FORM 10-Q

                    U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                             ----------------------



(Mark One)
[X] Quarterly report pursuant to Section 13 or 15(d) of the Securities  Exchange
Act of 1934.

For the quarterly period ended June 30, 1999
                                OR

[ ] Transition report pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934.

For the transition period from          to

                            -------------------------
                        COMMISSION FILE NUMBER: 000-18546
                            -------------------------

                                                                             
                            BRIDGE BANCORP,  INC.                               11-2934195

(Exact  name  of   registrant   as  specified  in  its  charter)  (IRS  Employer Identification Number)

                                    NEW YORK
                         (State or other jurisdiction of
                         incorporation or organization)

                              2200 MONTAUK HIGHWAY
                             BRIDGEHAMPTON, NEW YORK                             11932
                (Address of principal executive offices)                       (Zip Code)


                                 (516) 537-1000
                           (Issuer's telephone number)

                                 NOT APPLICABLE
              (Former name, former address and former fiscal year,
                         if changed since last report.)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed  by  Section  13 or 15 (d) of the  Securities  Exchange  Act of 1934
during the preceding 12 months (or for such shorter  period that the  registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days.

                        Yes  [X]  No [ ]

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest  practicable date. There were 4,249,047 shares of
common stock outstanding as of August 5, 1999.



                              BRIDGE BANCORP, INC.
                                      INDEX


Part 1. FINANCIAL INFORMATION
- -----------------------------

Item 1.  Financial Statements

     Unaudited  Consolidated  Statements  of  Condition  as of June 30, 1999 and
          December 31, 1998

     Unaudited  Consolidated  Statements  of Income for the three months and six
          months ended June 30, 1999 and 1998

     Unaudited  Consolidated  Statements  of  Stockholders'  Equity  for the six
          months Ended June 30, 1999

     Unaudited  Consolidated  Statements  of Cash Flows for the six months ended
          June 30, 1999 and 1998

     Notes to Unaudited Consolidated Financial Statements

Item 2. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations


PART II. OTHER INFORMATION
- --------------------------
Part II Other Information

Item 6. Exhibits and Reports on Form 8K

Exhibit Index
- -------------

3.(i)The Certificate of Amendment of the Certificate of  Incorporation of Bridge
     Bancorp, Inc. filed June 24, 1999

11.0 Statement re: Computation of Per Share Earnings

27.0 Financial Data Schedule

SIGNATURES


PART I - FINANCIAL INFORMATION
Item 1. Financial Statements


BRIDGE BANCORP, INC. AND SUBSIDIARY
UNAUDITED CONSOLIDATED STATEMENTS OF CONDITION
(In thousands, except share and per share amounts)
                                                                              June 30,    December 31,
                                                                                1999          1998
- ------------------------------------------------------------------------------------------------------
                                                                                        
ASSETS
Cash and due from banks ...................................................   $ 28,009        $ 10,881
Interest earning deposits with banks ......................................        330             251
Federal funds sold ........................................................      7,000           3,150
                                                                              --------        --------
       Total cash and cash equivalents ....................................     35,339          14,282

Investment in debt and equity securities, net:
   Securities available for sale, at fair value ...........................     76,340          69,443
   Securities held to maturity (fair value of $4,299
   and $5,067 respectively) ...............................................      4,296           5,052
                                                                              --------        --------
       Total investment in debt and equity securities, net ................     80,636          74,495

Loans .....................................................................    170,716         168,696
Less:
  Allowance for loan losses ...............................................     (1,950)         (1,713)
                                                                              --------        --------
       Loans, net .........................................................    168,766         166,983

Banking premises and equipment, net .......................................      8,352           8,583
Accrued interest receivable ...............................................      1,646           1,525
Other assets ..............................................................      2,248           1,083
                                                                              --------        --------
TOTAL ASSETS ..............................................................   $296,987        $266,951
                                                                              ========        ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Demand deposits ...........................................................   $ 81,774        $ 74,457
Savings, NOW, and money market deposits ...................................    130,831         103,016
Certificates of deposit of $100,000 or more ...............................     23,906          21,177
Other time deposits .......................................................     36,317          42,881
                                                                              --------        --------
        Total deposits ....................................................    272,828         241,531

Accrued interest on depositors' accounts ..................................        775           1,439
Other liabilities and accrued expenses ....................................        762           1,749
                                                                              --------        --------
        Total Liabilities .................................................    274,365         244,719
                                                                              ========        ========
Stockholders' equity:
  Common stock, par value $.01 per share and $5.00 per share, respectfully:
   Authorized: 20,000,000 shares; issued and outstanding
 4,249,047 at 06/30/99 and 4,234,797 shares at 12/31/98 ...................         42          21,660
  Surplus .................................................................     21,204              51
  Undivided profits .......................................................      1,450             180
 Less:  Treasury Stock at cost, 97,200 shares .............................       --              (621)
                                                                              --------        --------
                                                                                22,696          21,270
  Accumulated other comprehensive income, net of taxes ....................        (74)            962
                                                                              --------        --------
        Total Stockholders' Equity ........................................     22,622          22,232
                                                                              --------        --------
 Commitments and contingencies
                                                                              --------        --------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY ................................   $296,987        $266,951
                                                                              ========        ========

See accompanying notes to the consolidated financial statements.




BRIDGE BANCORP, INC. AND SUBSIDIARY
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
(In  thousands, except share and per share amounts)

                                                                    Three Months Ended June 30,       Six Months Ended June 30,
                                                                          1999            1998            1999            1998
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                            
Interest income:
  Loans (including fee income) .....................................    $ 3,845         $ 3,651         $ 7,487         $ 7,015
  Mortgage-backed securities .......................................        548             435           1,104             884
  State and municipal obligations ..................................        297             314             593             644
  U.S. Treasury and government agency securities ...................        213             230             407             458
  Other securities .................................................         19              21              36              40
  Federal funds sold ...............................................        194              77             341              84
  Deposits with banks ..............................................         41            --                45               2
                                                                        -------         -------         -------         -------
    Total interest income ..........................................      5,157           4,728          10,013           9,127

Interest expense:
  Savings, N.O.W. and money market deposits ........................        675             496           1,319             928
  Certificates of deposit of $100,000 or more ......................        366             405             691             799
  Other time deposits ..............................................        462             562             982           1,106
  Other borrowed money .............................................       --                20            --                64
                                                                        -------         -------         -------         -------
    Total interest expense .........................................      1,503           1,483           2,992           2,897
                                                                        -------         -------         -------         -------

Net interest income ................................................      3,654           3,245           7,021           6,230
Provision for possible loan losses .................................        105             100             210             190
                                                                        -------         -------         -------         -------
Net interest income after provision for
  possible loan losses .............................................      3,549           3,145           6,811           6,040
                                                                        -------         -------         -------         -------
Other income:
  Mortgage banking activities ......................................        175             418             396             744
  Service charges on deposit accounts ..............................        281             226             501             424
  Net securities gains .............................................        116            --               116            --
  Other operating income ...........................................        237             150             397             338
                                                                        -------         -------         -------         -------
    Total other income .............................................        809             794           1,410           1,506
                                                                        -------         -------         -------         -------
Other expenses:
  Salaries and employee benefits ...................................      1,161           1,274           2,379           2,507
  Net occupancy expense ............................................        185             180             379             377
  Furniture and fixture expense ....................................        200             174             392             337
  Other operating expenses .........................................      1,017             874           1,816           1,673
                                                                        -------         -------         -------         -------
    Total other expenses ...........................................      2,563           2,502           4,966           4,894
                                                                        -------         -------         -------         -------

Income before provision for income taxes ...........................      1,795           1,437           3,255           2,652
Provision for income taxes .........................................        628             492           1,135             887
                                                                        -------         -------         -------         -------
Net income .........................................................    $ 1,167         $   945         $ 2,120         $ 1,765
                                                                        =======         =======         =======         =======
Basic earnings per share ...........................................    $  0.28         $  0.22         $  0.50         $  0.42
                                                                        =======         =======         =======         =======
Diluted earnings per share .........................................    $  0.27         $  0.22         $  0.49         $  0.41
                                                                        =======         =======         =======         =======


See accompanying notes to the unaudited consolidated  financial statements.  All
per share amounts have been adjusted to reflect the effects of the stock split.



Bridge Bancorp, Inc. and Subsidiary
Unaudited Consolidated Statements of Stockholders' Equity
(In thousands, except per share amounts)
                                                                                                               Accumulated
                                                                                                                  Other
                                              Common Stock                 Comprehensive  Undivided Treasury  Comprehensive
                                           Shares      Amount     Surplus     Income       Profits   Stock        Income      Total
                                           ----------------------------------------------------------------------------------------
                                                                                                      
                                           ================================             ===========================================
Balance at December 31, 1998 ............. 4,234,797  $ 21,660    $     51               $   180   ($ 621)       $ 962     $ 22,232
Net income ...............................      --        --          --      2,120        2,120      --           --         2,120
Exercise of stock options ................    14,250        71          85                                                      156
Retirement of Treasury Stock .............      --        (486)       (135)                           621                      --
Reduction in Par Value from $5.00 to $.01       --     (21,203)     21,203                                                     --
Cash dividends declared, $.20 per share ..                                                  (850)                              (850)
Net change in unrealized appreciation
 in securities available
 for sale, net of tax ....................      --        --          --     (1,036)        --        --        (1,036)      (1,036)
                                                                            --------
Comprehensive Income .....................      --        --          --    $ 1,084         --        --           --          --
                                           ---------------------------------========-----------------------------------------------
Balance at June 30, 1999 ................. 4,249,047  $     42    $ 21,204               $ 1,450    $ --        ($  74)    $ 22,622
                                           =================================        ===============================================





BRIDGE BANCORP, INC. AND SUBSIDIARY
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
                                                                     Six months ended June 30,
                                                                       1999            1998
- ----------------------------------------------------------------------------------------------
                                                                             
Operating activities:
  Net Income ...................................................   $  2,120        $  1,765
  Adjustments to reconcile net income to net cash
      provided by operating activities:
      Provision for possible loan losses .......................        210             190
      Depreciation and amortization ............................        375             337
      Accretion of discounts ...................................       (184)            (33)
      Amortization of premiums .................................        288              65
      Gain on the sale of assets ...............................        --               (1)
      Net securities gains .....................................       (116)            --
      Increase in accrued interest receivable ..................       (121)            (99)
      Increase in other assets .................................       (537)         (2,531)
      (Decrease) increase in accrued and other liabilities .....       (926)            119
                                                                   --------        --------
Net cash provided by operating activites .......................      1,109            (188)
                                                                   --------        --------
Investing activities:
  Purchases of securities available for sale ...................    (21,601)         (8,778)
  Purchases of securities held to maturity .....................     (2,363)           (645)
  Proceeds from sales of securities available for sale .........      6,836             --
  Proceeds from maturing securities available for sale .........        125           2,165
  Proceeds from maturing securities held to maturity ...........      3,119           9,157
  Proceeds from principal payments on mortgage-backed securities      6,001           3,060
  Net increase in loans ........................................     (1,994)        (20,848)
  Purchases of banking premises and equipment, net of deletions        (144)           (403)
                                                                   --------        --------
Net cash used by investing activities ..........................    (10,021)        (16,292)
                                                                   --------        --------
Financing activities:
  Net increase in deposits .....................................     31,297          36,557
  Decrease in other borrowings .................................        --           (6,500)
  Payment for the purchase of treasury stock ...................        --              --
  Net proceeds from issuance of restricted common stock
         issued pursuant to equity incentive plan ..............        --              --
  Net proceeds from excercise of Stock options
         issued pursuant to equity incentive plan ..............        156              57
  Cash dividends paid ..........................................     (1,484)         (1,620)
                                                                   --------        --------
Net cash provided by financing activities ......................     29,969          28,494
                                                                   --------        --------
Increase in cash and cash equivalents ..........................     21,057          12,014
Cash and cash equivalents beginning of period ..................     14,282          12,829
                                                                   --------        --------
Cash and cash equivalents end of period ........................   $ 35,339        $ 24,843
                                                                   ========        ========
Supplemental information-Cash Flows:
  Cash paid for:
    Interest ...................................................   $  3,655        $  2,813
    Income taxes ...............................................   $  1,224        $    730
 Noncash investing and financing activities:
   Dividends declared and unpaid ...............................   $    425        $    423

See accompanying notes to the unaudited consolidated financial statements.


                              =====================


                       BRIDGE BANCORP, INC. AND SUBSIDIARY
                      NOTES TO THE UNAUDITED CONSOLIDATED
                              FINANCIAL STATEMENTS

1.  Basis of Financial Statement Presentation

The  accompanying   unaudited  consolidated  financial  statements  include  the
accounts  of  Bridge   Bancorp,   Inc.  (the  Registrant  or  Company)  and  its
wholly-owned  subsidiary,  The  Bridgehampton  National  Bank  (the  Bank).  The
unaudited  consolidated  financial statements included herein reflect all normal
recurring  adjustments which are, in the opinion of management,  necessary for a
fair presentation of the results for the interim periods presented. In preparing
the interim financial statements,  management has made estimates and assumptions
that affect the reported  amounts of assets and  liabilities and the revenue and
expense  for  the  reported   periods.   Actual  future   results  could  differ
significantly from these estimates. The results of operations for the six months
ended June 30, 1999 are not necessarily  indicative of the results of operations
that may be expected for the entire fiscal year.  Certain  information  and note
disclosures normally included in the financial statements prepared in accordance
with generally  accepted  accounting  principles  have been condensed or omitted
pursuant to the rules and regulations of the Securities and Exchange Commission.
The unaudited  consolidated  financial  statements should be read in conjunction
with the audited consolidated financial statements and notes thereto included in
the Company's 1998 Annual Report on Form 10-K.

2. Earnings Per Share

Earnings per share is computed by dividing  net income by the  weighted  average
number  of  shares  of  common  stock  and  dilutive  common  stock  equivalents
outstanding. For the three months ended June 30, 1999 and 1998, diluted weighted
average  common stock and common stock  equivalent  shares  outstanding  for the
diluted earnings per share were 4,276,683 and 4,268,691,  respectively.  For the
three months ended June 30, 1999 and 1998, the total weighted  average number of
shares of common stock  outstanding for the basic earnings per share calculation
were  4,249,047 and 4,223,997,  respectively.  For the six months ended June 30,
1999 and 1998, diluted weighted average common stock and common stock equivalent
shares  outstanding  for the  diluted  earnings  per share  were  4,275,873  and
4,268,691,  respectively.  For the six months ended June 30, 1999 and 1998,  the
total  weighted  average  number of shares of common stock  outstanding  for the
basic earnings per share calculation were 4,246,931 and 4,223,997, respectively.

3. Stock Split

On July 20, 1998, the Board of Directors declared a three-for-one stock split in
the form of a stock dividend  payable August 31, 1998 to  stockholders of record
as of August 19, 1998. The stock split increased  outstanding common shares from
1,411,599  to  4,234,797.   Stockholders'  equity  has  been  restated  to  give
retroactive  recognition  to the  stock  split  for  all  periods  presented  by
reclassifying from undivided profits and capital surplus to common stock the par
value of additional  shares  resulting  from the stock split.  In addition,  all
references in the Consolidated  Financial Statements and Notes thereto to number
of shares,  per share  amounts,  and market prices of the common stock have been
restated giving retroactive recognition to the stock split.

4.  Change  in Par Value

At June 30,  1999,  the equity  section of the balance  sheet also  reflects the
decrease in the par value of the Company's Common Stock from a par value of Five
Dollars  ($5.00) per share to a par value of One Cent  ($0.01)  per share.  This
change was authorized by the Board of Directors and adopted by the  Shareholders
at the  Company's  April 19, 1999  annual  meeting,  the change was  effectuated
during the second quarter by filing of an amendment to the Company's certificate
of incorporation.  Such reduction in par value permitted the Company to decrease
its stated capital by approximately  $21,203,000.  Capital surplus  increased by
approximately  $21,203,000,   thereby  providing  the  Company  with  the  added
flexibility of allowing  payments of dividends from surplus if deemed  advisable
or necessary by the Board of  Directors.  Capital  surplus has not been restated
for prior periods.  It should be realized,  however,  that as a practical matter
the Company would only have the ability to pay out a moderate  proportion of the
aggregate  increase in capital  surplus as dividends  since there are  important
regulatory restrictions on the payment of dividends.


5. Comprehensive Income

The  Company  adopted  Statement  of  Accounting  Standards  No. 130  "Reporting
Comprehensive Income" in the first quarter of 1998.

Comprehensive  income includes net income and all other changes in equity during
a period except those resulting from investments by owners and  distributions to
owners. Other comprehensive income includes revenues, expenses, gains and losses
that  under   generally   accepted   accounting   principles   are  included  in
comprehensive income but excluded from net income.

Comprehensive income and accumulated other comprehensive income are reported net
of related income taxes.  Accumulated other comprehensive income for the Company
consists  solely of  unrealized  holding  gains or losses on available  for sale
securities.  Such gains or losses are net of  reclassification  adjustments  for
realized gains (losses) on sales of available for sale securities.

6. Investment in Debt and Equity Securities

A  summary  of the  amortized  cost  and  estimated  fair  value  of  investment
securities is as follows:


                                                06/30/99                 12/31/98
- ----------------------------------------------------------------------------------------
(In thousands)
                                                      Estimated                Estimated
                                           Amortized    Fair        Amortized    Fair
                                             Cost       Value         Cost       Value
                                           ---------------------------------------------
                                                                     
Available for sale:
  U.S. Treasury securities .............   $10,075     $10,221       $12,065     $12,549
  Oblig. of U.S. Government agencies ...     1,000         974          --          --
  Oblig. of NY State & pol.subs ........    23,958      24,123        21,395      22,022
  Mortgage-backed securities ...........    41,431      41,022        34,354      34,872
                                           ---------------------------------------------
    Total available for sale ...........   $76,464     $76,340       $67,814     $69,443
                                           ---------------------------------------------
Held to maturity:
  Oblig. of NY State & pol.subs ........   $ 3,213     $ 3,216       $ 3,969     $ 3,984

Non marketable Equity securities:
  Federal Reserve Bank Stock ...........   $    36     $    36       $    36     $    36
  Federal Home Loan Bank Stock .........     1,047     $ 1,047         1,047       1,047
                                           ---------------------------------------------
    Total held to maturity .............   $ 4,296     $ 4,299       $ 5,052     $ 5,067
                                           ---------------------------------------------
Total debt and equity securities .......   $80,760     $80,639       $72,866     $74,510
                                           =============================================


7. Loans

Loans are summarized as follows:

Types of Loans


The following  table shows the  Registrant's  loan  distribution  in each of the
periods ended,
                                                       6/30/99          12/31/98
- --------------------------------------------------------------------------------
(in thousands)
                                                                
Real Estate Loans ..............................      $ 139,225       $ 141,625
Unsecured business and personal loans ..........         28,984          23,639
Secured business and personal loans ............          1,641           2,534
Installment/consumer loans .....................          1,134           1,182
                                                      -------------------------
Total loans ....................................      $ 170,984       $ 168,980
Unearned income ................................      ($    268)      ($    284)
                                                      -------------------------
                                                      $ 170,716       $ 168,696
Allowance for loan losses ......................         (1,950)         (1,713)
                                                      -------------------------
Net loans ......................................      $ 168,766       $ 166,983
                                                      =========================




8. Allowance for Possible Loan Loss

The  adequacy  of  the  allowance  for  loan  losses  is  determined   based  on
management's  detailed  analysis  of  classified  loans,  input  from the Bank's
outside  loan  review  consultants,  past  loss  experience,   current  economic
conditions,  delinquency  trends and other pertinent  factors.  The reserves are
reviewed on a quarterly basis to determine if any adjustments are necessary. The
information  reviewed  includes  past due trends,  charge-off  trends,  economic
conditions  and  concentrations  of  credit.  Based on the  loan  classification
committee's  review of the  classified  loans and the overall  reserve levels as
they relate to the entire loan portfolio,  management believes the allowance for
possible loan losses is adequate. However, future additions to the allowance may
be necessary based on changes in conditions.

Changes in the allowance for possible loan losses are summarized as follows:



Period ended,                                   06/30/99    12/31/98    06/30/98
- --------------------------------------------------------------------------------
(In thousands)
                                                               
Allowance for loan losses
  balance at beginning of period .............   $ 1,713     $ 1,393    $ 1,393
Charge-offs:
Real estate loans ............................       --          --         --
Unsecured business & personal loans ..........       (16)        (31)        (2)
Secured business & personal loans ............       --          --         --
Installment/consumer loans ...................       (31)       (165)       (76)
                                                 -------------------------------
   Total .....................................       (47)       (196)       (78)
Recoveries:
Real estate loans ............................       --          --         --
Unsecured business & personal loans ..........         1          32          3
Secured business & personal loans ............       --          --         --
Installment/consumer loans ...................        73          59         28
                                                 -------------------------------
   Total .....................................        74          91         31
                                                 -------------------------------
Net recoveries (charge-offs) .................        27        (105)       (47)
Provision for loan losses
 charged to operations .......................       210         425        190
                                                 -------------------------------
Balance at end of period .....................   $ 1,950     $ 1,713    $ 1,536
                                                 ==============================
Ratio of net recoveries (charge-offs) during
  period to average loans outstanding ........      0.02%     -0.07%     -0.03%
                                                 ==============================


9. Asset Quality

The following table summarizes non-performing loans:

NONACCRUAL, PAST DUE AND RESTRUCTURED LOANS
- -------------------------------------------


                                                   06/30/99       12/31/98
- --------------------------------------------------------------------------
(In thousands)
                                                            
Loans 90 days or more past due
  and still accruing:
  Other ........................................  $    2          $    4
Nonaccrual loans:
Mortgage loans:
    Single-family residential ..................      10               4
    Commercial real estate .....................     156             156
    Construction and Land ......................     --              600
Other ..........................................     451             448
                                                  ----------------------
Total nonaccrual loans .........................     617           1,208
Restructured loans .............................     --              --
Other real estate owned, net ...................     --              --
                                                  ----------------------
Total ..........................................  $  619          $1,212
                                                  ======================


Item 2. Management's  Discussion and Analysis of Financial Condition and Results
of Operations

Bridge  Bancorp,  Inc.  (the  Company),  a New York  corporation,  is a one-bank
holding company formed effective March 31, 1989, and on a parent only basis, has
minimal results of operations. In the event the Company subsequently expands its
current  operations,  it will be dependent  on  dividends  from its wholly owned
subsidiary,  The  Bridgehampton  National  Bank (the  Bank),  its own  earnings,
additional  capital raised and borrowings as sources of funds.  The  information
below reflects  principally the financial condition and results of operations of
the Bank. The Bank's  results of operations  are primarily  dependent on its net
interest  income,  which  represents the  difference  between income on interest
earning assets and expenses on interest bearing liabilities.  Interest income on
loans and investments is a function of the average balances  outstanding and the
average  rates  earned  during a period.  Interest  expense is a function of the
average amount of  interest-bearing  deposits and the average rates paid on such
deposits  during a period.  The Bank also  generates  other income,  such as fee
income on deposit  accounts  and income from  mortgage  banking  operations  and
merchant  credit  card  processing  programs.  The  Bank's net income is further
affected by the level of its other  expenses,  such as  employees'  salaries and
benefits and occupancy  costs.  This  discussion and analysis  should be read in
conjunction with the audited consolidated financial statements and notes thereto
included in the Company's 1998 Annual Report on Form 10-K.

Financial Condition
- -------------------

The assets of the Registrant totaled  $296,987,000 at June 30, 1999, an increase
of $30,036,000 or 11.3% from the year end. This increase  mainly results from an
increase  in cash and cash  equivalents  of  $21,057,000  or  147.4%.  Net loans
increased   $1,783,000  or  1.1%,  and  debt  and  equity  securities  increased
$6,141,000 or 8.2%.  The primary  source of funds for the increase in assets was
derived  from  increased  deposits  of  $31,297,000  or 13.0%.  Demand  deposits
increased  $7,317,000 or 9.8%, savings,  NOW and money market accounts increased
$27,815,000 or 27.0% and  certificates of deposits of $100,000 or more increased
$2,729,000  or 12.9% over  December  31,  1998;  however,  other  time  deposits
decreased  6,564,000 or 15.3% over December 3, 1998. The increase in deposits is
attributed to increased public fund deposits and the introduction of a new money
market  product  targeted to high balance  accounts.  The decrease in other time
deposits is primarily due to the roll off of two year  certificates  of deposits
under $100,000 that were issued during a promotion in 1997.

Total stockholders' equity was $22,622,000 at June 30, 1999, an increase of 1.8%
over  December 31,  1998.  The increase of $390,000 was the result of net income
for the six month period ended June 30, 1999, of  $2,120,000;  plus the proceeds
of $156,000 from the exercise of stock options  pursuant to the equity incentive
plan;  less cash  dividends  declared of $850,000;  and less the net decrease in
unrealized  appreciation  in  securities  available  for  sale,  net of tax,  of
$1,036,000.  The net decrease in unrealized appreciation in securities available
for sale is attributable to changes in market conditions.

Analysis of Net Interest Income
- -------------------------------

Net  interest  income,  the primary  contributor  to  earnings,  represents  the
difference  between  income on interest  earning assets and expenses on interest
bearing liabilities.

The  following  table sets forth certain  information  relating to the Company's
average consolidated  statements of financial condition and reflects the average
yields on assets and average  costs of  liabilities  for the three month and six
month periods ended June 30, 1999 and 1998, respectively.  Such yields and costs
are  derived by dividing  income or expense by the average  balance of assets or
liabilities,  respectively,  for the periods shown. Average balances are derived
from daily average  balances.  Interest on  nonaccruing  loans has been included
only to the extent reflected in the consolidated  statements of income. However,
the loan  balances are  included in the average  amounts  outstanding.  Loan fee
income for the three  months  ended June 30, 1999 and 1998  totaled  $49,000 and
$122,000, respectively. For the six months ended June 30, 1999 and 1998 loan fee
income total $91,000 and $191,000,  respectively. For purposes of this table the
average balances for investment in debt and equity securities exclude unrealized
appreciation/depreciation due to the application of SFAS No. 115.


I.A. & I. B.  DISTRIBUTION  OF ASSETS,  LIABILITIES  AND  STOCKHOLDERS'  EQUITY:
INTEREST RATES AND INTEREST DIFFERENTIAL


Six months ended June 30,                                      1999                                             1998
- ------------------------------------------------------------------------------------------------------------------------------------
(Dollars in thousands)
                                                                            Average                                         Average
                                                 Average                     Yield/              Average                     Yield/
                                                 Balance     Interest         Cost               Balance      Interest        Cost
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                            
Interest earning assets:
  Loans (including fee income) .... ...........  $168,961    $  7,487         8.94%              $150,176     $  7,015        9.42%
  Deposits with banks .........................     1,885          45         4.81%                    96            2        4.20%
  Federal funds sold ..........................    14,383         341         4.78%                 3,096           84        5.47%
  Taxable investment securities ...............    12,610         407         6.51%                14,081          458        6.56%
  Tax exempt investment securities ............    27,084         593         4.42%                28,520          644        4.55%
  Other securities ............................     1,083          36         6.70%                 1,083           40        7.45%
  Mortgage backed securities ..................    33,407       1,104         6.66%                25,310          884        7.04%
                                                 ----------------------------------------------------------------------------------
Total interest earning assets .................  $259,413    $ 10,013         7.78%              $222,362     $  9,127        8.28%

Interest bearing liabilities:
  Savings, N.O.W. and
    money market deposits .....................  $114,433    $  1,319         2.32%              $ 83,807     $    928        2.23%
  Certificates of deposit of $100,000
     or more ..................................    28,957         691         4.81%                29,796          799        5.41%
  Other time deposits .........................    41,358         982         4.79%                42,933        1,106        5.19%
  Federal funds purchased .....................      --          --            --                    --           --           --
  Other borrowings ............................      --          --            --                   2,376           64        5.43%
                                                 ----------------------------------------------------------------------------------
Total interest bearing liabilities ............  $184,748    $  2,992         3.27%              $158,912     $  2,897        3.68%
                                                 ----------------------------------------------------------------------------------
Net interest income/interest
  rate spread .................................              $  7,021         4.52%                           $  6,230        4.60%
                                                             --------         -----                           --------        -----
Net earning assets/net yield on
  average interest earnings assets ............  $ 74,665                     5.46%              $ 63,450                     5.65%
                                                 --------                     -----              --------                     -----
Ratio of interest earning assets to
  interest bearing liabilities ................                             140.41%                                         139.93%
                                                                            -------                                         -------


Three months ended June 30,                                    1999                                            1998
- ------------------------------------------------------------------------------------------------------------------------------------
(Dollars in thousands)
                                                                            Average                                         Average
                                                 Average                     Yield/              Average                     Yield/
                                                 Balance     Interest         Cost               Balance      Interest        Cost
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                            
Interest earning assets:
  Loans (including fee income) ................  $169,184    $  3,845         9.12%              $155,034     $  3,651        9.45%
  Deposits with banks .........................     3,410          41         4.82%                    57          --         0.00%
  Federal funds sold ..........................    15,774         194         4.93%                 5,721           77        5.40%
  Taxable investment securities ...............    13,040         213         6.55%                14,079          230        6.55%
  Tax exempt investment securities ............    27,282         297         4.37%                27,823          314        4.53%
  Other securities ............................     1,083          19         7.04%                 1,083           21        7.78%
  Mortgage backed securities ..................    33,362         548         6.59%                24,995          435        6.98%
                                                 ----------------------------------------------------------------------------------
Total interest earning assets .................  $263,135    $  5,157         7.86%              $228,792     $  4,728        8.29%

Interest bearing liabilities:
  Savings, N.O.W. and
    money market deposits .....................  $116,432    $    675         2.33%              $ 86,244     $    496        2.31%
  Certificates of deposit of $100,000
     or more ..................................    30,641         366         4.79%                30,158          405        5.39%
  Other time deposits .........................    39,830         462         4.65%                43,436          562        5.19%
  Federal funds purchased .....................      --          --            --                    --           --           --
  Other borrowings ............................      --          --            --                   1,464           20        5.48%
                                                 ----------------------------------------------------------------------------------
Total interest bearing liabilities ............  $186,903    $  1,503         3.23%              $161,302     $  1,483        3.69%
                                                 ----------------------------------------------------------------------------------
Net interest income/interest
  rate spread .................................              $  3,654         4.64%                           $  3,245        4.60%
                                                             --------         -----                           --------        -----
Net earning assets/net yield on
  average interest earnings assets ............  $ 76,232                     5.57%              $ 67,490                     5.69%
                                                 --------                     -----              --------                     -----
Ratio of interest earning assets to
  interest bearing liabilities ................                             140.79%                                         141.84%
                                                                            -------                                         -------



Rate/Volume Analysis
- --------------------

Net  interest  income can also be  analyzed  in terms of the impact of  changing
rates and changing  volumes.  The following  table describes the extent to which
changes in interest  rates and changes in the volume of interest  earning assets
and interest  bearing  liabilities  have affected the Bank's interest income and
interest expense during the periods  indicated.  Information is provided in each
category with respect to (i) changes  attributable to changes in volume (changes
in volume  multiplied by prior rate),  (ii) changes  attributable  to changes in
rates (changes in rates multiplied by prior volume),  and (iii) the net changes.
For purposes of this table,  changes which are not due solely to volume  changes
or rate changes have been allocated to these  categories based on the respective
percentage  changes in average  volume and average  rate as they compare to each
other.  Due to the  numerous  simultaneous  volume and rate  changes  during the
period analyzed, it is not possible to precisely allocate changes between volume
and rates. In addition, average earning assets include nonaccrual loans.


VOLUME AND YIELD/RATE VARIANCES


For the Periods Ended June 30,                                     Three months ended                         Six months ended
                                                                     1999 Over 1998                            1999 Over 1998
(In thousands)                                               Changes Due To                            Changes Due To
- ------------------------------------------------------------------------------------------------------------------------------------
                                                           Volume       Rate     Net Change          Volume       Rate    Net Change
                                                         ---------------------------------------------------------------------------
INTEREST INCOME ON INTEREST
   EARNING ASSETS:
                                                                                                          
Federal funds sold ...................................   $   163     ($   46)    $   117            $   289     ($   32)    $   257
Deposits with banks ..................................        40           1          41                 42           1          43
Taxable investment securities ........................       (17)        --          (17)               (48)         (3)        (51)
Tax exempt investment securities .....................        (6)        (11)        (17)               (32)        (19)        (51)
Other securities .....................................       --           (2)         (2)               --           (4)         (4)
Mortgage-backed securities ...........................       265        (152)        113                353        (133)        220
Loans (including loan fee income) ....................       881        (687)        194              1,365        (893)        472
                                                         ---------------------------------------------------------------------------
   Total interest earning assets .....................     1,325        (896)        429              1,970      (1,084)        886
                                                         ---------------------------------------------------------------------------
INTEREST EXPENSE ON INTEREST
   BEARING LIABILITIES:

Savings, NOW and money market deposits ...............       175           4         179                351          40         391
Certificates of deposits of $100,000 or more .........        41         (80)        (39)               (22)        (86)       (108)
Other time deposits ..................................       (45)        (55)       (100)               (40)        (84)       (124)
Federal funds purchased ..............................       --          --          --                 --          --          --
Other borrowings .....................................       (20)        --          (20)               (64)        --          (64)
                                                         ---------------------------------------------------------------------------
   Total interest bearing liabilities ................       151        (131)         20                225        (130)         95
                                                         ---------------------------------------------------------------------------
Net interest income ..................................     1,174        (765)        409              1,745        (954)        791
                                                         ---------------------------------------------------------------------------


Capital
- -------

The Bank is subject to various regulatory capital  requirements  administered by
the federal banking agencies.  Failure to meet minimum capital  requirements can
initiate  certain  mandatory and possibly  additional  discretionary  actions by
regulators  that,  if  undertaken,  could have a direct  material  effect on the
Bank's  financial   statements.   Under  capital  adequacy  guidelines  and  the
regulatory  framework for prompt corrective  action, the Bank must meet specific
capital  guidelines  that involve  quantitative  measures of the Bank's  assets,
liabilities,  and certain  off-balance  sheet items  calculated under regulatory
accounting  practices.  The Bank's capital amounts and  classification  are also
subject to  qualitative  judgments  by the  regulators  about  components,  risk
weightings, and other factors.


Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require the Bank to maintain  minimum amounts and ratios (set forth in the table
below) of total and Tier 1  capital  (as  defined  in the  regulations)  to risk
weighted  assets (as  defined),  and of Tier 1 capital  (as  defined) to average
assets (as defined).  Management  believes,  as of June 30, 1999,  that the Bank
meets all capital adequacy requirements to which it is subject.

The Bank's  actual  capital  amounts and ratios are  presented in the  following
table:


As of June 30,                                                                           1999
- -------------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                                                   To Be Well
                                                                                      For Capital             Capitalized Under
                                                                                       Adequacy               Prompt Corrective
                                                                Actual                 Purposes               Action Provisions
- -------------------------------------------------------------------------------------------------------------------------------
                                                           Amount     Ratio          Amount     Ratio        Amount       Ratio
                                                           --------------------------------------------------------------------
                                                                                                         
Total Capital (to risk weighted assets) ................   24,646      12.6%         15,704      >8.0%       19,630       >10.0%
Tier 1 Capital (to risk weighted assets) ...............   22,696      11.6%          7,852      >4.0        11,778       >6.0
Tier 1 Capital (to average assets) .....................   22,696       7.9%         11,423      >4.0        14,278       >5.0

As of December 31,                                                                       1998
- -------------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                                                   To Be Well
                                                                                      For Capital             Capitalized Under
                                                                                       Adequacy               Prompt Corrective
                                                                Actual                 Purposes               Action Provisions
- -------------------------------------------------------------------------------------------------------------------------------
                                                           Amount     Ratio          Amount     Ratio        Amount       Ratio
                                                           --------------------------------------------------------------------
                                                                                                         
Total Capital (to risk weighted assets) ................   22,983      12.0%         15,372      >8.0%       19,215       >10.0%
Tier 1 Capital (to risk weighted assets) ...............   21,270      11.1%          7,686      >4.0        11,529       >6.0
Tier 1 Capital (to average assets) .....................   21,270       8.2%         10,319      >4.0        12,899       >5.0


The equity section of the balance sheet,  at June 30, 1999,  shows the effect of
the retirement of treasury stock acquired by  management's  past  repurchases of
the Company's Common Stock.

Change  in Par Value
- --------------------

At June 30,  1999,  the equity  section of the balance  sheet also  reflects the
decrease in the par value of the Company's Common Stock from a par value of Five
Dollars ($5.00) per share to a par value of One Cent ($0.01) per share.

This  change  was  authorized  by the  Board of  Directors  and  adopted  by the
Shareholders  at the  Company's  April 19, 1999 annual  meeting,  the change was
effectuated during the second quarter by filing of an amendment to the Company's
certificate of incorporation.  Such reduction in par value permitted the Company
to decrease its stated capital by  approximately  $21,203,000.  Capital  surplus
increased by approximately  $21,203,000,  thereby providing the Company with the
added  flexibility  of allowing  payments of  dividends  from  surplus if deemed
advisable or necessary by the Board of Directors.  Capital  surplus has not been
restated for prior periods. It should be realized,  however, that as a practical
matter the Company would only have the ability to pay out a moderate  proportion
of the  aggregate  increase  in capital  surplus as  dividends  since  there are
important regulatory restrictions on the payment of dividends.


Recent Accounting Developments
- ------------------------------

In June 1998, the Financial  Accounting  Standards Board (FASB) issued Statement
of Financial Accounting Standards NO. 133 "Accounting for Derivative Instruments
and Hedging  Activities" (SFAS No. 133). This Statement  established  accounting
and reporting standards for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities. It requires
that an entity  recognize all derivatives as either assets or liabilities in the
statement of financial  position and measures  those  instruments at fair value.
The  accounting  for  changes in the fair value of a  derivative  depends on the
intended use of a derivative and the resulting designation.

In  June  1999,  the  FASB  issued  SFAS  No.  137  "Accounting  for  Derivative
Instruments  and  Hedging  Activities  Deferral  of the  Effective  Date of FASB
Statement  No.  133".  This  pronouncement  delayed  the  effective  date of the
provisions  of SFAS No. 133 to all fiscal  quarters  of fiscal  years  beginning
after June 15, 2000. In management's  opinion,  SFAS No. 133, when adopted, will
not have a material impact on the Company's financial statements.


Comparison  of Operating  Results for the Three Months and Six Months Ended June
- --------------------------------------------------------------------------------
30, 1999 and 1998
- -----------------

During the six month  period  ended June 30,  1999,  the  Registrant  earned net
income of $2,120,000 or $ .49 per share as compared with  $1,765,000 or $.41 per
share for the same period in 1998.  During the three month period ended June 30,
1999,  the  Registrant  earned  net  income of  $1,167,000  or $.27 per share as
compared  with  $945,000  or $ .22  per  share  for the  same  period  in  1998.
Highlights  for the three months ended June 30, 1999 include:  (i) a $409,000 or
12.6% increase in net interest income;  (ii) a $15,000 or 1.9% increase in total
other income;  and (iii) a $61,000 or 2.4% increase in total other expenses over
the same  period in 1998.  Highlights  for the six months  ended  June 30,  1999
include: (i) a $791,000 or 12.7% increase in net interest income; (ii) a $96,000
or 6.4% decrease in total other income;  and (iii) a $72,000 or 1.5% increase in
total other expenses over the same period in 1998.

Net  income  for the first six  months of 1999  reflects  annualized  returns of
19.33% on average total  stockholders'  equity and 1.50% on average total assets
as compared to the  corresponding  figures for the  preceding  calendar  year of
19.19% on average total stockholders'  equity and 1.51% on average total assets.
For purposes of these calculations,  average  stockholders'  equity excludes the
effects of changes in the unrealized  appreciation  (depreciation) on securities
available for sale, net of taxes.

Net  interest  income,  the primary  source of income,  increased by $409,000 or
12.6% for the  current  three month  period over the same period last year.  The
increase  primarily  resulted from an increase in average total interest earning
assets from  $228,792,000 in 1998 to $263,135,000  for the comparable  period in
1999, a 15.0% increase.  Average interest bearing liabilities increased 15.9% to
$186,903,000 in 1999 from  $161,302,000 for the same period last year. The yield
on average  interest earning assets for the current three month period decreased
to 7.86% from 8.29% for the same period last year. The cost of average  interest
bearing  liabilities  decreased  to 3.23% from 3.69%  during the same  period in
1998.  The net yield on average  earning  assets  decreased  to 5.57% from 5.69%
during the same period in 1998.

Net  interest  income  increased  by $791,000 or 12.7% for the current six month
period over the same period last year. The increase  primarily  resulted from an
increase in average total interest  earning assets from  $222,362,000 in 1998 to
$259,413,000  for the  comparable  period  in 1999,  a 16.7%  increase.  Average
interest  bearing  liabilities  increased by 16.3% to  $184,748,000 in 1999 from
$158,912,000  for the same  period  last  year.  The yield on  average  interest
earning  assets at June 30,  1999  decreased  to 7.8% from 8.3%  during the same
period in 1998. The cost of average  interest bearing  liabilities  decreased to
3.27%  from  3.68%  during  the same  period in 1998.  The net yield on  average
earning assets decreased to 5.46% from 5.65% during the same period in 1998.

A $105,000  provision  for possible  loan losses was made during the three month
period ended June 30, 1999, compared to a $100,000 provision for the same period
in 1998. The provision for possible loan losses made during the six month period
ended June 30, 1999 totaled  $210,000  compared to a $190,000  provision for the
same  period in 1998.  The  allowance  for  possible  loan losses  increased  to
$1,950,000  at June 30, 1999, as compared to $1,713,000 at December 31, 1998. As
a percentage  of loans,  the  allowance  was 1.14% at June 30, 1999 and 1.02% at
December  31,  1998.  The  allowance  as a  percentage  of  nonperforming  loans
(including loans past due 90 days or more and still accruing) was 315.0% at June
30, 1999 compared to 141.3% at December 31, 1998.

The  adequacy  of  the  allowance  for  loan  losses  is  determined   based  on
management's  detailed  analysis  of  classified  loans,  input  from the Bank's
outside  loan  review  consultants,  past  loss  experience,   current  economic
conditions,  delinquency  trends and other pertinent  factors.  Additions to the
allowance are charged to expense and realized  losses,  net of  recoveries,  are
charged to the allowance.


Management  believes  that the  allowance  for loan  losses is  adequate.  While
management  uses  available  information  to recognize  losses on loans,  future
additions to the allowance may be necessary  based on changes in conditions.  In
addition,  various regulatory  agencies,  as an integral part of the examination
process, periodically review the Bank's allowance for loan losses. Such agencies
may require the Bank to  recognize  additions  to the  allowance  based on their
judgments about information available to them at the time of their examination.

Total other income  increased  during the three month period ended June 30, 1999
by $15,000 or 1.9% over the same  period  last  year.  For the six month  period
ended June 30, 1999 total other income  decreased  $96,000 or 6.4% over the same
period last year.  Income from mortgage  banking  activities for the three month
period  ended June 30, 1999  totaled  $175,000,  a decrease of $243,000 or 58.1%
over the same period last year. Income from mortgage banking  activities for the
six month period ended June 30, 1999 totaled $396,000, a decrease of $348,000 or
46.8% over the same period last year.  The Bank's  practice is to originate  and
sell these mortgages in the secondary market.  Increased  competition within the
Bank's market has decreased the return on residential  mortgages.  Additionally,
the department has been  streamlined to become more efficient.  While revenue is
down,  corresponding  expense reductions partially offset such decline.  Service
charges on deposit  accounts  for the three  month  period  ended June 30,  1999
increased $55,000 or 24.3%. For the six month period ended June 30, 1999 service
charges on deposit accounts increased $77,000 or 18.2% over the same period last
year. These increases  primarily result from the Bank increasing fees charged on
deposit  accounts during the second quarter of 1999.  Securities gains increased
$116,000  or 100% for the three and six month  periods  ended June 30, 1999 over
the same  periods  last  year.  These  gains  resulted  primarily  from sales of
securities in accordance with the Bank's investment strategies.

Other  operating  income for the three month  period ended June 30, 1999 totaled
$237,000,  an increase of $87,000 or 58.0% over the same period last year.  This
increase  primarily  results  from  an  increase  in  merchant  processing  fees
resulting  from a change in the pricing  structure  made in the second  quarter.
Other  operating  income for the six month  period  ended June 30, 1999  totaled
$397,000,  an increase of $59,000 or 17.5% over the same period last year.  This
increase  primarily  results from an increase in merchant  processing  fees, ATM
fees and checkbook fees.

Total other expenses increased during the three month period ended June 30, 1999
by $61,000 or 2.4% over the same  period  last  year.  For the six month  period
ended June 30, 1999 total other expenses increased $72,000 or 1.5% over the same
period last year. Salary and benefit expense decreased  $113,000 or 8.9% for the
three month period  ended June 30, 1999 over the same period last year.  For the
six month  period  ended June 30,  1999  salary and  benefit  expense  decreased
$128,000 or 5.1% over the same period last year.  These decreases are attributed
to a decrease in staffing in the mortgage  department which has been streamlined
to become more  efficient.  Furniture and fixture expense  increased  $26,000 or
14.9% for the three month  period  ended June 30, 1999 over the same period last
year. For the six month period ended June 30, 1999 furniture and fixture expense
increased  $55,000  or 16.3%  over the same  period  last  year.  This  increase
primarily  results from increased  depreciation  expenses  relative to equipment
upgrades in preparation for year 2000 readiness.

Total other  operating  expenses  increased  during the three month period ended
June 30, 1999 by  $143,000 or 16.4% over the same period last year.  For the six
month  period  ended June 30,  1999 total  other  operating  expenses  increased
$143,000 or 8.6% over the same period last year.  These  increases are primarily
attributed to increased consulting and legal fees relative to the formation of a
subsidiary in the second quarter of 1999. It is the Bank's  intention to operate
this subsidiary as a Real Estate Investment  Trust,  allowing the Bank to better
manage its real estate assets.


Asset/Liability Management
- --------------------------

The Company's primary earnings source is net interest income,  which is affected
by changes in the level of interest rates, the  relationship  between rates, the
impact  of  interest  rate  fluctuations  on asset  prepayments,  the  level and
composition of deposits,  and the credit quality of the portfolio.  Management's
asset/liability objectives are to maintain a strong, stable net interest margin,
to utilize its capital  effectively  without  taking undue risks and to maintain
adequate liquidity.

The  Company's  Asset/  Liability  Committee,  comprised  of  members  of senior
management and the Board,  meets  periodically to evaluate the impact of changes
in market interest rates on assets and liabilities, net interest margin, capital
and liquidity.  Risk assessments are governed by policies and limits established
by senior  management  which are  reviewed  and  approved  by the full  Board of
Directors.

Liquidity
- ---------

The  objective  of  liquidity  management  is  to  ensure  the  availability  of
sufficient  resources to meet all financial  commitments.  Liquidity  management
addresses  the  ability  to  meet  deposit   withdrawals  either  on  demand  or
contractual  maturity,  to repay other borrowings as they mature and to make new
loans and investments as opportunities arise.

The  Company's  most  liquid  assets are cash and cash  equivalents,  securities
available  for sale and  securities  held to maturity  due within one year.  The
levels of these assets are dependent  upon the Company's  operating,  financing,
lending and  investing  activities  during any given  period.  Other  sources of
liquidity include loan and security principal  repayments and maturities,  lines
of credit with other  financial  institutions,  the sale of securities  from the
available  for sale  portfolio,  and  growth  in the core  deposit  base.  While
scheduled loan amortization,  maturing securities and short term investments are
a relatively predictable source of funds, deposit flows and loan prepayments are
greatly   influenced  by  general  interest  rates,   economic   conditions  and
competition.  The Bank  adjusts  its  liquidity  levels as  appropriate  to meet
funding needs such as deposit outflows,  loans,  asset/liability  objectives and
suggested O.C.C. measurements such as loans to capital ratios. At June 30, 1999,
the Company had aggregate lines of credit of $8,000,000 with correspondent banks
to provide  short term credit for liquidity  requirements.  The Company also has
the  ability,  as a member of the Federal  Home Loan Bank  ("FHLB")  system,  to
borrow approximately $12,171,800 in the form of an overnight line of credit, and
an additional $12,171,800 in the form of a one month line of credit. At June 30,
1999, the Company had no such borrowings outstanding.

The Company's  liquidity positions are monitored daily to ensure the maintenance
of an optimum level and efficient use of available  funds.  Management  believes
the Company has sufficient liquidity to meet its operating requirements.

Year 2000
- ---------

The Bank is  working  diligently  to  assure a  smooth  transition  into the new
millennium.  To  accomplish  Year 2000  compliance,  the Bank has  implemented a
project  plan  as  established  by  the  banking  regulatory  authorities.   The
established  timetable  breaks the plan into seven phases;  the awareness phase,
inventory  phase,   assessment  phase,   renovation  phase,   validation  phase,
implementation  phase,  and post  implementation  phase.  Completion of the plan
through the implementation phase is targeted for the late spring of 1999.

The Bank uses software  purchased  from third party  vendors for all  processing
applications;  therefore,  no significant  internal  program  renovation by Bank
staff is necessary to prepare these systems to handle  transactions  in the Year
2000. The majority of the Bank's efforts in preparation for Year 2000 processing
relate to replacing or upgrading  noncompliant  software and hardware as well as
testing purchased and outsourced processing systems.


The Bank has  established  formal  processes  for  identifying,  assessing,  and
managing the Year 2000 risks posed by internal  bank  activities,  vendors,  and
customers.  The Bank has assessed the risks posed by its customers.  The Bank is
evaluating  Year 2000  readiness of  commercial  loan  applicants as part of the
underwriting process, has called and continues calling upon significant existing
borrowers to assess their readiness for Year 2000. Seminars have been offered to
the Bank's commercial and municipal customers,  and the Bank has presented these
seminars to  different  community  groups to educate the local  public about the
Year 2000 matter and the Bank's preparedness to address the issue.

Testing of internal  systems was  substantially  completed by December 31, 1998.
Testing with significant third party vendors has been  substantially  completed.
During 1999 the Bank will  continue to monitor its own internal  activities  and
the plans of its vendors and customers to address the Year 2000 issue.

The Bank utilizes Fiserv, Inc., one of the largest data processing providers for
banks and savings  institutions  to perform its core  systems  data  processing.
Fiserv runs software from  Information  Technology  Inc.  (ITI), a subsidiary of
Fiserv,  to perform the vast majority of its data  processing  activities.  This
system, which handles processing of loans,  deposits,  general ledger,  accounts
payable, fixed assets, and other ancillary applications,  is believed to be Year
2000 ready according to the vendor.  However, the Bank has embarked on a project
to thoroughly test the system for Year 2000 compliance.  If Year 2000 processing
problems are  uncovered  during the testing  phase,  ITI is committed to correct
those  problems.  To date,  no problems  have been  encountered  in testing.  In
addition,  the Bank is currently in the process of finalizing  contingency plans
with respect to all critical  services and  operations  regardless  if performed
internally or by external  sources  including  outside  vendors.  This plan is a
coordinated  effort  with a three fold goal of ensuring  that the  century  date
change  occurs  with  minimal,  if any,  disruptions  of  service  to  both  the
institution and its customers,  minimizing any possibility of financial  losses,
and ensuring a timely resumption of normal banking operations.

Monitoring  and managing the Year 2000 project will result in additional  direct
and indirect costs to the Bank.  Direct costs include potential charges by third
party  software  vendors for  product  enhancements,  costs  involved in testing
software  products  for  Year  2000  compliance,  and any  resulting  costs  for
developing and implementing  contingency plans for critical  software  products.
Indirect costs will principally consist of time devoted by existing employees in
monitoring  software vendor progress,  testing  renovated  software products and
implementing  any necessary  contingency  plans.  These costs will be charged to
earnings as incurred.

The Bank has upgraded  equipment in its branch and back office systems to better
serve its customers and improve the efficiency of its operations.  The timing of
the upgrades was accelerated as a result of the Year 2000 issue.  The total cost
of the upgrades is expected to be  approximately  $350,000 all of which has been
placed in  service.  Based on current  information,  management  does not expect
these  costs  when taken  together  with  other  Year 2000  compliance  costs to
materially  impact  the  Company's  future  results  of  operations,   financial
condition, or liquidity.


Private Securities  Litigation Reform Act Safe Harbor Statement
- ---------------------------------------------------------------

In addition to historical information, this Management's discussion and analysis
includes  certain   forward-looking   statements  based  on  current  management
expectations.  The Bank's  annual  results  could differ  materially  from those
management expectations contemplated by the forward-looking statements.  Factors
that could cause  future  results to vary from current  management  expectations
include,  but are not limited to, general economic  conditions,  legislative and
regulatory  changes,  monetary  and fiscal  policies of the federal  government,
changes in tax policies,  rates and regulations of federal,  state and local tax
authorities, changes in interest rates, deposit flows, the cost of funds, demand
for loan products,  demand for financial services,  competition,  changes in the
quality and composition of the Bank's loan and investment portfolios, changes in
accounting principles,  policies or guidelines, and other economic, competitive,
governmental and technological factors affecting the Bank's operations, markets,
products,  services and prices. In addition,  the Bank assumes no duty to update
forward-looking statements.


Part II Other Information
- -------------------------

Item 1. Legal Proceedings
- -------------------------

There have been no material developments with respect to the lawsuit against the
Bank, two present executive officers and one former executive officer,  filed on
February 18, 1999 by two former  employees in Suffolk County Supreme Court which
was previously  reported in the Registrant's  first quarter Form 10-Q under this
Item.

Item 2. Changes in Securities
- -----------------------------

Not applicable

Item 3. Defaults upon Senior Securities
- ---------------------------------------

Not applicable

Item 4. Submission of Matters to a Vote of Security Holders
- -----------------------------------------------------------

At the  Registrant's  annual  meeting on April 19,  1999,  an  amendment  to the
Certificate  of  Incorporation  to increase the  authorized  number of shares of
Common Stock,  from  6,500,000 with a par value of $5.00 per share to 20,000,000
with a par value of $0.01 per share was  approved  by the  stockholders.  Shares
voted for the proposal  totaled  3,136,991;  shares  voted  against the proposal
totaled  438,105;  abstentions  totaled  107,511;  and broker non votes  totaled
46,298.

Item 5. Other Information
- -------------------------

Not applicable

Item 6. Exhibits and Reports on Form 8-K
- ----------------------------------------

         (A) Exhibit Index
         -----------------

          3.(i)The Certificate of Amendment of the Certificate of  Incorporation
               of Bridge Bancorp, Inc. filed June 24, 1999.

         11.0 Statement re: Computation of Per Share Earnings

         27.0 Financial Data Schedule

         (B) Reports on Form 8-K
         -----------------------
         None
         Submitted only with filing in electronic format.





In accordance  with the  requirement of the Exchange Act, the registrant  caused
this  report to be  signed on its  behalf  by the  undersigned,  thereunto  duly
authorized.


                       BRIDGE BANCORP, INC.


Date: August 13, 1999  /s/ Thomas J. Tobin
                       -------------------
                       Thomas J. Tobin
                       President and Chief Executive Officer


Date: August 13, 1999  /s/ Christopher Becker
                       ----------------------
                       Christopher Becker
                       Executive Vice President and Treasurer