SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549
                                -----------------

                                    FORM 10-Q

(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, 2001

                                       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 0-12220

                      THE FIRST OF LONG ISLAND CORPORATION
             (Exact Name of Registrant as Specified in Its Charter)


NEW YORK                                                              11-2672906
(State or Other Jurisdiction of             (I.R.S. Employer Identification No.)
Incorporation or Organization)

10 Glen Head Road, Glen Head, New York                                  11545
(Address of Principal Executive Offices)                              (Zip Code)

Registrant's Telephone Number, Including Area Code (516) 671-4900

                                 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.

CLASS                                               OUTSTANDING AT JULY 27, 2001
- -----                                               ----------------------------
Common stock, par value                                      2,845,149
    $.10 per share



                      THE FIRST OF LONG ISLAND CORPORATION
                                  JUNE 30, 2001
                                      INDEX


PART I.      FINANCIAL INFORMATION                                      PAGE NO.
- -------      ---------------------                                      --------

ITEM 1.      CONSOLIDATED BALANCE SHEETS
             JUNE 30, 2001 AND DECEMBER 31, 2000                            1

             CONSOLIDATED STATEMENTS OF INCOME
             SIX AND THREE MONTHS ENDED
             JUNE 30, 2001 AND 2000                                         2

             CONSOLIDATED STATEMENTS OF CHANGES IN
             STOCKHOLDERS' EQUITY
             SIX MONTHS ENDED JUNE 30, 2001 AND 2000                        3

             CONSOLIDATED STATEMENTS OF CASH FLOWS
             SIX MONTHS ENDED JUNE 30, 2001 AND 2000                        4

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                     5

ITEM 2.      MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS                  6-13

PART II.     OTHER INFORMATION                                             14

SIGNATURES                                                                 15





CONSOLIDATED BALANCE SHEETS



                                                                                             June 30,               December 31,
                                                                                               2001                     2000
                                                                                          -------------            -------------
                                                                                                             
Assets:
   Cash and due from banks .......................................................        $  28,242,000            $  23,872,000
   Federal funds sold ............................................................          108,800,000               87,800,000
                                                                                          -------------            -------------
     Cash and cash equivalents ...................................................          137,042,000              111,672,000
                                                                                          -------------            -------------

   Investment securities:
          Held-to-maturity, at amortized cost (fair
             value of $224,917,000 and $229,045,000) .............................          220,548,000              226,361,000
          Available-for-sale, at fair value (amortized cost
             of $94,737,000 and $82,582,000) .....................................           96,525,000               83,680,000
                                                                                          -------------            -------------
                                                                                            317,073,000              310,041,000
                                                                                          -------------            -------------
   Loans:
          Commercial and industrial ..............................................           36,931,000               30,514,000
          Secured by real estate .................................................          162,702,000              155,283,000
          Consumer ...............................................................            7,851,000                7,504,000
          Other ..................................................................              868,000                  560,000
                                                                                          -------------            -------------
                                                                                            208,352,000              193,861,000
          Unearned income ........................................................             (986,000)                (952,000)
                                                                                          -------------            -------------
                                                                                            207,366,000              192,909,000
          Allowance for loan losses ..............................................           (1,951,000)              (1,943,000)
                                                                                          -------------            -------------
                                                                                            205,415,000              190,966,000
                                                                                          -------------            -------------
   Bank premises and equipment, net ..............................................            7,115,000                7,021,000
   Other assets ..................................................................            6,457,000                6,292,000
                                                                                          -------------            -------------
                                                                                          $ 673,102,000            $ 625,992,000
                                                                                          =============            =============
Liabilities:
   Deposits:
          Checking ...............................................................        $ 203,674,000            $ 195,617,000
          Savings and money market ...............................................          353,563,000              310,681,000
          Time, less than $100,000 ...............................................           25,378,000               24,255,000
          Time, $100,000 and over ................................................           13,049,000               19,919,000
                                                                                          -------------            -------------
                                                                                            595,664,000              550,472,000
   Accrued expenses and other liabilities ........................................            3,371,000                4,137,000
   Current income taxes payable ..................................................              268,000                   91,000
   Deferred income taxes payable .................................................              666,000                  426,000
                                                                                          -------------            -------------
                                                                                            599,969,000              555,126,000
                                                                                          -------------            -------------
Commitments and Contingent Liabilities

Stockholders' Equity:
   Common stock, par value $.10 per share:
     Authorized, 20,000,000 shares;
       Issued and outstanding, 2,845,149 and 2,892,549 shares ....................              284,000                  289,000
   Surplus .......................................................................              646,000                1,188,000
   Retained earnings .............................................................           71,140,000               68,737,000
                                                                                          -------------            -------------
                                                                                             72,070,000               70,214,000
   Accumulated other comprehensive income, net of tax ............................            1,063,000                  652,000
                                                                                          -------------            -------------
                                                                                             73,133,000               70,866,000
                                                                                          -------------            -------------
                                                                                          $ 673,102,000            $ 625,992,000
                                                                                          =============            =============


See notes to consolidated financial statements

                                       1


CONSOLIDATED STATEMENTS OF INCOME



                                                                           Six months ended June 30,    Three months ended June 30,
                                                                         ----------------------------   ---------------------------
                                                                            2001             2000           2001          2000
                                                                         -----------     ------------    ----------     ----------
                                                                                                            
Interest income:
    Loans ..........................................................     $ 8,476,000     $  7,970,000    $4,193,000     $4,059,000
    Investment securities:
        Taxable ....................................................       6,221,000        6,149,000     3,163,000      3,062,000
        Nontaxable .................................................       2,569,000        2,151,000     1,325,000      1,095,000
    Federal funds sold .............................................       2,185,000        2,178,000       889,000      1,268,000
                                                                         -----------     ------------    ----------     ----------
                                                                          19,451,000       18,448,000     9,570,000      9,484,000
                                                                         -----------     ------------    ----------     ----------
Interest expense:
    Savings and money market deposits ..............................       4,690,000        5,062,000     2,089,000      2,679,000
    Time deposits ..................................................         931,000          925,000       405,000        478,000
                                                                         -----------     ------------    ----------     ----------
                                                                           5,621,000        5,987,000     2,494,000      3,157,000
                                                                         -----------     ------------    ----------     ----------
        Net interest income ........................................      13,830,000       12,461,000     7,076,000      6,327,000
Provision for loan losses (credit) .................................              --          (75,000)           --             --
                                                                         -----------     ------------    ----------     ----------
Net interest income after provision for loan losses (credit) .......      13,830,000       12,536,000     7,076,000      6,327,000
                                                                         -----------     ------------    ----------     ----------

Noninterest income:
    Trust Department income ........................................         579,000          575,000       263,000        281,000
    Service charges on deposit accounts ............................       1,764,000        1,388,000       911,000        691,000
    Other ..........................................................         322,000          251,000       211,000        132,000
                                                                         -----------     ------------    ----------     ----------
                                                                           2,665,000        2,214,000     1,385,000      1,104,000
                                                                         -----------     ------------    ----------     ----------
Noninterest expense:
    Salaries .......................................................       4,435,000        4,012,000     2,236,000      2,044,000
    Employee benefits ..............................................       1,774,000        1,555,000       868,000        775,000
    Occupancy and equipment expense ................................       1,420,000        1,265,000       672,000        623,000
    Other operating expenses .......................................       2,102,000        1,888,000     1,060,000        966,000
                                                                         -----------     ------------    ----------     ----------
                                                                           9,731,000        8,720,000     4,836,000      4,408,000
                                                                         -----------     ------------    ----------     ----------
        Income before income taxes .................................       6,764,000        6,030,000     3,625,000      3,023,000
Income tax expense .................................................       1,779,000        1,649,000       975,000        815,000
                                                                         -----------     ------------    ----------     ----------
        Net Income .................................................     $ 4,985,000     $  4,381,000    $2,650,000     $2,208,000
                                                                         ===========     ============    ==========     ==========

Weighted average:
    Common shares ..................................................       2,874,821        2,943,752     2,861,282      2,936,064
    Dilutive stock options .........................................          41,239           36,839        39,882         36,639
                                                                         -----------     ------------    ----------     ----------
                                                                           2,916,060        2,980,591     2,901,164      2,972,703
                                                                         ===========     ============    ==========     ==========
Earnings per share:
    Basic ..........................................................     $      1.73     $       1.49    $      .93     $      .75
                                                                         ===========     ============    ==========     ==========
    Diluted ........................................................     $      1.71     $       1.47    $      .91     $      .74
                                                                         ===========     ============    ==========     ==========


See notes to consolidated financial statements


                                       2


CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY



                                    ------------------------------------------------------------------------------------------------
                                                                    Six Months Ended June 30, 2001
                                    ------------------------------------------------------------------------------------------------

                                                                                                           Accumulated
                                                                                                             Other
                                           Common Stock                         Compre-                      Compre-
                                    -------------------------                   hensive        Retained     hensive
                                       Shares       Amount        Surplus       Income         Earnings      Income        Total
                                    -----------   -----------   -----------   -----------    -----------   ----------   -----------
                                                                                                   
Balance, January 1, 2001 .........    2,892,549   $   289,000   $ 1,188,000                  $68,737,000   $  652,000   $70,866,000
   Net Income ....................                                            $ 4,985,000      4,985,000                  4,985,000
   Repurchase and retirement
     of common stock .............      (58,830)       (6,000)   (2,299,000)                                             (2,305,000)
   Exercise of stock options .....       11,430         1,000       226,000                                                 227,000
   Unrealized gains on available-
     for-sale-securities, net of
     income taxes ................                                                411,000                     411,000       411,000
                                                                              -----------
   Comprehensive income ..........                                            $ 5,396,000
                                                                              ===========
   Cash dividends declared -
     $.38 per share ..............                                                            (1,082,000)                (1,082,000)
   Tax benefit of stock options ..                                   31,000                                                  31,000
   Transfer from retained earnings
   to surplus ....................                                1,500,000                   (1,500,000)                        --
                                    -----------   -----------   -----------                  -----------   ----------   -----------
Balance, June 30, 2001 ...........    2,845,149   $   284,000   $   646,000                  $71,140,000   $1,063,000   $73,133,000
                                    ===========   ===========   ===========                  ===========   ==========   ===========



                                   -------------------------------------------------------------------------------------------------
                                                                Six Months Ended June 30, 2000
                                   -------------------------------------------------------------------------------------------------

                                                                                                           Accumulated
                                                                                                             Other
                                                                                                             Compre-
                                           Common Stock                         Compre-                     hensive
                                    -------------------------                   hensive        Retained      Income
                                       Shares       Amount        Surplus       Income         Earnings      (Loss)        Total
                                    -----------   -----------   -----------   -----------    -----------   ----------   -----------
                                                                                                   
Balance, January 1, 2000 .........    2,962,803   $   296,000   $ 2,258,000                 $ 63,013,000  $(1,334,000)  $64,233,000
   Net Income ....................                                            $ 4,381,000      4,381,000                  4,381,000
   Repurchase and retirement
     of common stock .............      (44,868)       (4,000)   (1,413,000)                                             (1,417,000)
   Exercise of stock options .....        3,038                      46,000                                                  46,000
   Unrealized gains on available-
     for-sale-securities, net of
     income taxes ................                                                317,000                     317,000       317,000
                                                                              -----------
   Comprehensive income ..........                                            $ 4,698,000
                                                                              ===========
   Cash dividends declared -
     $.34 per share ..............                                                              (993,000)                  (993,000)
                                    -----------   -----------   -----------                  -----------  -----------   -----------
Balance, June 30, 2000 ...........    2,920,973   $   292,000   $   891,000                  $66,401,000  $(1,017,000)  $66,567,000
                                    ===========   ===========   ===========                  ===========  ===========   ===========


See notes to consolidated financial statements


                                       3


CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                                      Six months ended June 30,
                                                                                                 ----------------------------------
                                                                                                     2001                 2000
                                                                                                 -------------        -------------
                                                                                                                
Increase (Decrease) in Cash and Cash Equivalents
Cash Flows From Operating Activities:
   Net income ............................................................................       $   4,985,000        $   4,381,000
   Adjustments to reconcile net income to net cash
    provided by operating activities:
     Provision for loan losses (credit) ..................................................                  --              (75,000)
     Deferred income tax provision (credit) ..............................................             (40,000)              47,000
     Depreciation and amortization .......................................................             593,000              546,000
     Premium amortization (discount accretion) on investment securities, net .............             (50,000)             292,000
     Increase in prepaid income taxes ....................................................                  --              (49,000)
     Increase in other assets ............................................................            (165,000)            (295,000)
     Decrease in accrued expenses and other liabilities ..................................            (749,000)            (111,000)
     Increase in income taxes payable ....................................................             208,000                   --
                                                                                                 -------------        -------------
        Net cash provided by operating activities ........................................           4,782,000            4,736,000
                                                                                                 -------------        -------------

Cash Flows From Investing Activities:
   Proceeds from maturities and redemptions of investment securities:
     Held-to-maturity ....................................................................         178,648,000           96,179,000
     Available-for-sale ..................................................................           5,777,000            9,045,000
   Purchase of investment securities:
     Held-to-maturity ....................................................................        (172,667,000)        (106,721,000)
     Available-for-sale ..................................................................         (18,049,000)          (7,365,000)
Net increase in loans to customers .......................................................         (14,449,000)          (4,065,000)
Purchases of bank premises and equipment .................................................            (687,000)            (483,000)
                                                                                                 -------------        -------------
          Net cash used in investing activities ..........................................         (21,427,000)         (13,410,000)
                                                                                                 -------------        -------------

Cash Flows From Financing Activities:
   Net increase in total deposits ........................................................          45,192,000           44,801,000
   Proceeds from exercise of stock options ...............................................             227,000               46,000
   Repurchase and retirement of common stock .............................................          (2,305,000)          (1,417,000)
   Cash dividends paid ...................................................................          (1,099,000)          (1,007,000)
                                                                                                 -------------        -------------
          Net cash provided by financing activities ......................................          42,015,000           42,423,000
                                                                                                 -------------        -------------
Net increase in cash and cash equivalents ................................................          25,370,000           33,749,000
Cash and cash equivalents, beginning of year .............................................         111,672,000           85,174,000
                                                                                                 -------------        -------------
Cash and cash equivalents, end of period .................................................       $ 137,042,000        $ 118,923,000
                                                                                                 =============        =============

Supplemental Schedule of Noncash:
Investing Activities
   Unrealized gains on available-for-sale securities .....................................       $     690,000        $     548,000
   Transfer of available-for-sale securities to held-to-maturity category ................                  --           14,836,000

Financing Activities
   Cash dividends payable ................................................................       $   1,082,000        $     993,000
   Tax benefit from exercise of employee stock options ...................................              31,000                   --


The Corporation  made interest  payments of $5,733,000 and $5,940,000 and income
tax payments of $1,611,000 and  $1,650,000  during the six months ended June 30,
2001 and 2000, respectively.

See notes to consolidated financial statements


                                       4



               THE FIRST OF LONG ISLAND CORPORATION AND SUBSIDIARY
                                  JUNE 30, 2001
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.   BASIS OF PRESENTATION

     The consolidated  financial statements include the accounts of The First of
Long Island Corporation and its wholly-owned subsidiary, The First National Bank
of Long Island (collectively referred to as the "Corporation").

     The consolidated  financial  information  included herein as of and for the
periods ended June 30, 2001 and 2000 is  unaudited;  however,  such  information
reflects all adjustments which are, in the opinion of management,  necessary for
a fair  statement  of results for the interim  periods.  The  December  31, 2000
consolidated  balance  sheet was derived  from the  Company's  December 31, 2000
audited consolidated financial statements.



                                       5



                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

     The  following  is   management's   discussion   and  analysis  of  certain
significant factors that have affected the Corporation's financial condition and
operating  results during the periods included in the accompanying  consolidated
financial  statements,  and should be read in  conjunction  with such  financial
statements.   The  Corporation's   financial  condition  and  operating  results
principally  reflect those of its  wholly-owned  subsidiary,  The First National
Bank of Long Island (the  "Bank").  The  Corporation's  primary  service area is
Nassau and Suffolk Counties, Long Island.

Overview

     The  Corporation  earned  $1.71 per  share  for the  first  half of 2001 as
compared to $1.47 for the same period  last year,  an increase of  approximately
16%.  Based on net  income of  $4,985,000,  the  Corporation  returned  1.58% on
average  total  assets and 13.94% on average  total  equity.  This  compares  to
returns  on assets and equity of 1.51% and  13.52%,  respectively,  for the same
period last year.  Total assets and deposits each grew by  approximately 9% when
comparing  balances at June 30,  2001 to those at June 30,  2000.  In  addition,
during  this  same  time  period  and  despite  continued  purchases  under  the
Corporation's  stock repurchase  program,  total capital before unrealized gains
and  losses on  available-for-sale  securities  grew by  approximately  7%.  The
Corporation's  capital  ratios  continue  to  substantially  exceed the  current
regulatory criteria for a well-capitalized bank.

     The growth in earnings for the first half of 2001 when compared to the same
period last year was  primarily  attributable  to  increases  in service  charge
income, net interest margin, average checking balances, and average money market
type savings balances. The positive impact of these factors was partially offset
by an increase in  noninterest  expense,  some of which is  attributable  to new
branch offices opened during the latter part of 2000 and the early part of 2001.

Net Interest Income

     Average  Balance  Sheet;  Interest  Rates and  Interest  Differential.  The
following table sets forth the average daily balances for each major category of
assets,  liabilities and stockholders' equity as well as the amounts and average
rates  earned or paid on each  major  category  of  interest-earning  assets and
interest-bearing liabilities.


                                       6




                                                                Six Months Ended June 30,
                                    ---------------------------------------------------------------------------
                                                  2001                                    2000
                                    ---------------------------------------   ---------------------------------
                                      Average                     Average     Average                 Average
                                     Balance      Interest         Rate       Balance    Interest      Rate
                                    ---------     ---------     -----------   --------   --------   -----------
                                                                         (dollars in thousands)
                                                                                         
Assets
Federal funds sold ..............   $  88,392     $   2,185            4.98%  $ 73,594   $  2,178          5.95%
Investment Securities:
  Taxable .......................     204,327         6,221            6.14    200,734      6,149          6.16
  Nontaxable (1) ................     110,758         3,892            7.03     91,467      3,259          7.13
Loans (1)(2) ....................     197,523         8,495            8.67    183,494      7,997          8.76
                                    ---------     ---------     -----------   --------   --------   -----------
Total interest-earning assets ...     601,000        20,793            6.96    549,289     19,583          7.16
                                                  ---------     -----------              --------   -----------
Allowance for loan losses .......      (1,947)                                  (1,980)
                                    ---------                                 --------
Net interest-earning assets .....     599,053                                  547,309
Cash and due from banks .........      23,228                                   21,158
Premises and equipment, net .....       7,101                                    6,725
Other assets ....................       5,726                                    6,673
                                    ---------                                 --------
                                    $ 635,108                                 $581,865
                                    =========                                 ========

Liabilities and
  Stockholders' Equity
Savings and money market deposits   $ 325,032         4,690            2.91   $294,516      5,062          3.46
Time deposits ...................      42,223           931            4.45     40,808        925          4.56
                                    ---------     ---------     -----------   --------   --------   -----------
Total interest-bearing deposits .     367,255         5,621            3.09    335,324      5,987          3.59
                                    ---------     ---------     -----------   --------   --------   -----------
Checking deposits (3) ...........     191,967                                  179,145
Other liabilities ...............       3,798                                    2,224
                                    ---------                                 --------
                                      563,020                                  516,693
Stockholders' equity ............      72,088                                   65,172
                                    ---------                                 --------
                                     $635,108                                 $581,865
                                    =========                                 ========

Net interest income (1) .........                 $  15,172                              $ 13,596
                                                  =========                              ========
Net interest spread (1) .........                                      3.87%                               3.57%
                                                                ===========                         ===========
Net interest yield (1) ..........                                      5.09%                               4.98%
                                                                ===========                         ===========


(1)  Tax-equivalent  basis.  Interest income on a tax-equivalent  basis includes
     the additional amount of interest income that would have been earned if the
     Corporation's  investment in tax-exempt loans and investment securities had
     been made in loans and  investment  securities  subject to  Federal  income
     taxes  yielding the same after-tax  income.  The  tax-equivalent  amount of
     $1.00 of nontaxable income was $1.52 in each period  presented,  based on a
     Federal income tax rate of 34%.

(2)  For the purpose of these  computations,  nonaccruing  loans are included in
     the daily average loan amounts outstanding.

(3)  Includes official check and treasury tax and loan balances.



                                       7



     Rate/Volume Analysis.  The following table sets forth the effect of changes
in volumes,  changes in rates,  and  changes in  rate/volume  on  tax-equivalent
interest income, interest expense and net interest income.



                                                     Six Months Ended June 30,
                                     -------------------------------------------------------
                                                         2001 Versus 2000
                                              Increase (decrease) due to changes in:
                                     -------------------------------------------------------
                                                                    Rate/            Net
                                       Volume         Rate        Volume (2)       Change
                                     -----------   -----------    -----------    -----------
                                                        (in thousands)
                                                                     
Interest Income:
Federal funds sold ...............   $       437   $      (353)   $       (77)   $         7
Investment securities:
  Taxable ........................           110           (20)           (18)            72
  Nontaxable (1) .................           687           (45)            (9)           633
Loans (1) ........................           610           (84)           (28)           498
                                     -----------   -----------    -----------    -----------
Total interest income ............         1,844          (502)          (132)         1,210
                                     -----------   -----------    -----------    -----------

Interest Expense:
Savings and money
  market deposits ................           523          (798)           (97)          (372)
Time deposits ....................            32           (23)            (3)             6
                                     -----------   -----------    -----------    -----------
Total interest expense ...........           555          (821)          (100)          (366)
                                     -----------   -----------    -----------    -----------
Increase (decrease) in net
  interest income ................   $     1,289   $       319    $       (32)   $     1,576
                                     ===========   ===========    ===========    ===========


(1)  Tax-equivalent basis.

(2)  Represents the change not solely  attributable  to change in rate or change
     in volume but a combination of these two factors.

     Net interest income on a tax-equivalent  basis increased by $1,576,000,  or
11.6%,  from  $13,596,000 for the first half of 2000 to $15,172,000 for the same
period  this  year.  As can be seen from the  above  rate/volume  analysis,  the
increase is primarily  comprised of a positive volume variance of $1,289,000 and
a positive rate variance of $319,000.

     The positive  volume  variance was largely caused by: (1) growth in average
checking  deposits and the use of such funds to purchase  investment  securities
and originate loans; and (2) growth in money market type deposits and the use of
such funds to increase the Bank's  overnight  position in federal funds sold and
to purchase  securities  and originate  loans.  When comparing the first half of
2001 to the same  period  last year,  average  checking  deposits  increased  by
$12,822,000,  or  approximately  7.2%,  and  average  savings  and money  market
deposits increased by $30,516,000,  or 10.4%. Although the checking increase was
less than that  experienced  during the first half of recent prior years, it was
nevertheless a significant  contributing  factor with respect to the six months'
earnings growth.

     Funding  interest-earning asset growth with growth in checking deposits has
a  greater  impact  on  net  interest  income  than  funding  such  growth  with
interest-bearing  deposits because checking  deposits,  unlike  interest-bearing
deposits,  have no associated interest cost. This is the primary reason that the
growth of checking  balances has historically  been one of the Corporation's key
strategies for increasing earnings per share.

     The Bank's new  business  program is a  significant  factor that  favorably
impacted the growth in average checking  balances noted when comparing the first
half of 2001 to the


                                       8


same period last year,  and  competitive  pricing is a significant  contributing
factor with  respect to the growth in average  interest-bearing  deposits  noted
during  the  same  period.  In  addition,   the  growth  in  both  checking  and
interest-bearing  deposits  is also  believed to be  attributable  to the Bank's
attention to customer service and local economic conditions.

     The Bank's net interest  spread and yield  increased  from 3.57% and 4.98%,
respectively,  for the first half of 2000 to 3.87% and 5.09%, respectively,  for
the same period this year.  It would  appear that the  principal  cause of these
increases was the significant  decline in short-term  interest rates experienced
during the first half of 2001. During this period, both the federal funds target
rate and the Bank's prime lending rate  decreased by 275 basis  points.  As more
fully  discussed in the Market Risk section of this  discussion  and analysis of
financial  condition  and results of  operations,  a decline in  interest  rates
should  initially have a positive impact on net interest income.  However,  over
the longer term, the impact should be negative.

Allowance and Provision For Loan Losses

     The allowance for loan losses was virtually unchanged during the first half
of 2001,  amounting to  $1,951,000 at June 30, 2001 as compared to $1,943,000 at
December 31, 2000. The allowance represented  approximately 1% of total loans at
each date.  During the first half of 2001, the Bank recorded loan chargeoffs and
recoveries of $7,000 and $15,000, respectively.

     The  allowance  for loan  losses is an  amount  that  management  currently
believes will be adequate to absorb estimated inherent losses in the Bank's loan
portfolio.  Because the process for estimating credit losses and determining the
allowance  for loan losses as of any balance  sheet date is subjective in nature
and requires material estimates, there is not an exact amount but rather a range
for what  constitutes an appropriate  allowance.  In estimating a range the Bank
selectively  reviews  individual  credits in its portfolio  and, for those loans
deemed to be impaired, measures impairment losses based on either the fair value
of collateral or the discounted value of expected future cash flows.  Losses for
loans that are not specifically reviewed are determined on a pooled basis taking
into account a variety of factors  including  historical  losses;  levels of and
trends in  delinquencies  and nonaccruing  loans;  trends in volume and terms of
loans; changes in lending policies and procedures; experience, ability and depth
of lending staff;  national and local  economic  conditions;  concentrations  of
credit;  and environmental  risks.  Management also considers relevant loan loss
statistics for the Bank's peer group.

     The amount of future  chargeoffs  and  provisions  for loan  losses will be
affected by,  among other  things,  economic  conditions  on Long  Island.  Such
conditions  affect the financial  strength of the Bank's borrowers and the value
of real estate  collateral  securing  the Bank's  mortgage  loans.  In addition,
future  provisions and chargeoffs could be affected by environmental  impairment
of properties  securing the Bank's mortgage loans.  Loans secured by real estate
represent  approximately  78% of  total  loans  outstanding  at June  30,  2001.
Environmental  audits for commercial  mortgages  were  instituted by the Bank in
1987.  Under the Bank's current policy,  an  environmental  audit is required on
practically  all  commercial-type  properties that are considered for a mortgage
loan.  At the present time,  the Bank is not aware of any existing  loans in the
portfolio where there is  environmental  pollution  originating on the mortgaged
properties that would materially affect the value of the portfolio.


                                       9


Asset Quality

     The  Corporation  has identified  certain  assets as risk  elements.  These
assets  include  nonaccruing  loans,  foreclosed  real  estate,  loans  that are
contractually  past due 90 days or more as to principal or interest payments and
still accruing and troubled debt restructurings.  These assets present more than
the normal risk that the  Corporation  will be unable to  eventually  collect or
realize their full carrying value. The  Corporation's  risk elements at June 30,
2001 and December 31, 2000 are as follows:

                                                      June 30,     December 31,
                                                        2001           2000
                                                     -----------   -----------
                                                      (dollars in thousands)

Nonaccruing loans .................................  $       121    $        --
Foreclosed real estate ............................           --             --
                                                     -----------    -----------
  Total nonperforming assets ......................          121             --
Troubled debt restructurings ......................           --             --
Loans past due 90 days or more as to
  principal or interest payments and still accruing          225            173
                                                     -----------    -----------
  Total risk elements .............................  $       346    $       173
                                                     ===========    ===========

Nonaccruing loans as a percentage of total loans ..          .06%           .00%
                                                     ===========    ===========
Nonperforming assets as a percentage of total loans
  and foreclosed real estate ......................          .06%           .00%
                                                     ===========    ===========
Risk elements as a percentage of total loans and
  foreclosed real estate ..........................          .17%           .09%
                                                     ===========    ===========

Noninterest Income, Noninterest Expense, and Income Taxes

     Noninterest  income  consists  primarily  of  service  charges  on  deposit
accounts  and Trust  Department  income.  Service  charge  income  increased  by
$376,000, or 27.1%, from $1,388,000 for the first half of 2000 to $1,764,000 for
the same period this year. The increase, which is largely comprised of increases
in  overdraft  check  charges  and  maintenance/activity   charges,  is  largely
attributable  to revisions  made to the Bank's  service  charge  schedule in the
third quarter of 2000 and the  implementation  during the current period of more
stringent criteria with respect to fee waivers.

     Noninterest expense is comprised of salaries, employee benefits,  occupancy
and equipment  expense and other operating  expenses  incurred in supporting the
various business activities of the Corporation. Noninterest expense increased by
$1,011,000,  or 11.6%,  from $8,720,000 for the first half of 2000 to $9,731,000
for the same  period this year.  The  increase  is  comprised  of an increase in
salaries of  $423,000,  or 10.5%,  an increase in employee  benefits  expense of
$219,000,  or 14.1%, an increase in occupancy and equipment expense of $155,000,
or 12.3%, and an increase in other operating expenses of $214,000, or 11.3%.

     The  increase  in  salaries  is   attributable   to  normal  annual  salary
adjustments,  filling of staff,  and additions to staff  resulting  from,  among
other things, the opening of three new branch offices in the latter part of 2000
and one new branch  office in the early part of 2001.  The  increase in employee
benefits  expense is largely  attributable to the increased  number of employees
and revisions made to the Bank's incentive  compensation  program.  Increases in
depreciation  expense,  maintenance  costs,  and computer  processing  costs,  a

                                       10


portion of which  resulted  from new branch  openings  and new  technology,  and
increased consulting expense are the larger items that account for the increases
in occupancy and equipment expense and other operating expenses.

     Income tax expense as a  percentage  of book income was 26.3% for the first
half of 2001  as  compared  to  27.3%  for the  same  period  last  year.  These
percentages  vary from the  statutory  Federal  income tax rate of 34% primarily
because of state income taxes and tax-exempt  interest on municipal  securities.
The decrease in the percentage for 2001 is primarily attributable to an increase
in the amount of tax-exempt income on municipal securities and increased funding
by  the  Bank  of  its  REIT  (real  estate  investment  trust)  and  investment
subsidiaries.

Results of Operations - Three Months Ended June 30, 2001 Versus June 30, 2000

     Net  income  for the second  quarter  of 2001 was  $2,650,000,  or $.91 per
share, as compared to $2,208,000, or $.74 per share, earned for the same quarter
last year.  The primary  reasons for the 23%  increase in earnings per share are
substantially the same as those discussed with respect to the six-month periods.

     Although earnings  increased in both the first and second quarters of 2001,
the second quarter  increase was larger because,  among other things,  declining
interest  rates had a greater  positive  impact on second  quarter net  interest
income.  The second  quarter not only benefited from the full impact of the rate
reductions which occurred in the first quarter,  but also benefited from further
rate reductions made in the second quarter.

Capital

     Under current regulatory  capital  standards,  banks are classified as well
capitalized,  adequately  capitalized  or  undercapitalized.  The  Corporation's
capital  management policy is designed to build and maintain capital levels that
exceed the minimum requirements for a well-capitalized bank. The following table
sets forth the  Corporation's  capital  ratios at June 30,  2001 and the minimum
ratios   necessary  to  be  classified  as  well   capitalized   and  adequately
capitalized.  The  Corporation's  capital ratios at June 30, 2001  substantially
exceed the requirements for a well-capitalized bank.



                                                             Regulatory Standards
                                        Corporation's    --------------------------
                                      Capital Ratios at      Well        Adequately
                                        June 30, 2001    Capitalized    Capitalized
                                        -------------    ------------   -----------
                                                                   
Total  Risk-Based Capital Ratio .....      27.05%          10.00%           8.00%
Tier 1 Risk-Based Capital Ratio .....      26.34            6.00            4.00
Tier 1 Leverage Capital Ratio .......      11.19            5.00            4.00


     Total stockholders' equity increased by $2,267,000,  or from $70,866,000 at
December 31, 2000 to $73,133,000 at June 30, 2001. The increase in stockholders'
equity  is  primarily  attributable  to the  combined  effect  of net  income of
$4,985,000, unrealized gains on available-for-sale securities of $411,000, stock
repurchases amounting to $2,305,000, and cash dividends of $1,082,000.

     Stock  Repurchase  Program.  Since 1988,  the  Corporation  has had a stock
repurchase program under which it can purchase, from time to time, shares of its
own  common  stock in market or private  transactions.  Under  plans  previously
approved by the Board of Directors, the Corporation purchased 58,830 shares thus
far in 2001 and can purchase 58,196 shares in the future.



                                       11


     The  stock  repurchase  program  has been  used by  management  to  enhance
earnings per share and return on average  stockholders'  equity.  When comparing
the first half of 2001 to the same period last year,  earnings  per share are up
24 cents.  Of the 24-cent  increase,  approximately  3 cents is  attributable to
shares  repurchased in 2000 and thus far this year. On a full-year basis,  these
repurchases should add approximately 9 cents to earnings per share.

Cash Flows and Liquidity

     Cash Flows.  During the first six months of 2001, cash and cash equivalents
increased by $25,370,000.  As shown in the consolidated statement of cash flows,
this occurred  primarily  because the cash  provided by  operations  and deposit
growth  exceeded the cash used for loan growth,  investment  securities  growth,
cash dividends, and stock repurchases.

     The  deposit   growth,   which  amounted  to   $45,192,000,   is  primarily
attributable  to growth in money market type balances,  checking  balances,  and
IOLA balances (interest on lawyer accounts).

     Liquidity. The Corporation's primary sources of liquidity are its overnight
position in federal funds sold, its short-term  investment  securities portfolio
which generally  consists of securities  purchased to mature within one year and
securities  with  average  lives  of one year or less,  maturities  and  monthly
payments  on the balance of the  investment  securities  portfolio  and the loan
portfolio,  and investment securities designated as available-for-sale.  At June
30, 2001, the Corporation had  $108,800,000 in federal funds sales, a short-term
securities  portfolio  of  $29,135,000,  and  available-for-sale  securities  of
$96,525,000.  The Corporation's liquidity is enhanced by its stable deposit base
which primarily consists of checking,  savings, and money market accounts.  Such
accounts comprised 93.5% of total deposits at June 30, 2001, while time deposits
of  $100,000  and over and other  time  deposits  comprised  only 2.2% and 4.3%,
respectively.

     The Bank attracts all of its deposits through its banking offices primarily
from the  communities  in which those  banking  offices are located and does not
rely on brokered deposits. In addition,  the Bank has not historically relied on
purchased or borrowed funds as sources of liquidity.

Market Risk

     The  Bank   invests  in   interest-earning   assets  which  are  funded  by
interest-bearing deposits, noninterest-bearing deposits, and capital. The Bank's
results  of  operations  are  subject  to  risk  resulting  from  interest  rate
fluctuations  generally and having assets and  liabilities  that have  different
maturity, repricing, and prepayment/withdrawal characteristics. The Bank defines
interest  rate risk as the risk that the Bank's  earnings  and/or net  portfolio
value will change when  interest  rates change.  The principal  objective of the
Bank's asset/liability  management activities is to maximize net interest income
while at the same time maintain acceptable levels of interest rate and liquidity
risk and facilitate the funding needs of the Bank.

     During the first six months of 2001,  there was a  significant  decrease in
short-term  interest  rates as evidenced by a 275 basis point  reduction in both
the federal  funds target rate and the Bank's prime  lending  rate. In addition,
rates on  intermediate  term  securities  and loans also decreased but by lesser
amounts.  Because the Bank's loans and investment  securities  generally reprice
slower than its interest-bearing  deposit accounts, a decrease in interest rates
should  initially  have a positive  impact on the Bank's  net  interest


                                       12


income. However, since approximately 39% of the Bank's average  interest-earning
assets are funded by noninterest-bearing checking deposits and capital, if rates
are  sustained  at the  lower  levels  and the  Bank  purchases  securities  and
originates loans at yields lower than those maturing and reprices loans at lower
yields,  the eventual  impact on net  interest  income  should be negative.  The
reverse should be true of an increase in interest rates.

     It is believed  that the  Corporation's  exposure to interest rate risk has
not changed materially since December 31, 2000.

Legislation

     Commercial checking deposits currently account for approximately 26% of the
Bank's total  deposits.  Congress is  considering  legislation  that would allow
customers  to cover  checks by  sweeping  funds  from  interest-bearing  deposit
accounts each business day and repeal the prohibition of the payment of interest
on corporate  checking  deposits in the future.  Although  management  currently
believes that the Bank's earnings could be more severely  impacted by permitting
the payment of interest on corporate  checking  deposits than the daily sweeping
of funds from  interest-bearing  accounts to cover  checks,  either could have a
material adverse impact on the Bank's future results of operations.

Forward Looking Statements

     "Management's Discussion and Analysis of Financial Condition and Results of
Operations"  contains  various   forward-looking   statements  with  respect  to
financial  performance  and business  matters.  Such  statements  are  generally
contained in sentences  including  the words  "expect" or "could" or "should" or
"would".  The  Corporation  cautions that these  forward-looking  statements are
subject to numerous assumptions,  risks and uncertainties,  and therefore actual
results could differ materially from those  contemplated by the  forward-looking
statements.   In   addition,   the   Corporation   assumes  no  duty  to  update
forward-looking statements.



                                       13


PART II. OTHER INFORMATION

ITEM 1. NONE

ITEM 2. NONE

ITEM 3. NONE

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     The Annual Meeting of Stockholders of The First of Long Island  Corporation
(the  "Corporation") held April 17, 2001 was called to: (1) approve an amendment
of the  Corporation's  Stock  Option  Plan to allow  for the  granting  of stock
options to non-employee  directors of the Corporation and to limit the number of
stock  options  and stock  appreciation  rights  that can be  granted to any one
person in any one fiscal  year to 25,000;  and (2) to elect  four  directors  to
serve for  two-year  terms and until  their  successors  have been  elected  and
qualified.

     The amendment to the Stock Option Plan was approved by the  stockholders in
that it received the affirmative vote of the holders of a majority of the shares
entitled to vote and  represented  at the  meeting.  The total  number of shares
which  could have been voted at the annual  meeting  was  2,889,390.  There were
1,975,075  votes cast for the amendment of the Stock Option Plan,  191,604 votes
cast against, and 28,169 abstentions.

     For the election of  directors,  each share is entitled to as many votes as
there are directors to be elected, and such votes may be cumulated and voted for
one  nominee or divided  among as many  different  nominees  as is  desired.  If
authority  to vote for any nominee or  nominees  is  withheld on any proxy,  the
votes are spread among the remaining  nominees.  The  following  table lists the
directors  elected at the annual  meeting and, for each  director  elected,  the
number of votes cast for and the number of votes withheld. No other persons were
nominated and no other persons received any votes.

- --------------------------------------------------------------------------------
                                                        Number of Votes
                                               ---------------------------------
           Directors Elected At
              Annual Meeting                     Cast For            Withheld
- --------------------------------------------------------------------------------
Howard Thomas Hogan, Jr.                        2,188,334             6,514
J. Douglas Maxwell, Jr.                         2,188,334             6,514
John R. Miller III                              2,188,334             6,514
Walter C. Teagle III                            2,188,334             6,514
- --------------------------------------------------------------------------------

     The  name  of each  other  director  whose  term of  office  as a  director
continued after the annual meeting is as follows:

                                             Term as Director
Name                                             Expires
- ----                                         ---------------
Allen E. Bushing                                 2002
Paul T. Canarick                                 2002
Beverly Ann Gehlmeyer                            2002
J. William Johnson                               2002

ITEM 5. STOCK REPURCHASE PROGRAM

     Since 1988, the Corporation has had a stock repurchase  program under which
it can purchase,  from time to time, shares of its own common stock in market or
private transactions. Under plans previously approved by the Board of Directors,
the Corporation purchased 58,830 shares thus far in 2001 and can purchase 58,196
shares in the future.

ITEM 6. (a)  Exhibits - None

        (b)  Reports on Form 8-K - None




                                       14


                                   SIGNATURES


     PURSUANT TO THE  REQUIREMENTS  OF THE SECURITIES  EXCHANGE ACT OF 1934, THE
REGISTRANT  HAS DULY  CAUSED  THIS  REPORT  TO BE  SIGNED  ON ITS  BEHALF BY THE
UNDERSIGNED THEREUNTO DULY AUTHORIZED.

                                    THE FIRST OF LONG ISLAND CORPORATION
                                    --------------------------------------
                                    (Registrant)

                                    /s/ J. WILLIAM JOHNSON
DATE: August 9, 2001                --------------------------------------
                                     J. WILLIAM JOHNSON, PRESIDENT
                                    (principal executive officer)

                                    /s/ MARK D. CURTIS
                                    --------------------------------------
                                    MARK D. CURTIS
                                    SENIOR VICE PRESIDENT AND TREASURER
                                    (principal financial and accounting officer)


                                       15