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 September 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                                         11932
                       BRIDGEHAMPTON, NEW YORK                                     (Zip Code)
              (Address of principal executive offices)


                            (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 4,255,797 shares of
common stock outstanding as of November 14, 1999.



                              BRIDGE BANCORP, INC.
                                      INDEX


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

Item 1.  Financial Statements

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

     Unaudited  Consolidated  Statements of Income for the three months and nine
          months ended September 30, 1999 and 1998

     Unaudited  Consolidated  Statements  of  Stockholders'  Equity for the nine
          months Ended September 30, 1999

     Unaudited  Consolidated  Statements of Cash Flows for the nine months ended
          September 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
- -------------

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)
                                                                            September 30,  December 31,
                                                                                1999           1998
- -------------------------------------------------------------------------------------------------------
                                                                                           
ASSETS
Cash and due from banks ...................................................   $ 16,634         $ 10,881
Interest earning deposits with banks ......................................        394              251
Federal funds sold ........................................................     20,000            3,150
                                                                              --------         --------
       Total cash and cash equivalents ....................................     37,028           14,282

Investment in debt and equity securities, net:
   Securities available for sale, at fair value ...........................    103,591           69,443
   Securities held to maturity (fair value of $8,402
   and $5,067 respectively) ...............................................      8,406            5,052
                                                                              --------         --------
       Total investment in debt and equity securities, net ................    111,997           74,495

Loans .....................................................................    166,497          168,696
Less:
  Allowance for loan losses ...............................................     (2,039)          (1,713)
                                                                              --------         --------
       Loans, net .........................................................    164,458          166,983

Banking premises and equipment, net .......................................      8,387            8,583
Accrued interest receivable ...............................................      1,969            1,525
Other assets ..............................................................      2,170            1,083
                                                                              --------         --------
TOTAL ASSETS ..............................................................   $326,009         $266,951
                                                                              ========         ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Demand deposits ...........................................................   $ 95,128         $ 74,457
Savings, NOW, and money market deposits ...................................    138,756          103,016
Certificates of deposit of $100,000 or more ...............................     31,156           21,177
Other time deposits .......................................................     35,907           42,881
                                                                              --------         --------
        Total deposits ....................................................    300,947          241,531

Accrued interest on depositors' accounts ..................................        773            1,439
Other liabilities and accrued expenses ....................................      1,110            1,749
                                                                              --------         --------
        Total Liabilities .................................................    302,830          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
   4,255,797 at 09/30/99 and 4,234,797 shares at 12/31/98 .................         43           21,660
  Surplus .................................................................     21,249               51
  Undivided profits .......................................................      2,286              180
 Less:  Treasury Stock at cost, 97,200 shares .............................       --               (621)
                                                                              --------         --------
                                                                                23,578           21,270
  Accumulated other comprehensive income, net of taxes ....................       (399)             962
                                                                              --------         --------
        Total Stockholders' Equity ........................................     23,179           22,232
                                                                              --------         --------
Commitments and contingencies
                                                                              --------         --------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY ................................   $326,009         $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                     Nine Months
                                                                                Ended September 30,            Ended September 30,
                                                                                1999           1998            1999           1998
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
Interest income:
  Loans (including fee income) .....................................         $ 3,704         $ 3,742         $11,191         $10,757
  Mortgage-backed securities .......................................             867             559           1,971           1,443
  State and municipal obligations ..................................             333             250             926             894
  U.S. Treasury and government agency securities ...................             220             230             627             688
  Federal funds sold ...............................................             198             232             539             316
  Other securities .................................................              18              18              54              58
  Deposits with banks ..............................................              46               2              91               4
                                                                             -------         -------         -------         -------
    Total interest income ..........................................           5,386           5,033          15,399          14,160

Interest expense:
  Savings, N.O.W. and money market deposits ........................             800             606           2,119           1,534
  Certificates of deposit of $100,000 or more ......................             341             456           1,032           1,255
  Other time deposits ..............................................             388             571           1,370           1,677
  Other borrowed money .............................................            --              --              --                64
                                                                             -------         -------         -------         -------
    Total interest expense .........................................           1,529           1,633           4,521           4,530
                                                                             -------         -------         -------         -------

Net interest income ................................................           3,857           3,400          10,878           9,630
Provision for possible loan losses .................................             105             160             315             350
                                                                             -------         -------         -------         -------
Net interest income after provision for
  possible loan losses .............................................           3,752           3,240          10,563           9,280
                                                                             -------         -------         -------         -------
Other income:
  Service charges on deposit accounts ..............................             240             208             741             632
  Mortgage banking activities ......................................              81             338             477           1,082
  Net securities gains .............................................            --              --               116            --
  Other operating income ...........................................             355             264             752             602
                                                                             -------         -------         -------         -------
    Total other income .............................................             676             810           2,086           2,316
                                                                             -------         -------         -------         -------
Other expenses:
  Salaries and employee benefits ...................................           1,167           1,164           3,546           3,671
  Net occupancy expense ............................................             190             184             569             561
  Furniture and fixture expense ....................................             204             176             596             513
  Other operating expenses .........................................             926             823           2,742           2,496
                                                                             -------         -------         -------         -------
    Total other expenses ...........................................           2,487           2,347           7,453           7,241
                                                                             -------         -------         -------         -------

Income before provision for income taxes ...........................           1,941           1,703           5,196           4,355
Provision for income taxes .........................................             637             620           1,772           1,507
                                                                             -------         -------         -------         -------
Net income .........................................................         $ 1,304         $ 1,083         $ 3,424         $ 2,848
                                                                             =======         =======         =======         =======
Basic earnings per share ...........................................         $  0.31         $  0.26         $  0.81         $  0.67
                                                                             =======         =======         =======         =======
Diluted earnings per share .........................................         $  0.31         $  0.26         $  0.80         $  0.67
                                                                             =======         =======         =======         =======

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 ................................     --         --         --        3,424      3,424       --         --          3,424
Exercise of stock options .................   21,000         72        130                                                      202
Retirement of Treasury Stock ..............     --         (486)      (135)                             621                    --
Reduction in Par Value from $5.00 to $.01 .     --      (21,203)    21,203                                                     --
Cash dividends declared, $.31 per share ...                                               (1,318)                            (1,318)
Net change in unrealized appreciation
  in securities available
  for sale, net of tax ....................     --         --         --       (1,361)      --          --      (1,361)      (1,361)
                                                                              -------
Comprehensive Income ......................     --         --         --      $ 2,063       --          --        --           --
                                           -----------------------------------=======----------------------------------------------
Balance at September 30, 1999 .............4,255,797   $     43   $ 21,249               $ 2,286     $  --    ($   399)   $  23,179
                                           ===================================       ==============================================




BRIDGE BANCORP, INC. AND SUBSIDIARY
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
                                                              Nine months ended September 30,
                                                                      1999             1998
- ---------------------------------------------------------------------------------------------
                                                                               
Operating activities:
  Net Income ...................................................   $  3,424          $  2,848
  Adjustments to reconcile net income to net cash
      provided by operating activities:
      Provision for possible loan losses .......................        315               350
      Depreciation and amortization ............................        570               514
      Accretion of discounts ...................................        (78)              (56)
      Amortization of premiums .................................        129               103
      Gain on the sale of assets ...............................       --                  (1)
      Net securities gains .....................................       (116)             --
      Increase in accrued interest receivable ..................       (444)             (251)
      Increase in other assets .................................       (233)           (1,544)
      (Decrease) increase in accrued and other liabilities .....       (623)              357
                                                                   --------          --------
Net cash provided by operating activites .......................      2,944             2,320
                                                                   --------          --------
Investing activities:
  Purchases of securities available for sale ...................    (52,039)          (19,225)
  Purchases of securities held to maturity .....................     (6,848)           (3,420)
  Proceeds from sales of securities available for sale .........      6,836              --
  Proceeds from maturing securities available for sale .........        125             2,745
  Proceeds from maturing securities held to maturity ...........      3,494            10,187
  Proceeds from principal payments on mortgage-backed securities      8,690             5,250
  Net decrease (increase) in loans .............................      2,210           (21,642)
  Purchases of banking premises and equipment, net of deletions        (376)             (511)
                                                                   --------          --------
Net cash used by investing activities ..........................    (37,908)          (26,616)
                                                                   --------          --------
Financing activities:
  Net increase in deposits .....................................     59,416            40,273
  Decrease in other borrowings .................................       --              (6,500)
  Net proceeds from excercise of Stock options
         issued pursuant to equity incentive plan ..............        203               108
  Cash dividends paid ..........................................     (1,909)           (2,043)
                                                                   --------          --------
Net cash provided by financing activities ......................     57,710            31,838
                                                                   --------          --------
Increase in cash and cash equivalents ..........................     22,746             7,542
Cash and cash equivalents beginning of period ..................     14,282            12,829
                                                                   --------          --------
Cash and cash equivalents end of period ........................   $ 37,028          $ 20,371
                                                                   ========          ========
Supplemental information-Cash Flows:
  Cash paid for:
    Interest ...................................................   $  5,187          $  4,342
    Income taxes ...............................................   $  1,802          $  1,372
 Noncash investing and financing activities:
    Dividends declared and unpaid ..............................   $    468          $   --

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 Bank
has one  Subsidiary  that was formed on May 14,  1999,  Bridgehampton  Community
Inc., a passive Real Estate Investment Trust (REIT). 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 nine months ended September
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  September  30, 1999 and 1998,  diluted
weighted average common stock and common stock equivalent shares outstanding for
the diluted earnings per share were 4,275,911 and 4,271,772,  respectively.  For
the three months ended  September 30, 1999 and 1998, the total weighted  average
number of shares of common stock  outstanding  for the basic  earnings per share
calculation  were  4,252,715 and  4,233,558,  respectively.  For the nine months
ended  September 30, 1999 and 1998,  diluted  weighted  average common stock and
common stock  equivalent  shares  outstanding for the diluted earnings per share
were 4,275,902 and 4,269,283,  respectively. For the nine months ended September
30, 1999 and 1998, the total  weighted  average number of shares of common stock
outstanding  for the basic  earnings per share  calculation  were  4,248,896 and
4,227,429, 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 September 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 ability to
allow 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  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:


                                                09/30/99                  12/31/98
- ----------------------------------------------------------------------------------------
(In thousands)
                                                      Estimated                Estimated
                                           Amortized    Fair        Amortized    Fair
                                             Cost       Value         Cost       Value
                                         -----------------------------------------------
                                                                     
Available for sale:
  U.S. Treasury securities .........     $ 10,069     $ 10,197     $ 12,065     $ 12,549
  Oblig. of U.S. Government agencies        4,982        4,949         --           --
  Oblig. of NY State & pol.subs ....       26,174       26,182       21,395       22,022
  Mortgage-backed securities .......       63,042       62,263       34,354       34,872
                                         -----------------------------------------------
    Total available for sale .......     $104,267     $103,591     $ 67,814     $ 69,443
                                         -----------------------------------------------
Held to maturity:
  Oblig. of NY State & pol.subs ....     $  7,323     $  7,319     $  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 .........     $  8,406     $  8,402     $  5,052     $  5,067
                                         -----------------------------------------------
Total debt and equity securities ...     $112,673     $111,993     $ 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,

                                                      09/30/99          12/31/98
- --------------------------------------------------------------------------------
(in thousands)
                                                                
Real Estate Loans ..............................      $ 137,984       $ 141,625
Unsecured business and personal loans ..........         26,819          23,639
Secured business and personal loans ............          1,324           2,534
Installment/consumer loans .....................            612           1,182
                                                      -------------------------
Total loans ....................................      $ 166,739       $ 168,980
Unearned income ................................           (242)           (284)
                                                      -------------------------
                                                      $ 166,497       $ 168,696
Allowance for loan losses ......................         (2,039)         (1,713)
                                                      -------------------------
Net loans ......................................      $ 164,458       $ 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,                                   09/30/99   12/31/98  09/30/98
- -----------------------------------------------------------------------------
(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 ........       (37)        (31)        (9)
Secured business & personal loans ..........      --          --         --
Installment/consumer loans .................       (51)       (165)      (111)
                                               ------------------------------
   Total ...................................       (88)       (196)      (120)
Recoveries:
Real estate loans ..........................      --          --         --
Unsecured business & personal loans ........         4          32         19
Secured business & personal loans ..........      --          --         --
Installment/consumer loans .................        95          59         45
                                               ------------------------------
   Total ...................................        99          91         64
                                               ------------------------------
Net recoveries (charge-offs) ...............        11        (105)       (56)
Provision for loan losses
 charged to operations .....................       315         425        350
                                               ------------------------------
Balance at end of period ...................   $ 2,039     $ 1,713    $ 1,687
                                               ==============================
Ratio of net recoveries (charge-offs) during
  period to average loans outstanding ......      0.01%     -0.07%     -0.04%
                                               ==============================


9. Asset Quality

The following table summarizes non-performing loans:

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


                                                         09/30/99   12/31/98
- ----------------------------------------------------------------------------
(In thousands)
                                                                 
Loans 90 days or more past due and still accruing:
  Other ........................................          $    7      $    4
Nonaccrual loans:
Mortgage loans:
    Single-family residential ..................            --             4
    Commercial real estate .....................             156         156
    Construction and Land ......................            --           600
Other ..........................................             475         448
                                                          ------------------
Total nonaccrual loans .........................             631       1,208
Restructured loans .............................            --          --
Other real estate owned, net ...................            --          --
                                                          ------------------
Total ..........................................          $  638      $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  $326,009,000  at September  30, 1999, an
increase of $59,058,000 or 22.1% from the year end. This increase mainly results
from an increase in cash and cash  equivalents  of  $22,746,000 or 159.3% and an
increase  in debt and  equity  securities  of  $37,502,000  or 50.3%.  Net loans
decreased  $2,525,000 or 1.5%.  The primary  source of funds for the increase in
assets was derived  from  increased  deposits of  $59,416,000  or 24.6%.  Demand
deposits  increased  $20,671,000 or 27.8%. This increase is attributed to growth
in  deposits   affiliated  with  merchant   processing   activity  and  business
development   efforts.   Savings,   NOW  and  money  market  accounts  increased
$35,740,000 or 34.7% and  certificates of deposits of $100,000 or more increased
$9,979,000  or 47.1% over  December  31,  1998;  however,  other  time  deposits
decreased  6,974,000  or 16.3% over  December  31,  1998.  The  increase in time
deposits is attributed to increased public fund deposits,  the introduction of a
new money  market  product  targeted to high  balance  accounts  and  aggressive
business  development  efforts in new and  existing  markets  including  premium
pricing on certain  products.  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 $23,179,000 at September 30, 1999, an increase of
4.3% over  December  31,  1998.  The  increase of $947,000 was the result of net
income for the nine month period ended  September 30, 1999, of $3,424,000;  plus
the  proceeds of $202,000  from the  exercise of stock  options  pursuant to the
equity incentive plan; less cash dividends declared of $1,318,000;  and less the
net decrease in unrealized appreciation in securities available for sale, net of
tax, of $1,361,000.  The net decrease in unrealized  appreciation  in securities
available for sale is attributable to changes in market  conditions.  Concurrent
with the  reduction in par value,  the Company also retired the 97,000 shares of
treasury  stock which had been  reflected  in the equity  section of the balance
sheet at the historical cost of $621,000.

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 nine
month periods ended September 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  September  30,  1999 and 1998  totaled
$30,000 and $61,000,  respectively. For the nine months ended September 30, 1999
and 1998 loan fee income total $121,000 and $252,000, 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
Nine months ended September 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) ................  $168,599    $ 11,191         8.87%              $153,764     $ 10,757        9.35%
  Deposits with banks .........................     2,481          91         4.90%                   114            4        4.69%
  Federal funds sold ..........................    14,761         539         4.88%                 7,713          316        5.48%
  Taxable investment securities ...............    13,011         627         6.44%                14,079          688        6.53%
  Tax exempt investment securities ............    28,256         926         4.38%                26,289          894        4.55%
  Other securities ............................     1,083          54         6.67%                 1,083           58        7.16%
  Mortgage backed securities ..................    39,356       1,971         6.70%                28,024        1,443        6.88%
                                                 -----------------------------------------------------------------------------------
Total interest earning assets .................  $267,547    $ 15,399         7.70%              $231,066     $ 14,160        8.19%

Interest bearing liabilities:
  Savings, N.O.W. and
    money market deposits .....................  $119,086    $  2,119         2.38%              $ 87,842     $  1,534        2.33%
  Certificates of deposit of $100,000
     or more ..................................    28,452       1,032         4.85%                31,076        1,255        5.40%
  Other time deposits .........................    39,779       1,370         4.60%                43,236        1,677        5.19%
  Federal funds purchased .....................      --          --           --                        --           --       --
  Other borrowings ............................      --          --           --                    1,575           64        5.43%
                                                 -----------------------------------------------------------------------------------
Total interest bearing liabilities ............  $187,317    $  4,521         3.23%              $163,729     $  4,530        3.70%

Net interest income/interest
  rate spread .................................              $ 10,878         4.47%                           $  9,630        4.49%
                                                             --------         ----                            --------        ----
Net earning assets/net yield on
  average interest earnings assets ............  $ 80,230                     5.44%              $ 67,337                     5.57%
                                                 --------                     ----               --------                     ----
Ratio of interest earning assets to
  interest bearing liabilities ................                             142.83%                                         141.13%
                                                                            ------                                          ------


Three months ended September 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) ................  $167,887    $  3,704         8.75%              $160,822     $  3,742        9.23%
  Deposits with banks .........................     3,652          46         5.00%                   149            2        5.33%
  Federal funds sold ..........................    15,505         198         5.07%                12,851          232        7.16%
  Taxable investment securities ...............    13,800         220         6.32%                14,076          230        6.48%
  Tax exempt investment securities ............    30,563         333         4.32%                21,914          250        4.53%
  Other securities ............................     1,083          18         6.59%                 1,083           18        6.59%
  Mortgage backed securities ..................    51,058         867         6.74%                33,272          559        6.67%
                                                 -----------------------------------------------------------------------------------
Total interest earning assets .................  $283,548    $  5,386         7.54%              $244,167     $  5,033        8.18%

Interest bearing liabilities:
  Savings, N.O.W. and
    money market deposits .....................  $128,239    $    800         2.47%              $ 95,804     $    606        2.51%
  Certificates of deposit of $100,000
     or more ..................................    27,458         341         4.93%                33,586          456        5.39%
  Other time deposits .........................    36,674         388         4.20%                43,833          571        5.17%
  Federal funds purchased .....................      --          --           --                        --           --       --
  Other borrowings ............................      --          --           --                        --           --       --
                                                 -----------------------------------------------------------------------------------
Total interest bearing liabilities ............  $192,371    $  1,529         3.15%              $173,223     $  1,633        3.74%

Net interest income/interest
  rate spread .................................              $  3,857         4.38%                           $  3,400        4.44%
                                                             --------         ----                            --------        ----
Net earning assets/net yield on
  average interest earnings assets ............  $ 91,177                     5.40%              $ 70,944                     5.52%
                                                 --------                     ----               --------                     ----
Ratio of interest earning assets to
  interest bearing liabilities ................                             147.40%                                         140.96%
                                                                            ------                                          ------


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 September 30,                               Three months ended                        Nine 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 ...................................   $   208     ($  242)   ($   34)            $   282     ($   59)    $   223
Deposits with banks ..................................        45          (1)        44                  87        --            87
Taxable investment securities ........................        (4)         (6)       (10)                (52)         (9)        (61)
Tax exempt investment securities .....................       157         (74)        83                  81         (49)         32
Other securities .....................................      --          --         --                  --            (4)         (4)
Mortgage-backed securities ...........................       302           6        308                 590         (62)        528
Loans (including loan fee income) ....................       690        (728)       (38)              1,247        (813)        434
                                                         ---------------------------------------------------------------------------
   Total interest earning assets .....................     1,398      (1,045)       353               2,235        (996)      1,239
                                                         ---------------------------------------------------------------------------
INTEREST EXPENSE ON INTEREST
   BEARING LIABILITIES:

Savings, NOW and money market deposits ...............       258         (64)       194                 552          33         585
Certificates of deposits of $100,000 or more .........       (79)        (36)      (115)               (101)       (122)       (223)
Other time deposits ..................................       (85)        (98)      (183)               (127)       (180)       (307)
Federal funds purchased ..............................      --          --         --                  --          --          --
Other borrowings .....................................      --          --         --                   (64)       --           (64)
                                                         ---------------------------------------------------------------------------
   Total interest bearing liabilities ................        94        (198)      (104)                260        (269)         (9)
                                                         ---------------------------------------------------------------------------
Net interest income ..................................     1,304        (847)       457               1,975        (727)      1,248
                                                         ---------------------------------------------------------------------------


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 September 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 September 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) ................   25,617      12.7%         16,080      >8.0%       20,100       >10.0%
Tier 1 Capital (to risk weighted assets) ...............   23,578      11.7%          8,040      >4.0%       12,060       >6.0%
Tier 1 Capital (to average assets) .....................   23,578       8.0%         11,815      >4.0%       14,768       >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 September 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 September 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
ability to allow  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 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 Nine  Months  Ended
- --------------------------------------------------------------------------------
September 30, 1999 and 1998
- ---------------------------

During the nine month period ended September 30, 1999, the Registrant earned net
income of $3,424,000 or $ .80 per share as compared with  $2,848,000 or $.67 per
share for the same period in 1998. During the three month period ended September
30, 1999,  the  Registrant  earned net income of $1,304,000 or $.31 per share as
compared  with  $1,083,000  or $ .26 per  share  for the  same  period  in 1998.
Highlights for the three months ended September 30, 1999 include: (i) a $457,000
or 13.4% increase in net interest  income;  (ii) a $134,000 or 16.5% decrease in
total  other  income;  and (iii) a  $140,000  or 6.0%  increase  in total  other
expenses  over the same period in 1998.  Highlights  for the nine  months  ended
September 30, 1999 include:  (i) a $1,248,000 or 13.0%  increase in net interest
income;  (ii) a $230,000 or 9.9%  decrease in total  other  income;  and (iii) a
$212,000 or 2.9% increase in total other expenses over the same period in 1998.

Net income  for the first nine  months of 1999  reflects  annualized  returns of
20.30% on average total  stockholders'  equity and 1.55% 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 $457,000 or
13.4% 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  $244,167,000 in 1998 to $283,548,000  for the comparable  period in
1999, a 16.1% increase.  Average interest bearing liabilities increased 11.1% to
$192,371,000 in 1999 from  $173,223,000 for the same period last year. The yield
on average  interest earning assets for the current three month period decreased
to 7.54% from 8.18% for the same period last year. The cost of average  interest
bearing  liabilities  decreased  to 3.15% from 3.74%  during the same  period in
1998.  The net yield on average  earning  assets  decreased  to 5.40% from 5.52%
during the same period in 1998.

Net interest income  increased by $1,248,000 or 13.0% for the current nine month
period over the same period last year. The increase  primarily  resulted from an
increase in average total interest  earning assets from  $231,066,000 in 1998 to
$267,547,000  for the  comparable  period  in 1999,  a 15.8%  increase.  Average
interest  bearing  liabilities  increased by 14.4% to  $187,317,000 in 1999 from
$163,729,000  for the same  period  last  year.  The yield on  average  interest
earning  assets at September  30, 1999  decreased to 7.70% from 8.19% during the
same period in 1998. The cost of average interest bearing liabilities  decreased
to 3.23% from 3.70%  during  the same  period in 1998.  The net yield on average
earning assets decreased to 5.44% from 5.57% during the same period in 1998.

A $105,000  provision  for possible  loan losses was made during the three month
period ended September 30, 1999,  compared to a $160,000  provision for the same
period in 1998.  The  provision  for  possible  loan losses made during the nine
month period ended  September 30, 1999 totaled  $315,000  compared to a $350,000
provision  for the same period in 1998.  The  allowance for possible loan losses
increased to  $2,039,000  at September  30, 1999,  as compared to  $1,713,000 at
December  31,  1998.  As a  percentage  of  loans,  the  allowance  was 1.23% at
September 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 319.6% at September  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  decreased  during the three month period ended September 30,
1999 by $134,000  or 16.5% over the same  period  last year.  For the nine month
period ended  September 30, 1999 total other income  decreased  $230,000 or 9.9%
over the same period last year. Income from mortgage banking  activities for the
three month  period ended  September  30, 1999  totaled  $81,000,  a decrease of
$257,000 or 76.0% over the same period last year.  Income from mortgage  banking
activities for the nine month period ended September 30, 1999 totaled  $477,000,
a decrease  of  $605,000  or 55.9% 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 September 30, 1999 increased  $32,000 or 15.4%.  For the nine
month  period  ended  September  30, 1999  service  charges on deposit  accounts
increased  $109,000  or 17.3% 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.  There was no change in securities  gains for
the three month period ended  September 30, 1999 over the same period last year.
Securities gains increased  $116,000 or 100% for the nine months ended September
30, 1999 over the same period 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  September  30, 1999
totaled  $355,000,  an  increase  of $91,000 or 34.5% 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 nine month period ended September 30,
1999  totaled  $752,000,  an  increase of $150,000 or 24.9% over the same period
last year.  This  increase also  primarily  results from an increase in merchant
processing fees.

Total other expenses increased during the three month period ended September 30,
1999 by  $140,000  or 6.0% over the same  period  last year.  For the nine month
period ended September 30, 1999 total other expenses  increased$212,000  or 2.9%
over the same period last year.  Salary and benefit expense  increased $3,000 or
 .26% for the three month  period ended  September  30, 1999 over the same period
last year. For the nine month period ended September 30, 1999 salary and benefit
expense  decreased  $125,000  or 3.4%  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  $28,000 or 15.9% for the three month period ended  September
30,  1999 over the same  period  last  year.  For the nine  month  period  ended
September 30, 1999 furniture and fixture expense increased $83,000 or 16.2% 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
September 30, 1999 by $103,000 or 12.5% over the same period last year.  For the
nine month  period  ended  September  30,  1999 total other  operating  expenses
increased  $246,000 or 9.9% 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.

The  provision  for income taxes  increased  during the three month period ended
September 30, 1999 by $17,000 or 2.7% over the same period last year. During the
nine month  period  ended  September  30, 1999 the  provision  for income  taxes
increased  $265,000 or 17.6% over the same period last year.  The  effective tax
rate for the nine month period ended September 30, 1999 was 34.1% as compared to
the prior year rate of 34.6%.  This reduction is primarily due to the Bank's tax
planning strategies.

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 September 30,
1999, the Company had aggregate lines of credit of $8,000,000 with correspondent
banks to provide short term credit for liquidity requirements.  At September 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. The plan was essentially
completed on schedule during the second quarter 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 established formal processes for identifying,  assessing,  and managing
the Year 2000 risks posed by internal bank activities,  vendors,  and customers.
The Bank assessed the risks posed by its  customers and is evaluating  Year 2000
readiness of commercial loan applicants as part of the underwriting process, and
called 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 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 also been completed. During the
remainder of 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 embarked on a project to
thoroughly test the system for Year 2000  compliance.  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  otherYear  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
- -------------------------
Not applicable

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
- -----------------------------------------------------------
Not applicable


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

Not applicable

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

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

         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:    November 15, 1999  /s/ Thomas J. Tobin
                            -------------------
                            Thomas J. Tobin
                            President and Chief Executive Officer


Date:     November 15, 1999 /s/ Christopher Becker
                            ----------------------
                            Christopher Becker
                            Executive Vice President and Treasurer