[PHOTO]



[PHOTO]

On The Cover
Port Jefferson Harbor

In 1682, a settler named John Roe built a house at the water's edge in an area
once called "Drowned Meadow." In 1797, the port started to develop into a center
of shipbuilding. In 1835, it acquired its current name, Port Jefferson, in
memory and in honor of the nation's second president, Thomas Jefferson. In 1852,
Port Jefferson was designated as an official port of entry, and reached its
zenith during the great age of whaling. In the first half of the twentieth
century, it declined, but a group of investors including the impresario P. T.
Barnum founded a steamship line with service to Connecticut that operates to
this day. One of the ferries can be seen approaching its slip on the front cover
of this report. In recent years, "Port Jeff" has prospered as a destination for
the region's tourists. SCNB maintains two offices in this historic village.

Corporate Profile..............................................................1
Financial Highlights...........................................................1
To Our Shareholders............................................................2
Price Range of Common Stock and Dividends......................................4
Summary of Selected Financial Data.............................................4
Management's Discussion and Analysis of Financial
Condition and Results of Operations............................................5
Suffolk's Business.............................................................5
General Economic Conditions....................................................5
Results of Operations..........................................................5
Net Income.....................................................................5
Net Interest Income............................................................5
Average Assets, Liabilities, and Stockholders' Equity,
Rate Spread, and Effective Interest Rate Differential..........................6
Analysis of Changes in Net Interest Income.....................................7
Interest Income................................................................7
Investment Securities..........................................................7
Loan Portfolio.................................................................8
Non-Performing Loans...........................................................9
Summary of Loan Losses and Allowance for Possible Loan Losses..................9
Interest Expense..............................................................10
Deposits......................................................................10
Short-Term Borrowings.........................................................11
Other Income..................................................................11
Other Expense.................................................................11
Interest Rate Sensitivity.....................................................11
Market Risk...................................................................12
Interest Rate Risk............................................................12
Asset/Liability Management & Liquidity........................................13
Capital Resources.............................................................13
Risk-Based Capital and Leverage Guidelines....................................14
Discussion of New Accounting Pronouncements...................................14
Business Risks and Uncertainties..............................................14
Consolidated Statements of Condition..........................................15
Consolidated Statements of Income.............................................16
Consolidated Statements of Changes in Stockholders' Equity....................17
Consolidated Statements of Cash Flows.........................................18
Notes to Consolidated Financial Statements....................................19
Report of Independent Public Accountants......................................30
Report of Management..........................................................30
Annual Report on Form 10-K....................................................31
Directors and Officers-- Suffolk Bancorp......................................39
Directors and Officers-- The Suffolk County National Bank.....................40
Directory of Offices and Departments...........................Inside Back Cover



                                                               Corporate Profile

     Suffolk Bancorp does commercial banking through its wholly owned
subsidiary, The Suffolk County National Bank. "SCNB" is a full-service,
nationally chartered commercial bank. Organized in 1890, SCNB is the second
largest independent commercial bank headquartered on Long Island. Most of SCNB's
revenue comes from net interest income, and the remainder from charges for a
variety of services. SCNB has built a good reputation for personal, attentive
service, resulting in a loyal and growing clientele. SCNB operates 28
full-service offices throughout Suffolk County, New York.

     The staff at SCNB works hard to develop and maintain ties to the
communities it serves. Most of SCNB's business is retail, and includes loans to
individual consumers, to professionals, and to small and medium-sized commercial
enterprises. It has special expertise in indirect retail lending, evaluating and
buying loans generated by automobile dealers. In recent years, however,
commercial loans of all types have increased as a percentage of the loan
portfolio and have made substantial contributions to SCNB's profitability.
SCNB's primary market is Long Island, New York. Long Island is home to more than
2.6 million people outside of the limits of New York City and is increasingly
suburban in nature. Nassau County and the western end of Suffolk County are a
center for commerce and are highly developed, supporting a diversified economy.
The economy on eastern Long Island is based on services that support retirement,
tourism, and agriculture. Together, they generate family incomes greater than
the national average, providing Suffolk Bancorp with a steady and growing demand
for loans and other services, and a reliable, reasonably priced supply of
deposits.

                                                            Financial Highlights




         (dollars in thousands, except ratios, share, and per-share information)
- -----------------------------------------------------------------------------------------------------------------------
                                                          December 31,                  2001                 2000
- -----------------------------------------------------------------------------------------------------------------------
                                                                                             
     EARNINGS FOR THE YEAR                                  Net income           $    18,685          $    16,232
                                                   Net interest income                55,223               52,505
                                                  Net income-per-share                  1.58                 1.35
                                              Cash dividends-per-share                  0.56                 0.46
- -----------------------------------------------------------------------------------------------------------------------
     BALANCES AT YEAR END                                       Assets           $ 1,164,947          $ 1,049,580
                                                             Net loans               787,285              768,248
                                                 Investment securities               254,620              165,971
                                                              Deposits             1,051,712              942,436
                                                                Equity                96,837               88,053
                                                    Shares outstanding            11,770,596           11,919,928
                                           Book value per common share           $      8.23          $      7.39
- -----------------------------------------------------------------------------------------------------------------------
     RATIOS                                   Return on average equity                 20.55%               20.42%
                                              Return on average assets                  1.73                 1.60
                                      Average equity to average assets                  8.41                 7.86
                               Net interest margin (taxable-equivalent)                 5.62                 5.84
                                                      Efficiency ratio                 49.88                53.04
                                  Net charge-offs to average net loans                  0.06                 0.10
- -----------------------------------------------------------------------------------------------------------------------


                         Suffolk Bancorp Annual Meeting

                        Tuesday, April 9, 2002, 1:00 P.M.
                                    East Wind
                                    Route 25A
                             Wading River, New York

                                S.E.C. Form 10-K

 The Annual Report to the Securities and Exchange Commission on Form 10-K and
  documents incorporated by reference can be obtained, without charge, by
  writing to the Secretary, Suffolk Bancorp, 6 West Second Street, Riverhead,
      New York 11901, or call (631) 727-5667, fax to (631) 727-3214, or e-mail
                         to invest@suffolkbancorp.com.


                                     Trading

Suffolk Bancorp's common stock is traded over-the-counter, and is listed on the
             NASDAQ National Market System under the symbol "SUBK."

                          Registrar and Transfer Agent

    Any questions about the registration or transfer of shares, the payment,
        reinvestment, or direct deposit of dividends can be answered by:

                       American Stock Transfer & Trust Co.

                                 59 Maiden Lane
                            New York, New York 10038
                                 1-800-937-5449

                              Independent Auditors

                               Arthur Andersen LLP
                           1345 Avenue of the Americas
                            New York, New York 10105

                                 General Counsel

                          Smith, Finkelstein, Lundberg,
                                Isler & Yakaboski
                               456 Griffing Avenue
                            Riverhead, New York 11901

                    FDIC Rules and Regulations, Part 350.4(d)

  This statement has not been reviewed, or confirmed for accuracy or relevance,
                 by the Federal Deposit Insurance Corporation.




Dear Shareholder:


The year 2001 was another successful year for Suffolk Bancorp and for its wholly
owned subsidiary, The Suffolk County National Bank.

Net income and earnings-per-share were the highest in the company's 112-year
history. Net income was $18,685,000, up 15.1 percent from last year.
Earnings-per-share were $1.58 compared to $1.35, an increase of 17.0 percent.
Net interest income increased by 5.2 percent to $55,223,000 from $52,505,000.
Income other than from interest increased by 22.6 percent, to $9,548,000 from
$7,788,000. Expense other than for interest increased by only 1.0 percent, to
$32,307,000 from $31,977,000, Our efficiency ratio improved to 49.88 percent
from 53.04 percent. Return on assets increased to 1.73 percent from 1.60
percent. Finally, our return on average common equity increased to 20.55 percent
from 20.42 percent, placing Suffolk among the best performing companies in our
industry.

Our balance sheet evolved during the year. Assets at year-end totaled
$1,164,947,000 compared to $1,049,580,000, up 11.0 percent. Shareholders' equity
was $96,837,000, up 10.0 percent from $88,053,000. Book value-per-share was
$8.23, up 11.4 percent from $7.39 the previous year. Dividends-per-share were
$0.56, increasing 21.7 percent from $0.46. Average net loans increased by 5.6
percent, to $776,936,000 from $735,721,000. Investment securities increased by
53.4 percent, to $254,620,000 from $165,971,000. Average deposits increased by
7.8 percent, to $954,854,000 from $885,625,000.

The past year has been extraordinary in ways that would have been inconceivable
when I sat down at this time last year to write to you. The attacks of September
11, 2001 were unlike any in living memory, reaching, as they did, into the very
heart of America. They brought economic activity to a momentary halt, first in
shock, and then as citizens tried to assess their effect on the economy. At the
same time, it became apparent that the United States was already in its first
recession after almost a decade of unprecedented economic expansion. And in just
a year, the Federal Reserve Board cut target rates no less than eleven times in
an attempt to restart the economy.

At Suffolk, we reacted to events cautiously, but decisively. The primary effects
on our business were an increase in liquidity as a result of investors' "flight
to quality," resulting in an increase of 20 percent in savings deposits; a pause
in consumer loan growth as loan amortization accelerated and automobile
manufacturers offered zero percent financing; a pause in commercial loan growth
as businessmen became more conservative borrowers; and compression of our net
interest margin by 22 basis points from the prior year as interest rates fell
and savings deposits increased. Our response has been to redeploy funds in a
laddered series of high-quality collateralized mortgage obligations and agency
paper, resulting in a 53 percent increase in the investment portfolio, year over
year. This investment will provide substantially greater returns until loan
demand recovers.

Asset quality remains strong, with non-performing assets down 22.1 percent, and
coverage in the allowance for possible loan losses at 448 percent. Suffolk
continues to lend within its service area, to customers it knows and
understands, underwriting to conservative standards.

Strategy: Keep it simple! Execute it well!

In the weeks while we have been preparing this report, the media have been full
of stories about companies that undertake complex transactions that investors --
and sometimes even their own management -- don't fully understand.

By contrast, here at Suffolk, our business plan is simple and straightforward.
We stick to it year in and year out, modifying it only in response to new
opportunities. Everybody in our organization can understand it, and it keeps us
focused on a few clear goals.

The most fundamental is to maximize profitability and to minimize risk. As
bankers, the way we do this is simply to run our bank better than the
competition, to the greater satisfaction of our customers


2



and employees. This builds our reputation in the communities we serve.

The key is to provide personal service that is better, frankly, than what is
available from many of the money-center and regional banks that maintain branch
offices in the area we serve. We operate in a number of communities and we do
best in them when we establish ourselves as a significant part of that
community, both in terms of visibility and civic involvement. Of course, we have
stayed with the times. As the business changes, the composition of our own
portfolio has evolved and certainly the services that we offer have evolved. For
example, these days, we offer Internet banking and loan payment services that
are the equal of any available. But we try to make the customers' experience the
same as it has been right along: personal, efficient, and reliable, offering
service that builds real relationships.

We do best in a few well-defined settings.

First are well-established "Main Street" communities. Here, we grow by word of
mouth, and achieve percentages of market share well into the double digits. Our
offices in the traditional markets on eastern Long Island operate on this model.

The second is in growing communities that are currently under-served by other
banking institutions. Here we can distinguish ourselves by being the first on
the block and the most attentive to customers' needs as they settle into their
new homes. Our new office in Manorville, a rapidly growing residential
community, will be the first to open in that area, and typifies how we respond
to this kind of opportunity.

Finally, in the past several years, we have developed an emphasis on the
business and professional sector. We find that we cannot be all things to all
people in the way that a large money-center bank can, so we focus on a niche
that we can serve better than anybody else. We find that there are a number of
busy and successful businesspeople and professionals who find real value in a
financial institution that offers them a full range of services, from retail
loans, commercial loans, and commercial real-estate financing to commercial and
personal deposits; to trust and investment services including estate planning,
small and medium-sized pension plans, KEOGH's, IRA's, trust accounts both
self-directed and under management; and on to a wide range of investments
available through our affiliates. Our new office in Hauppauge as well as our
business-banking office in Smithtown cater to this market. Our newly reorganized
Trust and Investment Division, which includes our Private Banking staff, is now
centrally located in Bohemia and provides essential support to this part of our
business. Over the past year, our income from this line of business grew by 37
percent!

Our Priority at Suffolk Bancorp: To maintain current and future profitability!

It's just that simple. We will not grow just to gain market share or simply to
have the largest number of branches in town. We feel that our first obligation
is to our shareholders, so we want to be as sure as possible that any
investments we make with your money will provide a return that is comparable to
the returns that we've been providing over time. This was our commitment last
year, it still is, and it will be tomorrow, next year, and beyond.

Our success requires a disciplined approach to the business, generating revenue
and limiting expense. We try to do a lot of small things right. It is an
incremental process, and it helps us make the most of our opportunities.

Please take some time to read "Management's Discussion and Analysis," which
starts on page 5. It will help you understand how we run your company.


         Sincerely,

         /s/ Thomas S. Kohlmann

         Thomas S. Kohlmann
         President & Chief Executive Officer


                                                                               3



                    PRICE RANGE OF COMMON STOCK AND DIVIDENDS

Suffolk's common stock is traded in the over-the-counter market, and is quoted
on the NASDAQ National Market System under the symbol "SUBK." Following are
quarterly high and low prices of Suffolk's common stock as reported by NASDAQ.



- ------------------------------------------------------------------------------------------------------------------------------------
2001                     High              Low        Dividends    2000                      High             Low        Dividends
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                         
First Quarter         $ 18.13          $ 15.13           $ 0.14    First Quarter          $ 14.50         $ 12.88          $ 0.115
Second Quarter          25.13            17.25           $ 0.14    Second Quarter           13.88           12.82          $ 0.115
Third Quarter           24.48            21.05           $ 0.14    Third Quarter            14.38           13.50          $ 0.115
Fourth Quarter          29.13            21.13           $ 0.14    Fourth Quarter           15.69           13.50          $ 0.115
- ------------------------------------------------------------------------------------------------------------------------------------


At February 1, 2002, there were 1,879 equity holders of record and approximately
1,536 beneficial shareholders of the Company's common stock.

                       SUMMARY OF SELECTED FINANCIAL DATA


FIVE-YEAR SUMMARY: (dollars in thousands except per-share amounts)
- --------------------------------------------------------------------------------------------------------------------------------
For the years                                                   2001           2000           1999           1998           1997
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                                      
Interest income                                          $    79,565    $    76,853    $    67,908    $    65,874    $    64,129
Interest expense                                              24,342         24,348         21,121         21,464         20,970
- --------------------------------------------------------------------------------------------------------------------------------
Net interest income                                           55,223         52,505         46,787         44,410         43,159
Provision for possible loan losses                             1,544          1,200          1,070            900          1,059
- --------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision                           53,679         51,305         45,717         43,510         42,100
Other income                                                   9,548          7,788          6,771          8,148          7,646
Other expense                                                 32,307         31,977         30,789         31,200         30,303
- --------------------------------------------------------------------------------------------------------------------------------
Income before income taxes                                    30,920         27,116         21,699         20,458         19,443
Provision for income taxes                                    12,235         10,884          8,570          8,555          8,141
- --------------------------------------------------------------------------------------------------------------------------------
Net Income                                               $    18,685    $    16,232    $    13,129    $    11,903    $    11,302
================================================================================================================================
BALANCE AT DECEMBER 31:
Federal funds sold                                       $    17,600    $     3,700    $      --      $    17,800    $    18,500
Investment securities -- available for sale                  241,061        149,186        132,484        129,348        120,878
Investment securities -- held to maturity                     13,559         16,785         32,886         21,853         26,048
- --------------------------------------------------------------------------------------------------------------------------------
Total investment securities                                  254,620        165,971        165,370        151,201        146,926
Net loans                                                    787,285        768,248        720,255        640,565        604,864
Total assets                                               1,164,947      1,049,580        980,799        909,432        864,913
Total deposits                                             1,051,712        942,436        877,303        826,564        777,595
Other borrowings                                                --             --           13,500           --             --
Stockholders' equity                                     $    96,837    $    88,053    $    77,334    $    71,846    $    65,140
- --------------------------------------------------------------------------------------------------------------------------------
SELECTED FINANCIAL RATIOS:
Performance:
Return on average equity                                       20.55%         20.42%         17.91%         17.66%         16.96%
Return on average assets                                        1.73           1.60           1.41           1.37           1.37
Net interest margin (taxable-equivalent)                        5.62           5.84           5.66           5.77           5.84
Efficiency ratio                                               49.88          53.04          57.49          59.36          59.65
Average equity to average assets                                8.41           7.86           7.87           7.77           8.05
Dividend pay-out ratio                                         33.89          33.41          37.48          36.87          38.34
Asset quality:
Non-performing assets to total loans (net of discount)          0.25           0.35           0.22           0.34           0.59
Non-performing assets to total assets                           0.17           0.26           0.16           0.24           0.41
Allowance to non-performing assets                            448.42         287.00         451.55         319.33         182.29
Allowance to loans, net of discount                             1.11           1.00           1.00           1.07           1.07
Net charge-offs to average net loans                            0.06           0.10           0.11           0.08           0.11
- --------------------------------------------------------------------------------------------------------------------------------
PER-SHARE DATA:
Net income (basic)                                              1.58           1.35           1.08          0.975          0.895
Cash dividends                                                  0.56           0.46           0.42           0.36          0.345
Book value at year-end                                          8.23           7.39           6.39           5.91           5.35
Highest market value                                           29.13          15.69          14.50          17.63          16.50
Lowest market value                                            15.13          12.82          11.44           9.94           9.57
Average shares outstanding                                11,822,452     12,015,912     12,137,556     12,189,652     12,612,598
- --------------------------------------------------------------------------------------------------------------------------------
Number of full-time-equivalent employees at year-end             381            388            389            391            378
Number of branch offices at year-end                              26             26             26             26             25
Number of automatic teller machines                               20             20             18             18             16
================================================================================================================================



4



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

The discussion that follows analyzes Suffolk Bancorp's ("Suffolk") operations
for each of the past three years and its financial condition as of December 31,
2001 and 2000, respectively. Selected tabular data are presented for each of the
past five years.

                               Suffolk's Business

Nearly all of Suffolk's business is to provide banking services to its
commercial and retail customers in Suffolk County, on Long Island, New York.
Suffolk is a one-bank holding company. Its banking subsidiary, The Suffolk
County National Bank (the "Bank"), operates 28 full-service offices in Suffolk
County, New York. It offers a full line of domestic, retail, and commercial
banking services, and trust services. The Bank's primary lending area includes
all of Suffolk County, New York. The Bank also makes loans for automobiles in
Nassau County, New York. The Bank serves as an indirect lender to the customers
of many automobile dealers. The Bank also lends to small manufacturers,
wholesalers, builders, farmers, and retailers, and finances dealers' inventory.
The Bank makes loans secured by real estate, including residential mortgages, of
which most are sold to investors; real estate construction loans; and loans that
are secured by commercial real estate and float with the prime rate, or that
have relatively short terms and are retained in the Bank's portfolio. The Bank
offers both fixed and floating rate second mortgage loans with a variety of
plans for repayment.

Other investments are made in short-term United States Treasury debt, high
quality obligations of municipalities in New York State, issues of agencies of
the United States government, collateralized mortgage obligations, and stock in
the Federal Reserve Bank and the Federal Home Loan Bank of New York, required as
a condition of membership.

The Bank finances most of its activities with deposits, including demand,
savings, N.O.W., and money market accounts, as well as term certificates. To a
much lesser degree, it relies on other short-term sources of funds, including
interbank, overnight loans and, when needed, sale-repurchase agreements.

                           General Economic Conditions

The economy on Long Island was stagnant during 2001, but slowed after the
attacks of September 11, 2001. Shortly after, interest rates reached 40-year
lows. Volatility and decreases in the share prices in the stock market continued
from the previous year, reaching a low after the attacks, but rebounding
somewhat by year-end. Demand for finance, information, transportation, and
tourism leveled off, and there were more layoffs resulting from corporate
consolidations and downsizing, as well as economic contraction nationwide. Long
Island has a highly educated and skilled work force and a diverse industrial
base. It is adjacent to New York City, one of the world's largest centers of
distribution and a magnet for finance and culture. The island's economic cycles
vary from those of the national economy. In general, Long Island's economy seems
to have been more stable than the national economy during the fourth quarter,
although reliable and accurate data are difficult to develop.

                              Results of Operations

                                   Net Income

Net income was $18,685,000, compared to $16,232,000 last year and $13,129,000 in
1999. These figures represent increases of 15.1 percent and 23.6 percent,
respectively. Basic earnings-per-share were $1.58, compared to $1.35 last year
and $1.08 in 1999.

                               Net Interest Income

Net interest income during 2001 was $55,223,000, up 5.2 percent from
$52,505,000, which was up 12.2 percent from $46,787,000 in 2000 and 1999,
respectively. Net interest income is the most important part of the net income
of Suffolk. The effective interest rate differential, on a taxable-equivalent
basis, was 5.62 percent in 2001, 5.84 percent during 2000, and 5.66 percent in
1999. Average rates on average interest-earning assets decreased to 8.08 percent
in 2001 from 8.52 percent in 2000, which increased from 8.19 percent in 1999.
Average rates on average interest-bearing liabilities decreased to 3.50 percent
in 2001, from 3.75 percent in 2000, which increased from 3.47 percent in 1999.
The interest rate differential decreased slightly in 2001 from 2000 and
increased in 2000 from 1999. Demand deposits remained a significant source of
funds as a percentage of total liabilities.


                                                                               5



               Average Assets, Liabilities, Stockholders' Equity,
                                  Rate Spread,
                    and Effective Interest Rate Differential
                         (on a taxable-equivalent basis)

The following table illustrates the average composition of Suffolk's statements
of condition. It presents an analysis of net interest income on a
taxable-equivalent basis, listing each major category of interest-earning assets
and interest-bearing liabilities, as well as other assets and liabilities:
(dollars in thousands)



- ------------------------------------------------------------------------------------------------------------------------------------
Year ended December 31,                                            2001                                        2000
- ------------------------------------------------------------------------------------------------------------------------------------
                                                      Average                 Average            Average                    Average
                                                      Balance    Interest       Rate             Balance     Interest         Rate
- ------------------------------------------------------------------------------------------------------------------------------------
INTEREST-EARNING ASSETS
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                            
U.S. Treasury securities                          $    18,769    $  1,113        5.93%        $    31,104    $  1,776         5.71%
Collateralized mortgage obligations                    93,778       6,245        6.66              67,445       4,888         7.25
Obligations of states & political subdivisions         11,149         805        7.22              22,331       1,494         6.69
U.S. government agency obligations                     42,717       2,245        5.26              40,281       2,243         5.57
Corporate bonds & other securities                      2,757         183        6.64               4,440         285         6.42
Federal funds sold & securities purchased              42,644       1,261        2.96               7,166         424         5.92
     under agreements to resell
Loans, including non-accrual loans                $   776,936      68,009        8.75         $   735,721      66,289         9.01
- ------------------------------------------------------------------------------------------------------------------------------------
Total interest-earning assets                     $   988,750    $ 79,861        8.08%        $   908,488    $ 77,399         8.52%
====================================================================================================================================
Cash & due from banks                             $    52,873                                 $    60,389
Other non-interest-earning assets                      39,419                                      42,965
- ------------------------------------------------------------------------------------------------------------------------------------
Total assets                                      $ 1,081,042                                  $1,011,842

- ------------------------------------------------------------------------------------------------------------------------------------
INTEREST-BEARING LIABILITIES
- ------------------------------------------------------------------------------------------------------------------------------------
Saving, N.O.W. & money market deposits            $   387,893    $  8,492        2.19%        $   370,555    $  8,998         2.43%
Time deposits                                         296,281      15,203        5.13             264,415      14,460         5.47
- ------------------------------------------------------------------------------------------------------------------------------------
Total savings & time deposits                         684,174      23,695        3.46             634,970      23,458         3.69
Federal funds purchased & securities                    2,129          98        4.60               3,773         239         6.33
     sold under agreements to repurchase
Other borrowings                                        9,888         548        5.54              10,299         651         6.32
- ------------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities                $   696,191    $ 24,341        3.50%        $   649,042    $ 24,348         3.75%
====================================================================================================================================

Rate spread                                                                      4.59%                                        4.77%
Non-interest-bearing deposits                     $   270,530                                 $   250,655
Other non-interest-bearing liabilities                 23,386                                      32,642
- ------------------------------------------------------------------------------------------------------------------------------------
Total liabilities                                 $   990,107                                 $   932,339
Stockholders' equity                                   90,935                                      79,503
- ------------------------------------------------------------------------------------------------------------------------------------
Total liabilities & stockholders' equity          $ 1,081,042                                 $ 1,011,842

Net interest income (taxable-equivalent basis)                   $ 55,520        5.62%                       $ 53,051         5.84%
     & effective interest rate differential
Less: taxable-equivalent basis adjustment                            (297)                                       (546)
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest income                                              $ 55,223                                    $ 52,505
====================================================================================================================================




- ---------------------------------------------------------------------------------------------
Year ended December 31,                                              1999
- ---------------------------------------------------------------------------------------------
                                                          Average                    Average
                                                          Balance    Interest         Rate
- ---------------------------------------------------------------------------------------------
INTEREST-EARNING ASSETS
- ---------------------------------------------------------------------------------------------
                                                                             
U.S. Treasury securities                                $  47,033    $  2,570         5.47%
Collateralized mortgage obligations                        42,644       2,236         5.24
Obligations of states & political subdivisions             17,592       1,120         6.36
U.S. government agency obligations                         27,375       1,849         6.75
Corporate bonds & other securities                          3,358         225         6.70
Federal funds sold & securities purchased                  19,318         977         5.06
     under agreements to resell
Loans, including non-accrual loans                        676,810      59,364         8.77
- ---------------------------------------------------------------------------------------------
Total interest-earning assets                           $ 834,130    $ 68,341         8.19%
=============================================================================================
Cash & due from banks                                   $  58,744
Other non-interest-earning assets                          37,999
- ---------------------------------------------------------------------------------------------
Total assets                                            $ 930,873

- ---------------------------------------------------------------------------------------------
INTEREST-BEARING LIABILITIES
- ---------------------------------------------------------------------------------------------
Saving, N.O.W. & money market deposits                  $ 347,817    $  7,939         2.28%
Time deposits                                             255,911      12,926         5.05
- ---------------------------------------------------------------------------------------------
Total savings & time deposits                             603,728      20,865         3.46
Federal funds purchased & securities                        4,173         205         4.91
     sold under agreements to repurchase
Other borrowings                                            1,188          51         4.29
- ---------------------------------------------------------------------------------------------
Total interest-bearing liabilities                      $ 609,089    $ 21,121         3.47%
=============================================================================================

Rate spread                                                                           4.72%
Non-interest-bearing deposits                           $ 231,447
Other non-interest-bearing liabilities                     17,037
- ---------------------------------------------------------------------------------------------
Total liabilities                                       $ 857,573
Stockholders' equity                                       73,300
- ---------------------------------------------------------------------------------------------
Total liabilities & stockholders' equity                $ 930,873

Net interest income (taxable-equivalent basis)                       $ 47,220         5.66%
     & effective interest rate differential
Less: taxable-equivalent basis adjustment                                (433)
- ---------------------------------------------------------------------------------------------
Net interest income                                                  $ 46,787
=============================================================================================


Interest income on a taxable-equivalent basis includes the additional amount of
interest income that would have been earned if Suffolk's investment in
nontaxable U. S. Treasury securities and state and municipal obligations had
been subject to New York State and federal income taxes yielding the same
after-tax income. The rate used for this adjustment was approximately 34 percent
for federal income taxes and 9 percent for New York State income taxes for all
periods. For each of the years 2001, 2000, and 1999, $1.00 of nontaxable income
from obligations of states and political subdivisions equates to fully taxable
income of $1.52. In addition, in 2001, 2000, and 1999, $1.00 of nontaxable
income on U. S. Treasury securities equates to $1.02 of fully taxable income.
The amortization of loan fees is included in interest income.


6



                   Analysis of Changes in Net Interest Income

The table below presents a summary of changes in interest income, interest
expense, and the resulting net interest income on a taxable-equivalent basis for
the periods presented, each as compared with the preceding period. Because of
numerous, simultaneous changes in volume and rate during the period, it is not
possible to allocate precisely the changes between volumes and rates. In this
table changes not due solely to volume or to rate have been allocated to these
categories based on percentage changes in average volume and average rate as
they compare to each other: (in thousands)



- ------------------------------------------------------------------------------------------------------------------------------------
                                                                    In 2001 over 2000                 In 2000 over 1999
                                                                      Changes Due to                    Changes Due to
                                                                   Volume       Rate    Net Change   Volume      Rate    Net Change
- ------------------------------------------------------------------------------------------------------------------------------------
INTEREST-EARNING ASSETS
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                        
U.S. Treasury securities                                           $  (729)   $    66    $  (663)   $  (905)   $   111    $  (794)
Collateralized mortgage obligations                                  1,780       (424)     1,356      1,600      1,052      2,652
Obligations of states & political subdivisions                        (799)       110       (689)       315         59        374
U.S. government agency obligations                                     132       (130)         2        761       (367)       394
Corporate bonds & other securities                                    (111)        10       (101)        70        (10)        60
Federal funds sold  & securities purchased                           1,145       (308)       837       (697)       144       (553)
     under agreement to resell
Loans, including non-accrual loans                                   3,644     (1,924)     1,720      5,274      1,651      6,925
- ------------------------------------------------------------------------------------------------------------------------------------
Total interest-earning assets                                      $ 5,062    $(2,600)   $ 2,462    $ 6,418    $ 2,640    $ 9,058
- ------------------------------------------------------------------------------------------------------------------------------------
INTEREST-BEARING LIABILITIES
- ------------------------------------------------------------------------------------------------------------------------------------
Saving, N.O.W., & money market deposits                            $   408    $  (914)   $  (506)   $   537    $   522    $ 1,059
Time deposits                                                        1,672       (928)       744        440      1,094      1,534
Federal funds purchased & securities                                   (87)       (54)      (141)       (21)        55         34
  sold under agreements to repurchase
Other borrowings                                                       (25)       (79)      (104)       484        116        600
- ------------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities                                 $ 1,968    $(1,975)   $    (7)   $ 1,440    $ 1,787    $ 3,227
- ------------------------------------------------------------------------------------------------------------------------------------
    Net change in net interest income (taxable-equivalent basis)   $ 3,094    $  (625)   $ 2,469    $ 4,978    $   853    $ 5,831
====================================================================================================================================


                                 Interest Income

Interest income increased to $79,565,000 in 2001, from $76,853,000 in 2000 and
$67,908,000 in 1999, increases of 3.5 and 13.2 percent, respectively.

                              Investment Securities

Average investment in U. S. Treasury securities decreased to $18,769,000 from
$31,104,000 in 2000, and $47,033,000 in 1999, a decrease of 39.7 and 33.9
percent, respectively. These balances decreased as funds were shifted into
collateralized mortgage obligations ("CMO's") as the spread between Treasury and
non-Treasury yields widened during the period. Average balances of CMO's
increased to $93,778,000 in 2001 from $67,445,000 in 2000, and $42,644,000 in
1999. U. S. Treasury, U. S. government agency, collateralized mortgage
obligations, and municipal securities provide collateral for various liabilities
to municipal depositors. Securities are Suffolk's primary source of liquidity.
The following table summarizes Suffolk's investment securities available for
sale and held to maturity as of the dates indicated: (in thousands)



- --------------------------------------------------------------------------------------------------------------
December 31,                                                         2001              2000             1999
- --------------------------------------------------------------------------------------------------------------
                                                                                          
Investment securities available for sale, at fair value:
      U.S. Treasury securities                                  $   9,805        $   31,194        $  31,060
      U.S. government agency debt securities                       48,970            34,926           38,930
      Collateralized mortgage obligations agency issues           148,327            60,334           46,443
      Collateralized mortgage obligations private issues           23,309            21,715           16,050
      Mortgage-backed securities                                    9,364               --               --
      Equity securities                                               --              1,017              --
      Obligations of states & political subdivisions                1,286               --               --
- --------------------------------------------------------------------------------------------------------------
           Total investment securities available for sale         241,061           149,186          132,484
- --------------------------------------------------------------------------------------------------------------
Investment securities held to maturity:
      Obligations of states & political subdivisions               11,709            13,317           27,835
      U.S. government agency obligations                              --                --             1,583
      Corporate bonds & other securities                            1,850             3,468            3,468
- --------------------------------------------------------------------------------------------------------------
           Total investment securities held to maturity            13,559            16,785           32,886
- --------------------------------------------------------------------------------------------------------------
           Total investment securities                          $ 254,620         $ 165,971        $ 165,370
==============================================================================================================
Fair value of investment securities held to maturity            $  13,872         $  17,218        $  32,723
Unrealized gains                                                      388               434               21
Unrealized losses                                                      75                 1              184
==============================================================================================================



                                                                               7


The amortized cost, maturities, and approximate weighted average yields, on a
taxable-equivalent basis, at December 31, 2001 are as follows: (in thousands)



- -------------------------------------------------------------------------------------------------------------
                                                                Available for Sale
- -------------------------------------------------------------------------------------------------------------
                                                                   U.S.                     Obligations of
                                    U.S. Treasury             Govt. Agency                States & Political
                                      Securities                   Debt                      Subdivisions
- -------------------------------------------------------------------------------------------------------------
                                        Fair                      Fair                      Fair
Maturity (in years)                     Value     Yield          Value     Yield           Value     Yield
- -------------------------------------------------------------------------------------------------------------
                                                                           
Within 1                               $ 6,095     6.81%        $   --                    $  --        --
After 1 but within 5                     3,710     5.87             --                       --        --
After 5 but within 10                      --       --            22,642    5.20%            --        --
After 10                                   --       --            26,328    5.75            1,286     4.90%
Other securities                           --       --              --        --              --       --
- -------------------------------------------------------------------------------------------------------------
Subtotal                               $ 9,805     6.45%        $ 48,970    5.50%         $ 1,286     4.90%
Collateralized mortgage obligations
Mortgage-backed securities
- -------------------------------------------------------------------------------------------------------------
Total                                  $ 9,805     6.45%        $ 48,970    5.50%         $ 1,286     4.90%
=============================================================================================================




- ---------------------------------------------------------------------------------------------------------------
                                                       Held to Maturity
- ---------------------------------------------------------------------------------------------------------------
                                             Obligations of           Corporate Bonds
                                          States & Political                 &
                                              Subdivisions           Other Securities
- ---------------------------------------------------------------------------------------------------------------
                                           Amortized                Amortized
Maturity (in years)                           Cost     Yield           Cost      Yield       Total      Yield
- ---------------------------------------------------------------------------------------------------------------
                                                                                   
Within 1                                    $  6,591    2.58%         $  --        --       $12,686     4.61%
After 1 but within 5                             175    2.81             --        --       $ 3,885     5.73
After 5 but within 10                            185    5.47             --        --       $22,827     5.20
After 10                                       4,758    5.49             --        --       $32,372     5.68
Other securities                                 --      --            1,850                $ 1,850        -
- ---------------------------------------------------------------------------------------------------------------
Subtotal                                    $ 11,709    3.81%         $1,850                $73,620     5.21%
Collateralized mortgage obligations                                                         171,636     6.14
Mortgage-backed securities                                                                    9,364     6.44
- ---------------------------------------------------------------------------------------------------------------
Total                                       $ 11,709    3.81%         $1,850                254,620     5.88%
===============================================================================================================


As a member of the Federal Reserve System, the Bank owns Federal Reserve Bank
stock with a book value of $638,000. Being an equity investment, the stock has
no maturity. There is no public market for this investment. The last dividend
was 6.00 percent.

As a member of the Federal Home Loan Bank of New York, the Bank owns Federal
Home Loan Bank of New York stock with a book value of $1,112,000. Being an
equity investment, the stock has no maturity. There is no public market for this
investment. The last declared dividend was 4.39 percent.

                                 Loan Portfolio

Loans, net of unearned discounts but before the allowance for possible loan
losses, totaled $796,110,000.

Consumer loans are the largest component of Suffolk's loan portfolio. Net of
unearned discounts, they totaled $334,849,000 at the end of 2001, down 0.2
percent from $335,679,000 at the year-end 2000. Consumer loans include primarily
indirect, dealer-generated automobile loans. Competition among commercial banks
and with captive finance companies of automobile manufacturers has reduced
yields. Commercial real estate mortgages closed the year at $173,092,000, up 9.2
percent from $158,443,000 last year. Commercial and industrial loans followed at
$133,076,000, down 0.3 percent from $133,524,000 at the end of 2000. As commerce
on Long Island stagnated, primarily commercial mortgages, and to a lesser
extent, commercial loans offered continuing opportunity, although competition
forced concessions on rates in order to maintain the quality of Suffolk's
commercial portfolio. These loans are made to small local businesses throughout
Suffolk County. Loan balances are seasonal, particularly in the Hamptons where
retail inventories rise in the spring and fall by autumn.

The remaining, significant components of the loan portfolio are residential
mortgages at $95,424,000, up 6.8 percent from $89,337,000; home equity loans at
$31,699,000, up 45.2 percent from $21,824,000; and construction loans at
$27,365,000, down 20.4 percent from $34,393,000.

The following table categorizes total loans (net of unearned discounts) at
December 31: (in thousands)



- --------------------------------------------------------------------------------------------------
                                               2001       2000       1999       1998       1997
- --------------------------------------------------------------------------------------------------
                                                                          
Commercial, financial & agricultural loans   $133,076   $133,524   $131,429   $123,463   $111,575
Commercial real estate mortgages              173,092    158,443    162,321    128,923    127,994
Real estate -- construction loans              27,365     34,393     17,956     12,500      9,823
Residential mortgages (1st and 2nd liens)      95,424     89,337     82,411     73,754     67,061
Home equity loans                              31,699     21,824     20,834     21,980     26,201
Consumer loans                                334,849    335,679    309,653    284,697    266,244
Lease finance                                    --         --         --         --            7
Other loans                                       605      2,797      2,921      2,203      2,483
- --------------------------------------------------------------------------------------------------
Total loans (net of unearned discounts)      $796,110   $775,997   $727,525   $647,520   $611,388
==================================================================================================



8




                              Non-Performing Loans

Generally, recognition of interest income is discontinued where reasonable doubt
exists as to whether interest can be collected. Ordinarily, loans no longer
accrue interest when 90 days past due. When a loan stops accruing interest, all
interest accrued in the current year, but not collected, is reversed against
interest income in the current year. Any interest accrued in prior years is
charged against the allowance for possible loan losses. Loans start accruing
interest again when they become current as to principal and interest, and when,
in the opinion of management, they can be collected in full. All non-performing
loans, of a material amount, are reflected in the foregoing tables.

The following table shows non-accrual, past due, and restructured loans at
December 31: (in thousands)



- --------------------------------------------------------------------------------------
                                              2001     2000     1999     1998     1997
- --------------------------------------------------------------------------------------
                                                                 
Loans accruing but past due contractually
           90 days or more                  $1,505   $  949   $1,741   $2,168   $1,941
Loans not accruing interest                  1,912    2,469    1,132    1,546    2,491
Restructured loans                              56       56      275      291      426
- --------------------------------------------------------------------------------------
Total                                       $3,473   $3,474   $3,148   $4,005   $4,858
======================================================================================


Interest on loans that are restructured or are no longer accruing interest would
have amounted to about $214,000 for 2001 under the contractual terms of those
loans. Suffolk records the payment of interest on such loans as a reduction of
principal. Interest income recognized on restructured and non-accrual loans was
immaterial for the years 2001, 2000, and 1999. Suffolk has a formal procedure
for internal credit review to more precisely identify risk and exposure in the
loan portfolio.

          Summary of Loan Losses and Allowance for Possible Loan Losses

The allowance for possible loan losses is determined by continuous analysis of
the loan portfolio. That analysis includes changes in the size and composition
of the portfolio, historical loan losses, industry-wide losses, current and
anticipated economic trends, and details about individual loans. It also
includes estimates of the actual value of collateral and other possible sources
of repayment. There can be no assurance that the allowance is, in fact,
adequate. When a loan, in full or in part, is deemed uncollectible, it is
charged against the allowance. This happens when it is well past due and the
borrower has not shown the ability or intent to make the loan current, or the
borrower does not have enough assets to pay the debt, or the value of the
collateral is less than the balance of the loan and not likely to improve in the
near future. Residential real estate and consumer loans are not analyzed
individually because of the large number of loans, small balances, and
historically low losses. In the future, the provision for loan losses may change
as a percentage of total loans. The percentage of net charge-offs to average net
loans during 2001 was 0.06, compared to 0.10 percent in 2000, and 0.11 percent
during 1999. The ratio of the allowance for possible loan losses to loans, net
of discounts, was 1.11 percent at the end of 2001, up from 1.00 percent in 2000
and 1999. The allowance for possible loan losses has seven major categories. A
summary of transactions follows: (in thousands)



- -------------------------------------------------------------------------------------------
Year ended December 31,                            2001     2000     1999     1998     1997
- -------------------------------------------------------------------------------------------
                                                                      
Allowance for possible loan losses, January 1,   $7,749   $7,270   $6,955   $6,524   $6,113

Loans charged-off:
Commercial, financial & agricultural loans          111      130      320      176      278
Commercial real estate mortgages                    --       --       --       --       --
Real estate -- construction loans                   --       --       --       --       --
Residential mortgages (1st and 2nd liens)           --       --         9        1      --
Home equity loans                                   --       --       --       --        76
Consumer loans                                      691      750      605      494      480
Lease finance                                       --       --       --         2      --
Other loans                                           4       17      --       --       --
- -------------------------------------------------------------------------------------------
Total Charge-offs                                $  806   $  897   $  934   $  673   $  834
===========================================================================================



                                                                               9





- ---------------------------------------------------------------------------------------------
Loans recovered after being charged-off              2001     2000     1999     1998     1997
- ---------------------------------------------------------------------------------------------
                                                                         
Commercial, financial & agricultural loans            178       25       22       52       35
Commercial real estate mortgages                      --       --       --       --       --
Real estate -- construction loans                     --       --       --       --       --
Residential mortgages (1st and 2nd liens)             --       --         1        1      --
Home equity loans                                     --         9      --       --       --
Consumer loans                                        161      142      156      145      151
Lease finance                                         --       --       --          6     --
Other loans                                           --       --       --       --       --
- ---------------------------------------------------------------------------------------------
Total recoveries                                   $  339   $  176   $  179   $  204   $  186
- ---------------------------------------------------------------------------------------------
Net loans charged-off                                 467      721      755      469      648
Provision for possible loan losses                  1,544    1,200    1,070      900    1,059
- ---------------------------------------------------------------------------------------------
Allowance for possible loan losses, December 31,   $8,826   $7,749   $7,270   $6,955   $6,524
=============================================================================================


The following table presents information concerning loan balances and asset
quality: (dollars in thousands)



- -----------------------------------------------------------------------------------------------------------------------
Year ended December 31,                                          2001         2000        1999        1998        1997
- -----------------------------------------------------------------------------------------------------------------------
                                                                                              
Loans, net of discounts:
    Average                                                 $ 776,936    $ 735,721   $ 676,810   $ 619,025   $ 588,686
    At end of period                                          796,110      775,997     727,525     647,520     611,388
Non-performing assets/total loans (net of discounts)             0.25%        0.35%       0.22%       0.34%       0.04%
Non-performing assets/total assets                               0.17         0.26        0.16        0.24        0.36
Ratio of net charge-offs/average net loans                       0.06         0.10        0.11        0.08        0.11
Net charge-offs/net loans at December 31,                        0.06         0.09        0.10        0.07        0.11
Allowance for possible loan losses/loans, net of discounts       1.11         1.00        1.00        1.07        1.07
=======================================================================================================================


                                Interest Expense

Interest expense in 2001 was $24,342,000, down slightly from $24,348,000 the
year before, which was up 15.3 percent from $21,121,000 during 1999. Most
interest was paid for the deposits of individuals, businesses, and various
governments and their agencies. Short-term borrowings, which may include federal
funds purchased (short-term lending by other banks), securities sold under
agreements to repurchase, Federal Home Loan Bank borrowings, and the Federal
Reserve Bank discount window, were used occasionally. Short-term borrowings
averaged $12,017,000 during 2001, $14,072,000 during 2000, and $5,361,000 during
1999.

                                    Deposits

Average interest-bearing deposits increased to $684,174,000 in 2001, up 7.7
percent from $634,970,000 in 2000. Savings, N.O.W., and money market deposits
increased during 2001, averaging $387,893,000, up 4.7 percent from 2000 when
they averaged $370,555,000. Average time certificates of less than $100,000
totaled $267,303,000, up 11.6 percent from $239,484,000 in 2000. Average time
certificates of $100,000 or more totaled $28,978,000, up 16.2 percent from
$24,931,000 during 2000. Each of the Bank's demand deposit accounts has a
related non-interest-bearing sweep account. The sole purpose of the sweep
accounts is to reduce the non-interest-bearing reserve balances that the Bank is
required to maintain with the Federal Reserve Bank, and thereby increase funds
available for investment. Although the sweep accounts are classified as savings
accounts for regulatory purposes, they are included in demand deposits in the
accompanying consolidated statements of condition.

The following table classifies average deposits for each of the periods
indicated: (in thousands)



- ----------------------------------------------------------------------------------------------------------------------------
                                                    2001                         2000                          1999
- ----------------------------------------------------------------------------------------------------------------------------
                                            Average      Average         Average       Average         Average       Average
                                                        Rate Paid                     Rate Paid                     Rate Paid
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                     
Demand deposits                           $ 270,530                    $ 250,655                     $ 231,447
Savings deposits                            273,565        2.48%         249,442         2.78%         227,906         2.59%
N.O.W. & money market deposits              114,328        1.50          121,113         1.70          119,911         1.70
Time certificates of $100,000 or more        28,978        4.89           24,931         5.50           23,657         4.79
Other time deposits                         267,303        5.16          239,484         5.47          232,254         5.08
- ----------------------------------------------------------------------------------------------------------------------------
Total deposits                            $ 954,704                    $ 885,625                     $ 835,175
============================================================================================================================



10



At December 31, 2001, the remaining maturities of time certificates of $100,000
or more were as follows: (in thousands)

- --------------------------------------------------------------------------------
                 3 months or less                    $ 13,612
                 Over 3 through 6 months                6,540
                 Over 6 through 12 months               6,558
                 Over 12 months                         3,328
- --------------------------------------------------------------------------------
                 Total                               $ 30,038
================================================================================

                              Short-Term Borrowings

Occasionally, Suffolk uses short-term funding. This includes lines of credit for
federal funds with correspondent banks, retail sale-repurchase agreements, the
Federal Reserve Bank discount window, and the Federal Home Loan Bank. Average
balances of federal funds purchased were $2,129,000 and $3,773,000 for 2001 and
2000, respectively. Average balances of Federal Home Loan Bank borrowings were
$9,888,000 during 2001 and $10,299,000 during 2000. There were no retail
repurchase agreements during 2001.

                                  Other Income

Other income increased to $9,548,000 during 2001, up 22.6 percent from
$7,788,000 during 2000 and up 15.0 percent from $6,771,000 during 1999. Service
charges on deposit accounts were up 11.6 percent from 2000 to 2001, and up 16.4
percent from 1999 to 2000. Other service charges were up 12.6 percent and up
22.1 percent for the same periods, respectively. Fiduciary fees in 2001 totaled
$1,115,000, up 37.1 percent from 2000 when they amounted to $813,000 and up 15.8
percent from 1999, at $702,000.

                                  Other Expense

Other expense during 2001 was $32,307,000, up 1.0 percent from 2000 when it was
$31,977,000 and up 3.9 percent from $30,789,000 in 1999. Increases in
compensation and occupancy were offset by decreases in equipment and general
expense. During 2001, non-interest expense grew at 1.0 percent while average
assets grew by 6.8 percent, further increasing efficiency.

                            Interest Rate Sensitivity

Interest rate "sensitivity" is determined by the date when each asset and
liability in Suffolk's portfolio can be repriced. Sensitivity increases when
interest-earning assets and interest-bearing liabilities cannot be repriced at
the same time. While this analysis presents the volume of assets and liabilities
repricing in each period of time, it does not consider how quickly various
assets and liabilities might actually be repriced in response to changes in
interest rates. Management reviews its interest rate sensitivity regularly and
adjusts its asset/liability strategy accordingly. Because the interest rates of
assets and liabilities vary according to their maturity, management may
selectively mismatch the repricing of assets and liabilities to take advantage
of temporary or projected differences between short- and long-term interest
rates. The following table reflects the sensitivity of Suffolk's assets and
liabilities at December 31, 2001: (dollars in thousands)



- ------------------------------------------------------------------------------------------------------------------------------------
                      MATURITY:                        Less than       3 to 6       7 to 12    More Than      Not Rate
                                                        3 Months       Months       Months       1 Year       Sensitive     Total
- ------------------------------------------------------------------------------------------------------------------------------------
INTEREST-EARNING ASSETS
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                     
Domestic loans (1) (net of unearned discount)          $  221,465   $   65,383    $  115,872   $  391,179    $    2,211   $  796,110
Investment securities (2)                                   4,543       12,941         9,718      225,568         1,850      254,620
Federal funds sold                                         17,600         --            --           --            --         17,600
- ------------------------------------------------------------------------------------------------------------------------------------
Total interest-earning assets                          $  243,608   $   78,324    $  125,590   $  616,747    $    4,061   $1,068,330
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
DEMAND DEPOSITS AND INTEREST-BEARING LIABILITIES
- ------------------------------------------------------------------------------------------------------------------------------------
Demand deposits (3)                                    $   14,710   $   14,710    $   29,419   $  235,351    $     --     $  294,190
N.O.W. & money market accounts (4)                          6,956        6,956        13,913      111,301          --        139,126
Borrowings                                                   --           --            --           --            --           --
Interest-bearing deposits (5)                             103,475       63,711        80,266      370,944          --        618,396
- ------------------------------------------------------------------------------------------------------------------------------------
Total demand deposits & interest-bearing liabilities   $  125,141   $   85,377    $  123,598   $  717,596    $     --     $1,051,712
====================================================================================================================================
Gap                                                       118,467       (7,053)        1,992     (100,849)        4,061       16,618
====================================================================================================================================
Cumulative difference between interest-earning
   assets and interest-bearing liabilities                118,467      111,414       113,406       12,557        16,618
====================================================================================================================================
Cumulative difference/total assets                          10.17%        9.56%         9.73%        1.08%         1.43%
====================================================================================================================================



                                                                              11



Footnotes to Interest Rate Sensitivity

(1)  Based on contractual maturity and instrument repricing date, if applicable;
     projected prepayments and prepayments of principal based on experience.

(2)  Based on contractual maturity, and projected prepayments based on
     experience. FRB and FHLB stock is not considered rate-sensitive.

(3)  Based on experience of historical stable core deposit relationships.

(4)  N.O.W. and money market accounts are assumed to decline over a period of
     five years.

(5)  Fixed-rate deposits and deposits with fixed pricing intervals are reflected
     as maturing in the period of contractual maturity. Savings accounts are
     assumed to decline over a period of five years.


As of December 31, 2001, interest-earning assets with maturities of less than
one year exceed interest-bearing liabilities of similar maturity. This
cumulative gap might result in increased net interest income if interest rates
increase. If interest rates decline, net interest income might decrease.

                                   Market Risk

Market risk is the risk that a financial instrument will lose value as the
result of adverse changes in market prices, interest rates, foreign currency
exchange rates, commodity prices, or the prices of equity securities. Suffolk's
primary exposure to market risk is to changing interest rates.

Monitoring and managing this risk is an important part of Suffolk's
asset/liability management process. It is governed by policies established by
its Board of Directors. These policies are reviewed and approved annually. The
Board delegates responsibility for asset/liability management to the
Asset/Liability Committee ("ALCO"). ALCO then develops guidelines and strategies
to implement the policy.

                               Interest Rate Risk

Interest rate risk is the sensitivity of earnings to changes in interest rates.
As interest rates change, interest income and expense also change, thereby
changing net interest income ("NII"). NII is the primary component of Suffolk's
earnings. ALCO uses a detailed and dynamic model to quantify the effect of
sustained changes in interest rates on NII. While ALCO routinely monitors
simulated NII sensitivity two years into the future, it uses other tools to
monitor longer term interest rate risk.

The model measures the effect of changing interest rates on both interest income
and interest expense for all assets and liabilities, as well as for derivative
financial instruments that do not appear on the balance sheet. The results are
compared to ALCO policy limits that specify a maximum effect on NII one year in
the future, assuming no growth in assets or liabilities, and a 2 percent or 200
basis point (bp) change in interest rates, either upward or downward. Following
is Suffolk's NII sensitivity as of December 31, 2001. Suffolk's Board has
approved a policy limit of 12.5 percent.

                                                     Estimated NII
                Rate Change                           Sensitivity
                +200 basis point rate shock              1.52%
                -200 basis point rate shock             (2.39%)

These estimates should not be interpreted as Suffolk's forecast, and should not
be considered as indicative of management's expectations for operating results.
They are hypothetical estimates that are based on many assumptions including:
the nature and time of changes in interest rates, the shape of the "yield curve"
(variations in interest rates for financial instruments of varying maturity at a
given moment in time), prepayments on loans and securities, deposit outflows,
pricing on loans and deposits, the reinvestment of cash flows from assets and
liabilities, among other things. While these assumptions are based on
management's best estimate of current economic conditions, Suffolk cannot give
any assurance that they will actually predict results, nor can they anticipate
how the behavior of customers and competitors may change in the future.

Factors that may affect actual results include: prepayment and refinancing of
loans other than as assumed, interest rate change caps and floors, repricing
intervals on adjustable rate instruments, changes in debt service on adjustable
rate loans, and early withdrawal of deposits. Actual results may also be
affected by actions ALCO takes in response to changes in interest rates, actual
or anticipated.


12



When appropriate, ALCO may use off-balance-sheet instruments such as interest
rate floors, caps, and swaps to hedge its position with regard to interest rate
risk. The Board of Directors has approved a hedging policy statement that
governs the use of such instruments. As of December 31, 2001, there were no
derivative financial instruments outstanding.

The following table illustrates the contractual sensitivity to changes in
interest rates of the Company's total loans, net of discounts, not including
overdrafts and loans not accruing interest, together totaling $2,517,000 at
December 31, 2001: (in thousands)

- --------------------------------------------------------------------------------
                                         After 1 but        After
INTEREST RATE PROVISION                 Before 5 Years     5 Years       Total
- --------------------------------------------------------------------------------
Predetermined rates                         $247,094      $ 20,689      $267,783
Floating or adjustable rates                 122,081         1,923       124,004
- --------------------------------------------------------------------------------
Total                                       $369,175      $ 22,612      $391,787
================================================================================

The following table illustrates the contractual sensitivity to changes in
interest rates on the Company's commercial, financial, agricultural, and real
estate construction loans not including non-accrual loans totaling approximately
$329,000 at December 31, 2001: (in thousands)



- ---------------------------------------------------------------------------------------
                                      Due Within    After 1 but      After
                                        1 Year     Before 5 Years   5 Years     Total
- ---------------------------------------------------------------------------------------
                                                                   
Commercial, financial & agricultural   $117,520       $ 14,922       $ 305     $132,747
Real estate construction                 27,365           --           --        27,365
- ---------------------------------------------------------------------------------------
Total                                  $144,885       $ 14,922       $ 305     $160,112
=======================================================================================


                     Asset/Liability Management & Liquidity

The asset/liability management committee reviews Suffolk's financial performance
and compares it to the asset/liability management policy. The committee includes
two outside directors, executive management, the comptroller, and the heads of
lending and retail banking. It uses computer simulations to quantify interest
rate risk and to project liquidity. The simulations also help the committee to
develop contingent strategies to increase net interest income. The committee
always assesses the impact of any change in strategy on Suffolk's ability to
make loans and repay deposits. Only strategies and policies that meet regulatory
guidelines and that are appropriate under the economic and competitive
circumstances are considered by the committee. Suffolk has not used forward
contracts or interest rate swaps to manage interest rate risk.

                                Capital Resources

Primary capital, including stockholders' equity, not including the net
unrealized gain on securities available for sale, net of tax, and the allowance
for possible loan losses, amounted to $104,566,000, compared to $94,978,000 at
year-end 2000 and $86,442,000 at year-end 1999. During 2001, Suffolk repurchased
109,166 shares for an aggregate price of $4,360,971. Management determined that
this would increase leverage while preserving capital ratios well above
regulatory requirements.

The following table presents Suffolk's capital ratio and other related ratios
for each of the past five years: (dollars in thousands)



- ----------------------------------------------------------------------------------------------------------------------------------
                                                                 2001(1)       2000(1)        1999(1)        1998(1)       1997(1)
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                           
Primary capital at year-end                                    $104,566       $94,978        $86,442        $78,768       $71,210
Primary capital at year-end as a percentage of year-end:
    Total assets plus allowance for possible loan losses           8.91%         8.98%          8.75%          8.60%         8.17%
    Loans, net of unearned discounts                              13.13%        12.24%         11.88%         12.16%        11.65%
    Total deposits                                                 9.94%        10.08%          9.85%          9.53%         9.16%
==================================================================================================================================


(1)  Capital ratios do not include the effect of SFAS No. 115 "Accounting for
     Certain Investments in Debt and Investment Securities."


                                                                              13



Suffolk measures how effectively it uses capital by two widely accepted
performance ratios: return on average assets and return on average common
stockholders' equity. The returns in 2001 on average assets of 1.73 percent and
average common equity of 20.55 percent increased from 2000 when returns were
1.60 percent and 20.42 percent, respectively.

All dividends must conform to applicable statutory requirements. Suffolk
Bancorp's ability to pay dividends depends on The Suffolk County National Bank's
ability to pay dividends. Under 12 USC 56-9, a national bank may not pay a
dividend on its common stock if the dividend would exceed net undivided profits
then on hand. Further, under 12 USC 60, a national bank must obtain prior
approval from the Office of the Comptroller of the Currency to pay dividends on
either common or preferred stock that would exceed the bank's net profits for
the current year combined with retained net profits (net profits minus dividends
paid during that period) of the prior two years. The amount the Bank currently
has available to pay dividends is approximately $33,847,000.

                   Risk-Based Capital and Leverage Guidelines

The Federal Reserve Bank's risk-based capital guidelines call for bank holding
companies to require minimum ratios of capital to risk-weighted assets, which
include certain off-balance-sheet activities, such as standby letters-of-credit.
The guidelines define capital as being "core," or "Tier 1" capital, which
includes common stockholders' equity; a limited amount of perpetual preferred
stock; minority interest in unconsolidated subsidiaries, less goodwill; or
"supplementary" or "Tier 2" capital, which includes subordinated debt,
redeemable preferred stock, and a limited amount of the allowance for possible
loan losses. All bank holding companies must meet a minimum ratio of total
qualifying capital to risk-weighted assets of 8.00 percent, of which at least
4.00 percent should be in the form of Tier 1 capital. At December 31, 2001,
Suffolk's ratios of core capital and total qualifying capital (core capital plus
Tier 2 capital) to risk-weighted assets were 10.71 percent and 11.71 percent,
respectively.

                   Discussion of New Accounting Pronouncements

In June 1999, the Financial Accounting Standards Board ("FASB") issued SFAS No.
133, "Accounting for Derivative Instruments and Hedging Activities." This
Statement establishes 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 measure those instruments at fair value. The accounting for changes
in the fair value of a derivative depends on the intended use of the derivative
and the resulting designation.

In June of 2000, the FASB issued SFAS No. 137, "Accounting for Derivative
Instruments and Hedging Activities-- Deferral of the Effective Date of FASB
Statement No. 133." This statement deferred the effective date of SFAS No. 133
to fiscal years beginning after June 15, 2001, with early application
encouraged. The Bank adopted SFAS No. 133 and SFAS No. 137, effective on January
1, 2001, with no material effect on the results of operations.

In June of 2001, the FASB issued SFAS No. 141, "Business Combinations." This
statement addressed financial accounting and reporting for business combinations
and requires that all business combinations be accounted for by a single method:
the purchase method. The single-method approach used in this statement reflects
the conclusion that virtually all business combinations are acquisitions and
thus all business combinations should be accounted for in the same way as are
the acquisitions of other assets: based on the values exchanged. This statement
is effective in fiscal years beginning after June 30, 2001. Management has
determined that the implementation of SFAS 141 will not be material to the
results of operations.

In July of 2001, the FASB issued SFAS No. 142, "Goodwill and Other Intangible
Assets." This statement requires that goodwill and certain other intangible
assets having indefinite lives no longer be amortized to earnings, but instead
be subject to periodic testing for impairment. This statement is effective for
fiscal years beginning after January 1, 2002. Management has determined that the
implementation of SFAS No. 142 will not be material to the results of
operations.

                        Business Risks and Uncertainties

This annual report contains some statements that look to the future. These may
include remarks about Suffolk Bancorp, the banking industry, and the economy in
general. Factors affecting Suffolk Bancorp include particularly, but are not
limited to: changes in interest rates; increases or decreases in retail and
commercial economic activity in Suffolk's market area; variations in the ability
and propensity of consumers and businesses to borrow, repay, or deposit money,
or to use other banking and financial services. Further, it could take Suffolk
longer than anticipated to implement its strategic plans to increase revenue and
manage non-interest expense, or it may not be possible to implement those plans
at all. Finally, new and unanticipated legislation, regulation, or accounting
standards may require Suffolk to change its practices in ways that materially
change the results of operation. Each of the factors may change in ways that
management does not now foresee. These remarks are based on current plans and
expectations. They are subject, however, to a variety of uncertainties that
could cause future results to vary materially from Suffolk's historical
performance, or from current expectations.


14


                      CONSOLIDATED STATEMENTS OF CONDITION



                                                                                                           December 31,
                                                                                                     2001                  2000
                                                                                                               
ASSETS
Cash and Due From Banks                                                                        $   60,925,542        $   69,584,106
Federal Funds Sold                                                                                 17,600,000             3,700,000
Investment Securities:
  Available for Sale, at Fair Value                                                               241,061,300           149,185,819
  Held to Maturity (Fair Value of $13,872,000 and $17,218,000, respectively)
    Obligations of States and Political Subdivisions                                               11,708,925            13,317,050
    Corporate Bonds and Other Securities                                                            1,849,549             3,467,949
                                                                                              ---------------       ---------------
Total Investment Securities                                                                       254,619,774           165,970,818

Total Loans                                                                                       796,642,339           777,284,069
Less: Unearned Discounts                                                                              531,937             1,287,394
       Allowance for Possible Loan Losses                                                           8,825,289             7,748,513
                                                                                              ---------------       ---------------
Net Loans                                                                                         787,285,113           768,248,162

Premises and Equipment, Net                                                                        13,801,145            13,445,252
Other Real Estate Owned, Net                                                                               --               175,114
Accrued Interest Receivable                                                                         5,556,925             6,298,134
Excess of Cost Over Fair Value of Net Assets Acquired                                                 814,445             1,176,377
Other Assets                                                                                       24,344,542            20,981,605
                                                                                              ---------------       ---------------
    TOTAL ASSETS                                                                               $1,164,947,486        $1,049,579,568
                                                                                              ===============       ===============

LIABILITIES & STOCKHOLDERS' EQUITY
Demand Deposits                                                                                $  294,189,709        $  288,656,448
Saving, N.O.W., and Money Market Deposits                                                         453,922,043           378,212,374
Time Certificates of $100,000 or more                                                              30,037,710            23,175,261
Other Time Deposits                                                                               273,562,547           252,392,058
                                                                                              ---------------       ---------------
     Total Deposits                                                                             1,051,712,009           942,436,141

Dividend Payable on Common Stock                                                                    1,647,883             1,373,091
Accrued Interest Payable                                                                            2,513,445             3,324,560
Other Liabilities                                                                                  12,237,369            14,393,244
                                                                                              ---------------       ---------------
    TOTAL LIABILITIES                                                                           1,068,110,706           961,527,036
                                                                                              ---------------       ---------------

Commitments and Contingent Liabilities (see note 10)

STOCKHOLDERS' EQUITY
Common Stock (par value $2.50; 15,000,000 shares authorized, 11,770,596
   and 11,919,928 shares outstanding at December 31, 2001 & 2000, respectively)                    33,825,545            19,026,050
Surplus                                                                                            19,165,182            18,456,432
Undivided Profits                                                                                  47,149,368            53,873,370
Treasury Stock at Par (1,759,622 shares and 1,650,456 shares, respectively)                        (4,399,059)           (4,126,144)
Accumulated Other Comprehensive Income, Net of Tax                                                  1,095,744               822,824
                                                                                              ---------------       ---------------
    TOTAL STOCKHOLDERS' EQUITY                                                                     96,836,780            88,052,532
                                                                                              ---------------       ---------------
    TOTAL LIABILITIES & STOCKHOLDERS' EQUITY                                                   $1,164,947,486        $1,049,579,568
                                                                                              ===============       ===============


See accompanying notes to consolidated financial statements.


                                                                              15


                        CONSOLIDATED STATEMENTS OF INCOME



                                                                                           For the Years ended December 31,
                                                                                      2001               2000               1999
                                                                                                                
INTEREST INCOME
Federal Funds Sold                                                                $ 1,260,540        $   423,490         $   976,553
United States Treasury Securities                                                   1,091,359          1,741,538           2,520,067
Obligations of States and Political Subdivisions (tax exempt)                         529,737            982,822             736,671
Mortgage-Backed Securities                                                          6,244,987          4,887,822           1,849,481
U.S. Government Agency Obligations                                                  2,245,450          2,243,358           2,235,815
Corporate Bonds and Other Securities                                                  183,266            284,566             225,019
Loans                                                                              68,009,265         66,289,111          59,364,038
                                                                                 ------------       ------------        ------------
    Total Interest Income                                                          79,564,604         76,852,707          67,907,644

INTEREST EXPENSE
Saving, N.O.W., and Money Market Deposits                                           8,492,498          8,997,810           7,938,325
Time Certificates of $100,000 or more                                               1,417,903          1,371,397           1,132,984
Other Time Deposits                                                                13,785,445         13,088,266          11,793,155
Federal Funds Purchased                                                                98,077            239,634             205,121
Interest on Other Borrowings                                                          547,937            651,064              50,965
                                                                                 ------------       ------------        ------------
   Total Interest Expense                                                          24,341,860         24,348,171          21,120,550

    Net Interest Income                                                            55,222,744         52,504,536          46,787,094
Provision for Possible Loan Losses                                                  1,544,000          1,200,000           1,070,000
                                                                                 ------------       ------------        ------------
  Net Interest Income After Provision for Possible Loan Losses                     53,678,744         51,304,536          45,717,094

OTHER INCOME
Service Charges on Deposit Accounts                                                 5,277,701          4,729,846           4,063,678
Other Service Charges, Commissions & Fees                                           1,632,279          1,449,168           1,186,676
Fiduciary Fees                                                                      1,115,377            812,565             701,800
Other Operating Income                                                              1,127,383            822,166             819,191
Net Gain (Losses) on Sale of Securities Available for Sale                            395,294            (25,517)                 --
                                                                                 ------------       ------------        ------------
    Total Other Income                                                              9,548,034          7,788,228           6,771,345

OTHER EXPENSE
Salaries & Employee Benefits                                                       18,424,087         17,711,469          17,048,043
Net Occupancy Expense                                                               2,849,827          2,589,307           2,391,873
Equipment Expense                                                                   2,320,014          2,568,947           2,375,113
Outside Services                                                                    1,552,769          1,497,943           1,623,096
FDIC Assessments                                                                      176,759            180,011              95,977
Amortization of Excess Cost
    Over Fair Value of Net Assets Acquired                                            361,932            361,932             361,932
Other Operating Expense                                                             6,621,820          7,067,305           6,892,988
                                                                                 ------------       ------------        ------------
    Total Other Expense                                                            32,307,208         31,976,914          30,789,022

Income Before Provision for Income Taxes                                           30,919,570         27,115,850          21,699,417
Provision for Income Taxes                                                         12,234,773         10,883,424           8,570,356
                                                                                 ------------       ------------        ------------
NET INCOME                                                                        $18,684,797        $16,232,426         $13,129,061
                                                                                 ============       ============        ============
                                              Average: Common Shares Outstanding   11,822,452         12,015,912          12,137,556
                                                          Dilutive Stock Options       16,750             14,980              13,814
                                Average Total Common Shares and Dilutive Options ------------       ------------        ------------
                                                                                   11,839,202         12,030,892          12,151,370

EARNINGS PER COMMON SHARE                                                  Basic       $ 1.58             $ 1.35              $ 1.08
                                                                         Diluted       $ 1.58             $ 1.35              $ 1.08


                    See accompanying notes to consolidated financial statements.


16


            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY



                                                                                           Accumulated
                                                                                       Other Comprehensive
                                                                                              Income ,
                                      Common                    Undivided      Treasury     Gain (Loss)                Comprehensive
                                      Stock        Surplus       Profits        Stock        Net of Tax     Total          Income
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                   
Balance, December 31, 1998         $19,026,050   $18,456,432   $38,155,116   $(3,823,914)      $32,115   $71,845,799

Net Income                                  --            --    13,129,061            --            --    13,129,061    $13,129,061

Dividend - Cash                             --            --    (5,096,978)           --            --    (5,096,978)

Purchase of Treasury Stock                  --            --      (610,904)      (63,190)           --      (674,094)

Net Change in Unrealized Loss on
  Securities Available for Sale             --            --            --            --    (1,869,564)   (1,869,564)    (1,869,564)
                                                                                                                       ------------
Comprehensive Income                                                                                                    $11,259,497
                                                                                                                       ============
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1999         $19,026,050   $18,456,432   $45,576,295   $(3,887,104)  $(1,837,449)  $77,334,224

Net Income                                  --            --    16,232,426            --            --    16,232,426    $16,232,426

Dividend                                    --            --    (5,521,878)           --            --    (5,521,878)

Purchase of Treasury Stock                  --            --    (2,401,909)     (239,040)           --    (2,640,949)

Other                                       --            --       (11,564)           --            --       (11,564)

Net Change in Unrealized Gain on
  Securities Available for Sale             --            --            --            --     2,660,273     2,660,273      2,660,273
                                                                                                                       ------------
Comprehensive Income                                                                                                    $18,892,699
                                                                                                                       ============
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 2000         $19,026,050   $18,456,432   $53,873,370   $(4,126,144)     $822,824   $88,052,532

Net Income                                  --            --    18,684,797            --            --    18,684,797    $18,684,797

Dividend  - Cash                            --            --    (6,607,498)           --            --    (6,607,498)

Dividend - Stock                    14,713,245            --   (14,713,245)           --            --            --

Purchase of Treasury Stock                  --            --    (4,088,056)     (272,915)           --    (4,360,971)

Stock Options Exercised                 86,250       708,750            --            --            --       795,000

Net Change in Unrealized Gain on
  Securities Available for Sale             --            --            --            --       272,920       272,920        272,920
                                                                                                                       ------------
Comprehensive Income                                                                                                    $18,957,717
                                                                                                                       ============
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 2001         $33,825,545   $19,165,182   $47,149,368   $(4,399,059)   $1,095,744   $96,836,780


See accompanying notes to consolidated financial statements.


                                                                              17


                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                           For the Years ended December 31,
                                                                                      2001              2000               1999
                                                                                                               
CASH FLOWS FROM OPERATING ACTIVITIES
NET INCOME                                                                        $18,684,797        $16,232,426        $13,129,061
ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH
      Provision for Possible Loan Losses                                            1,544,000          1,200,000          1,070,000
      Depreciation and Amortization                                                 2,005,021          2,041,386          2,073,649
      Amortization of Cost Over Fair Value of Net Assets Acquired                     361,932            361,932            361,932
      Accretion of Discounts                                                         (564,956)          (284,241)          (757,095)
      Amortization of Premiums                                                        533,577            594,291            721,463
      Decrease (Increase) in Accrued Interest Receivable                              741,209           (427,144)          (506,247)
      Increase in Other Assets                                                     (3,362,937)        (1,189,897)        (1,006,128)
      (Decrease) Increase in Accrued Interest Payable                                (811,115)           861,731           (404,024)
      (Decrease) Increase in Income Taxes Payable                                    (242,622)           809,253          1,192,942
      (Decrease) Increase in Other Liabilities                                     (2,108,511)         3,001,809            850,587
      Net (Gain) Loss on Sale of Securities                                          (395,294)            25,517                 --
                                                                                -------------      -------------      -------------
        Net Cash Provided by Operating Activities                                  16,385,101         23,227,063         16,726,140
                                                                                -------------      -------------      -------------
CASH FLOWS FROM INVESTING ACTIVITIES
      Principal Payments on Investment Securities                                   6,855,533          2,171,050            894,423
      Proceeds from Sale of Investment Securities; Available for Sale               7,856,398         10,425,483                 --
      Maturities of Investment Securities; Available for Sale                      11,833,400          6,000,000         15,932,250
      Purchases of Investment Securities; Available for Sale                       (8,605,650)       (29,546,220)       (27,757,283)
      Maturities of Investment Securities; Held to Maturity                        83,250,000         30,698,583        109,000,000
      Purchases of Investment Securities; Held to Maturity                       (188,943,787)       (16,185,500)      (115,372,114)
      Loan Disbursements and Repayments, Net                                      (20,580,950)       (49,387,421)       (79,637,629)
      Purchases of Premises and Equipment, Net                                     (2,360,914)        (1,141,932)        (1,168,806)
      Disposition of Other Real Estate Owned                                          175,114                 --             93,073
                                                                                -------------      -------------      -------------
        Net Cash Used in Investing Activities                                    (110,520,856)       (46,965,957)       (98,016,086)
                                                                                -------------      -------------      -------------
CASH FLOWS FROM FINANCING ACTIVITIES
      Net Increase in Deposit Accounts                                            109,275,868         65,133,550         50,738,729
      (Decrease) Increase in Federal Funds Purchased                                       --        (13,500,000)        13,500,000
      Dividends Paid to Shareholders                                               (6,332,706)        (5,421,929)        (4,920,639)
      Stock Options Exercised                                                         795,000                 --                 --
      Treasury Shares Acquired                                                     (4,360,971)        (2,640,949)          (674,094)
                                                                                -------------      -------------      -------------
         Net Cash Provided by Financing Activities                                 99,377,191         43,570,672         58,643,996
                                                                                -------------      -------------      -------------
        Net Increase (Decrease) in Cash and  Cash Equivalents                       5,241,436         19,831,778        (22,645,950)
           Cash and Cash Equivalents Beginning of Year                             73,284,106         53,452,328         76,098,278
                                                                                -------------      -------------      -------------
           Cash and Cash Equivalents End of Year                                  $78,525,542        $73,284,106        $53,452,328
                                                                                =============      =============      =============
Supplemental Disclosure of Cash Flow Information
      Cash Received During the Year for Interest                                  $80,305,813        $76,425,563        $67,401,397
                                                                                =============      =============      =============
      Cash Paid During the Year for:
        Interest                                                                  $25,152,975        $23,486,440        $21,524,575
        Income Taxes                                                               12,974,528         10,074,171          7,078,929
                                                                                -------------      -------------      -------------
          Total Cash Paid During Year for Interest & Income Taxes                 $38,127,503        $33,560,611        $28,603,504
                                                                                =============      =============      =============
Non-Cash Investing and Financing (loans re-classified as
     "other real estate owned," including foreclosures)                           $        --         $       --         $  138,073
Increase (Decrease) in Market Value of Investments                                    688,652          4,282,863         (3,059,888)
(Increase) Decrease in Deferred Tax Liability Related to Market Value
     of Investments Available for Sale                                               (282,347)        (1,755,974)         1,299,189
Dividends Declared But Not Paid                                                     1,647,883          1,373,091          1,273,142
Stock Dividends Declared But Not Paid                                              14,713,245                 --                 --



See accompanying notes to consolidated financial statements.


18


Note 1 -- Summary of Significant Accounting Policies

The accounting and reporting policies of Suffolk Bancorp and its subsidiary
conform to generally accepted accounting principles and general practices within
the banking industry. The following footnotes describe the most significant of
these policies.

In preparing the consolidated financial statements, management is required to
make estimates and assumptions that affect the reported assets and liabilities
as of the date of the consolidated statements of condition. The same is true of
revenues and expenses reported for the period. Actual results could differ
significantly from those estimates.

(A) Consolidation -- The consolidated financial statements include the accounts
of Suffolk and its wholly owned subsidiary, The Suffolk County National Bank
(the "Bank"). In 1998, the Bank formed a Real Estate Investment Trust named
Suffolk Greenway, Inc. All intercompany transactions have been eliminated in
consolidation.

(B) Investment Securities -- Suffolk reports debt securities and mortgage-backed
securities in one of the following categories: (i) "held to maturity"
(management has the intent and ability to hold to maturity), which are to be
reported at amortized cost; (ii) "trading" (held for current resale), which are
to be reported at fair value, with unrealized gains and losses included in
earnings; and (iii) "available for sale" (all other debt securities and
mortgage-backed securities), which are to be reported at fair value, with
unrealized gains and losses excluded from earnings and reported as a separate
component of stockholders' equity. Accordingly, Suffolk classified all of its
holdings of debt securities and mortgage-backed securities as either "held to
maturity" or "available for sale." At the time a security is purchased, a
determination is made as to the appropriate classification.

Premiums and discounts on debt and mortgage-backed securities are amortized as
expense and accreted as income over the estimated life of the respective
security using a method that approximates the level-yield method. Gains and
losses on the sales of investment securities are recognized upon realization,
using the specific identification method and shown separately in the
consolidated statements of income.

(C) Loans and Loan Interest Income Recognition -- Loans are stated at the
principal amount outstanding. Interest on loans not made on a discounted basis
is credited to income, based upon the principal amount outstanding during the
period. Unearned discounts on installment loans are credited to income using
methods that approximate a level yield. Recognition of interest income is
discontinued when reasonable doubt exists as to whether interest due can be
collected. Loans generally no longer accrue interest when 90 days past due. When
a loan is placed on non-accrual status, all interest previously accrued in the
current year, but not collected, is reversed against current year interest
income. Any interest accrued in prior years is charged against the allowance for
possible loan losses. Loans and leases start accruing interest again when they
become current as to principal and interest, and when, in the opinion of
management, the loans can be collected in full.

(D) Allowance for Possible Loan Losses -- The balance of the allowance for
possible loan losses is determined by management's estimate of the amount of
financial risk in the loan portfolio and the likelihood of loss. The analysis
also considers the Bank's loan loss experience and may be adjusted in the future
depending on economic conditions. Additions to the allowance are made by charges
to expense, and actual losses, net of recoveries, are charged to the allowance.
Regulatory examiners may require the Bank to add to the allowance based upon
their judgment of information available to them at the time of their
examination.

In accordance with Statement of Financial Accounting Standards No. 114 ("SFAS
114"), titled "Accounting by Creditors for Impairment of a Loan," as amended by
Statement No. 118, titled "Accounting by Creditors for Impairment of Loan-Income
Recognition and Disclosures," an allowance is maintained for impaired loans to
reflect the difference, if any, between the principal balance of the loan and
the present value of projected cash flows, observable fair value, or collateral
value. SFAS 114 defines an impaired loan as a loan for which it is probable that
the lender will not collect all amounts due under the contractual terms of the
loan.

(E) Premises and Equipment -- Premises and equipment are stated at cost, less
accumulated depreciation and amortization. Depreciation is calculated by the
declining-balance or straight-line method over the estimated useful lives of the
assets. Leasehold improvements are amortized using the straight-line method over
the term of the lease or the estimated life of the asset, whichever is shorter.

(F) Other Real Estate Owned -- Property acquired through foreclosure (other real
estate owned or "OREO"), is stated at the lower of cost or fair value less
selling costs. Credit losses arising at the time of the acquisition of property
are charged against the allowance for possible loan losses. Any additional
write-downs to the carrying value of these assets that may be required, as well
as the cost of maintaining and operating these foreclosed properties, are
charged to expense. Additional write-downs are recorded in a valuation reserve
account that is maintained asset by asset.


                                                                              19


(G) Excess of Cost Over Fair Value of Net Assets Acquired -- The excess of cost
over fair value of net assets acquired (goodwill) is being amortized over ten
years.

(H) Income Taxes -- Suffolk uses an asset and liability approach to accounting
for income taxes. The asset and liability approach requires the recognition of
deferred tax assets and liabilities for the expected future tax consequences of
temporary differences between the carrying amounts and the tax bases of assets
and liabilities. Deferred tax assets are recognized if it is more likely than
not that a future benefit will be realized. It is management's position that no
valuation allowance is necessary against any of Suffolk's deferred tax assets.

(I) Summary of Retirement Benefits Accounting -- Suffolk's retirement plan is
noncontributory and covers substantially all eligible employees. The plan
conforms to the provisions of the Employee Retirement Income Security Act of
1974, as amended. Suffolk's policy is to accrue for all pension costs and to
fund the maximum amount allowable for tax purposes. Actuarial gains and losses
that arise from changes in assumptions concerning future events are amortized
over a period that reflects the long-term nature of pension expense used in
estimating pension costs.

Suffolk accrues for post-retirement benefits other than pensions by accruing the
cost of providing those benefits to an employee during the years that the
employee serves.

(J) Cash and Cash Equivalents -- For purposes of the consolidated statement of
cash flows, cash and due from banks, and federal funds sold are considered to be
cash equivalents. Generally, federal funds are sold for one-day periods.

(K) Treasury Stock -- The balance of treasury stock is computed at par value.
The excess cost over par is subtracted from undivided profits.

(L) Stock Dividend -- On November 26, 2001, Suffolk declared a 2-for-1 stock
split in the form of a 100 percent stock dividend, to shareholders of record on
December 14, 2001, payable on January 2, 2002. All share and per-share
information has been restated to reflect the split.

(M) Earnings-per-share -- Basic earnings-per-share is computed by dividing net
income by the number of weighted-average shares outstanding during the period.
Diluted earnings-per-share reflect the dilution that would occur if stock
options were exercised in return for common stock that would then share in
Suffolk's earnings. It is computed by dividing net income by the sum of the
weighted-average number of common shares outstanding and the weighted-average
number of stock options exercisable during the period. Suffolk has no other
securities that could be converted into common stock, nor any contracts that
would result in the issuance of common stock.

(N) Comprehensive Income -- 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 Bank
consists solely of unrealized holding gains or losses on securities available
for sale.

(O) Reclassification of Prior Year Consolidated Financial Statements -- Certain
reclassifications have been made to the prior year's consolidated financial
statements that conform with the current year's presentation.


20


Note 2 -- Investment Securities

The amortized cost, estimated fair values, and gross unrealized gains and losses
of Suffolk's investment securities available for sale and held to maturity at
December 31, 2001 and 2000 were: (in thousands)



- ---------------------------------------------------------------------------------------------------
                                                                              2001
- ---------------------------------------------------------------------------------------------------
                                                                 Estimated    Gross       Gross
                                                       Amortized   Fair    Unrealized  Unrealized
                                                         Cost      Value      Gains      Losses
- ---------------------------------------------------------------------------------------------------
                                                                            
Available for sale:
  U.S. Treasury securities                            $  9,649   $  9,805     $  156    $    --
  U.S. government agency debt                           47,782     48,970      1,188         --
  Collateralized mortgage obligations agency issue     148,427    148,327      1,847     (1,947)
  Collateralized mortgage obligations private issue     22,550     23,309        759         --
  Mortgage-backed securities                             9,446      9,364         --        (82)
  Obligations of states and political subdivisions       1,350      1,286         --        (64)
  Equity securities                                         --         --         --         --
- ---------------------------------------------------------------------------------------------------
Balance at end of year                                 239,204    241,061      3,950     (2,093)
- ---------------------------------------------------------------------------------------------------
Held to maturity:
  Obligations of states and
    political subdivisions                              11,709     12,022        388        (75)
Other securities                                         1,850      1,850         --         --
- ---------------------------------------------------------------------------------------------------
Balance at end of year                                  13,559     13,872        388        (75)
- ---------------------------------------------------------------------------------------------------
Total investment securities                           $252,763   $254,933     $4,338    $(2,168)
===================================================================================================


- ---------------------------------------------------------------------------------------------------
                                                               2000
- ---------------------------------------------------------------------------------------------------
                                                                 Estimated    Gross       Gross
                                                       Amortized   Fair    Unrealized  Unrealized
                                                         Cost      Value      Gains      Losses
- ---------------------------------------------------------------------------------------------------
                                                                            
Available for sale:
  U.S. Treasury securities                            $ 31,115   $ 31,194     $  107    $   (28)
  U.S. government agency debt                           34,997     34,926         --        (71)
  Collateralized mortgage obligations agency issue      59,533     60,334        855        (54)
  Collateralized mortgage obligations private issue     21,356     21,715        371        (12)
  Mortgage-backed securities
  Obligations of states and political subdivisions          --         --         --         --
  Equity securities                                        797      1,017        220         --
- ---------------------------------------------------------------------------------------------------
Balance at end of year                                 147,798    149,186      1,553       (165)
- ---------------------------------------------------------------------------------------------------
Held to maturity:
  Obligations of states and
    political subdivisions                              13,317     13,750        434         (1)
Other securities                                         3,468      3,468         --         --
- ---------------------------------------------------------------------------------------------------
Balance at end of year                                  16,785     17,218        434         (1)
- ---------------------------------------------------------------------------------------------------
Total investment securities                           $164,583   $166,404     $1,987    $  (166)
===================================================================================================


U. S. government agency obligations are mortgage-backed securities, which
represent participating interest in pools of first mortgage loans. The amortized
cost, maturities, and approximate fair value of Suffolk's investment securities
at December 31, 2001 are as follows: (in thousands)



- --------------------------------------------------------------------------------------------------------
                                                         Available for Sale
- --------------------------------------------------------------------------------------------------------
                                                                 U.S.                 Obligations of
                                    U.S. Treasury            Govt. Agency           States & Political
                                     Securities                  Debt                  Subdivisions
- --------------------------------------------------------------------------------------------------------
                                      Amortized     Fair    Amortized     Fair      Amortized     Fair
Maturity (in years)                      Cost      Value      Cost       Value        Cost       Value
- --------------------------------------------------------------------------------------------------------
                                                                             
Within 1                                $5,997     $6,095    $22,195    $22,642     $   --     $   --
After 1 but within 5                     3,652      3,710     25,587     26,328         --         --
After 5 but within 10                       --         --         --         --         --         --
After 10                                    --         --         --         --      1,350      1,286
Other Securities                            --         --         --         --         --         --
- --------------------------------------------------------------------------------------------------------
Subtotal                                $9,649     $9,805    $47,782    $48,970     $1,350     $1,286
Collateralized mortgage obligations
Mortgage-backed securities
- --------------------------------------------------------------------------------------------------------
Total
========================================================================================================



- --------------------------------------------------------------------------------------------------------
                                                    Held to Maturity
- --------------------------------------------------------------------------------------------------------
                                         Obligations of                             Total      Total
                                       States & Political       Other             Amortized    Fair
                                          Subdivisions        Securities             Cost      Value
- --------------------------------------------------------------------------------------------------------
                                      Amortized      Fair    Amortized   Fair
Maturity (in years)                      Cost        Value      Cost     Value
- --------------------------------------------------------------------------------------------------------
                                                                            
Within 1                               $ 6,591    $ 6,595     $   --     $   --   $ 34,783   $ 35,332
After 1 but within 5                       175        182         --         --   $ 29,414   $ 30,220
After 5 but within 10                      185        195         --         --   $    185   $    195
After 10                                 4,758      5,050         --         --   $  6,108   $  6,336
Other Securities                            --         --      1,850      1,850   $  1,850   $  1,850
- --------------------------------------------------------------------------------------------------------
Subtotal                               $11,709    $12,022     $1,850     $1,850   $ 72,340   $ 73,933
Collateralized mortgage obligations                                               $170,977   $171,636
Mortgage-backed securities                                                        $  9,446   $  9,364
- --------------------------------------------------------------------------------------------------------
Total                                                                             $252,763   $254,933
========================================================================================================


As a member of the Federal Reserve system, the Bank owns Federal Reserve Bank
stock with a book value of $638,000. The stock has no maturity and there is no
public market for the investment.

As a member of the Federal Home Loan Bank of New York, the bank owns Federal
Home Loan Bank of New York stock with a book value of $1,112,000. The stock has
no maturity and there is no public market for the investment.

At December 31, 2001 and 2000, investment securities carried at $108,795,000 and
$130,484,000, respectively, were pledged to secure trust deposits and public
funds on deposit.

During 2001, proceeds from sales of securities available for sale were
$7,856,000, resulting in realized gains of $395,000.

During 2000, proceeds from sales of securities available for sale were
$10,451,000, resulting in realized gains of $88,000 and realized losses of
$113,000.


                                                                              21


Note 3 -- Loans

At December 31, 2001 and 2000, loans included the following: (in thousands)

- --------------------------------------------------------------------------------
                                                     2001             2000
- --------------------------------------------------------------------------------
Commercial, financial, and agricultural            $133,076         $133,524
Commercial real estate                              173,092          158,443
Real estate construction loans                       27,365           34,393
Residential mortgages (1st and 2nd liens)            95,424           89,337
Home equity loans                                    31,699           22,010
Consumer loans                                      335,381          336,780
Other loans                                             605            2,797
- --------------------------------------------------------------------------------
                                                    796,642          777,284
Unearned discounts                                     (532)          (1,287)
Allowance for possible loan losses                   (8,825)          (7,749)
- --------------------------------------------------------------------------------
Balance at end of year                             $787,285         $768,248
================================================================================

Restructured loans, loans not accruing interest, and loans contractually past
due 90 days or more with regard to payment of principal and/or interest amounted
to $3,473,000 and $3,474,000 at December 31, 2001 and 2000, respectively.
Interest on loans that have been restructured or are no longer accruing interest
would have amounted to $214,000 during 2001, $264,000 during 2000, and $105,000
during 1999, under the contractual terms of those loans. Interest income
recognized on restructured and non-accrual loans was immaterial for the years
2001, 2000, and 1999.

Suffolk makes loans to its directors and executives, as well as to other related
parties in the ordinary course of its business. Loans made to directors and
executives, either directly or indirectly, which exceed $60,000 in aggregate for
any one director, totaled $16,097,000 and $15,110,000 at December 31, 2001 and
2000, respectively. Unused portions of lines of credit to directors and
executives, directly or indirectly, totaled $13,776,000 and $12,136,000. New
loans totaling $33,444,000 were granted and payments of $32,457,000 were
received during 2001.

Note 4 -- Allowance for Possible Loan Losses

An analysis of the changes in the allowance for possible loan losses follows:
(in thousands)

- --------------------------------------------------------------------------------
                                           2001          2000           1999
- --------------------------------------------------------------------------------
Balance at beginning of year              $7,749        $7,270         $6,955
Provision for possible loan losses         1,544         1,200          1,070
Loans charged-off                           (806)         (897)          (934)
Recoveries on loans                          338           176            179
- --------------------------------------------------------------------------------
Balance at end of year                    $8,825        $7,749         $7,270
================================================================================

At December 31, 2001 and 2000, respectively, the Bank's recorded investment in
impaired loans and the related valuation allowance calculated under SFAS No. 114
and SFAS No. 118 are as follows: (in thousands)

- --------------------------------------------------------------------------------
                                                 2001            2000
- --------------------------------------------------------------------------------
Recorded investment                              $629          $1,868
Valuation allowance                               290           1,091
- --------------------------------------------------------------------------------


This valuation allowance is included in the allowance for loan losses on the
statements of condition.

The average investment in impaired loans in 2001 was $1,346,000, compared to
$1,039,000 in 2000.

Note 5 -- Premises and Equipment

The following table details premises and equipment: (in thousands)

- --------------------------------------------------------------------------------
                                                2001             2000
- --------------------------------------------------------------------------------
Land                                          $ 3,399          $ 3,399
Premises                                        9,068            8,118
Furniture, fixtures & equipment                16,522           15,668
Leasehold improvements                          1,374            1,321
- --------------------------------------------------------------------------------
                                               30,363           28,506
Accumulated depreciation
  and amortization                            (16,562)         (15,061)
- --------------------------------------------------------------------------------
Balance at end of year                        $13,801          $13,445
================================================================================

Depreciation and amortization charged to operations amounted to $2,005,000,
$2,041,000, and $2,074,000 during 2001, 2000, and 1999, respectively.

Note 6 -- Short-Term Borrowings

Presented below is information concerning short-term interest-bearing
liabilities, principally Federal Home Loan Bank Borrowings, and Securities Sold
Under Agreements to Repurchase, with maturities of less than one year, and their
related weighted-average interest rates for the year 2001 and 2000: (dollars in
thousands)

- --------------------------------------------------------------------------------
                                                2001             2000
- --------------------------------------------------------------------------------
Daily average outstanding                     $12,017          $14,072
Total interest cost                               646              890
Average interest rate paid                       5.38%            6.32%
Maximum amount outstanding at any
    month-end                                 $44,900          $56,500
December 31, balance                               --               --
Weighted-average interest rate
    on balances outstanding at December 31         --%              --%
================================================================================

Suffolk has no assets pledged as collateral to the Federal Reserve Bank as of
December 31, 2001. Assets pledged as collateral to the Federal Home Loan Bank as
of December 31, 2001 totaled $46,551,000.


22


Note 7 -- Stockholders' Equity

Suffolk has a Dividend Reinvestment Plan. Stockholders can reinvest dividends in
common stock of Suffolk at a 3 percent discount from market value on newly
issued shares. Shareholders may also make additional cash purchases. No shares
were issued in 2001, 2000, or 1999.

At December 31, 2001, Suffolk has a Stock Option Plan ("the Plan") under which
600,000 shares of Suffolk's common stock were reserved for issuance to key
employees. Options are awarded by a committee appointed by the Board of
Directors. The Plan provides that the option price shall not be less than the
fair value of the common stock on the date the option is granted. All options
are exercisable for a period of ten years or less. The Plan provides for the
grant of stock appreciation rights that the holder may exercise instead of the
underlying option. When the stock appreciation right is exercised, the
underlying option is canceled. The optionee receives shares of common stock with
a fair market value equal to the excess of the fair value of the shares subject
to the option at the time of exercise (or the portion thereof so exercised) over
the aggregate option price of the shares set forth in the option agreement. The
exercise of stock appreciation rights is treated as the exercise of the
underlying option. Options vest after one year and expire after ten years. The
following table presents the options granted, exercised, or expired during each
of the past three years:

- --------------------------------------------------------------------------------
                                               Shares         Wtd. Avg. Exercise
- --------------------------------------------------------------------------------
Balance at December 31, 1998                    69,400             $11.19
Options granted                                 22,000              13.13
Options exercised                                   --                 --
Options expired or terminated                       --                 --
- --------------------------------------------------------------------------------
Balance at December 31, 1999                    91,400             $11.65
Options granted                                 19,000              13.13
Options exercised                                   --                 --
Options expired or terminated                       --                 --
- --------------------------------------------------------------------------------
Balance at December 31, 2000                   110,400             $11.65
Options granted                                 40,000              15.50
Options exercised                              (69,000)             11.52
Options expired or terminated                       --                 --
- --------------------------------------------------------------------------------
Balance at December 31, 2001                    81,400             $14.00
================================================================================

The following table presents additional information:


- --------------------------------------------------------------------------------
                    At, or during,
           year ended December 31,          2001         2000          1999
- --------------------------------------------------------------------------------
                 Average remaining
        contractual life in years:          7.89         7.38          8.09
     Exercisable options (vested):        41,400       91,400        69,400
    Weighted average fair value of
     options (Black-Scholes model)
               on date of grant: :        $ 3.40       $ 3.86        $ 2.63
        Black-Scholes Assumptions:
           Risk-free interest rate          5.17%        6.73%         4.63%
           Expected dividend yield          2.93%        2.78%         3.42%
            Expected life in years            10           10            10
               Expected volatility         14.80%       19.10%        20.70%
================================================================================

Suffolk accounts for these plans under APB Opinion No. 25, under which no
compensation cost has been recognized. Had compensation cost for these plans
been determined consistent with FASB Statement No. 123, "Accounting for
Stock-based Compensation," Suffolk's net income and earnings-per-share would
have been reduced to the following pro forma amounts: (in thousands except
per-share amounts)

- --------------------------------------------------------------------------------
                                              2001         2000          1999
- --------------------------------------------------------------------------------
Net Income:            As Reported         $18,685      $16,232       $13,129
                       Pro Forma            18,656       16,218        13,120
- --------------------------------------------------------------------------------
Basic EPS:             As Reported            1.58         1.35          1.08
                       Pro Forma              1.58         1.35          1.08
- --------------------------------------------------------------------------------

All dividends must conform to applicable statutory requirements. Under 12 USC
56-9, a national bank may not pay a dividend on its common stock if the dividend
would exceed net undivided profits then on hand. Further, under 12 USC 60, a
national bank must obtain prior approval from the Office of the Comptroller of
the Currency ("OCC") to pay dividends on either common or preferred stock that
would exceed the bank's net profits for the current year combined with retained
net profits (net profits minus dividends paid during that period) from the prior
two years. At December 31, 2001, approximately $33,847,000 was available for
dividends from the Bank to Suffolk Bancorp without prior approval of the OCC.

On October 23, 1995, the Board of Directors adopted a Shareholder Rights Plan
and declared a dividend of one right per common share. Each right, if made
exercisable by certain events, entitles the holder to acquire one-half of a
share of common stock for $17.50, adjustable to prevent dilution. The rights
expire in 2005 if they are not redeemed before then. The Plan protects
stockholders from possible, unsolicited attempts to acquire Suffolk. In the
event of the acquisition by any potential acquirer of 10 percent of the
outstanding stock, the rights then entitle the holder to purchase the acquiring
company's stock at a 50 percent discount upon a subsequent merger with that
acquirer. In the event of the acquisition of 20 percent or more of Suffolk's
common stock, they entitle the holder to purchase Suffolk's common stock at a 50
percent discount. Following the acquisition of 20 percent but less than 50
percent of the common shares, the Board can exchange one-half of a share of
Suffolk for each valid right.

On November 26, 2001, Suffolk split the stock 2-for-1 in the form of a 100
percent stock dividend to shareholders of record on December 14, 2001, effective
on January 2, 2002. All share and per-share information have been restated to
reflect this split.


                                                                              23


Note 8 -- Income Taxes

The following table presents the provision for income taxes in the consolidated
statements of income which is comprised of the following: (in thousands)

- --------------------------------------------------------------------------------
                                       2001              2000             1999
- --------------------------------------------------------------------------------
Current:  Federal                   $10,556            $8,653           $7,242
          State                       2,240             1,711            1,478
- --------------------------------------------------------------------------------
                                     12,796            10,364            8,720
Deferred: Federal                       (25)              643              205
          State                        (536)             (124)            (355)
- --------------------------------------------------------------------------------
                                       (561)              519             (150)
- --------------------------------------------------------------------------------
Total                               $12,235           $10,883           $8,570
================================================================================

The total tax expense was greater than the amounts computed by applying the
federal income tax rate because of the following:


- --------------------------------------------------------------------------------
                                               2001         2000         1999
- --------------------------------------------------------------------------------
Federal income tax expense
    at statutory rates                         35%           35%          34%
Tax-exempt interest                            (1%)          (1%)         (1%)
Amortization of excess cost over
    fair value of net assets acquired           1%            1%           1%
State income taxes net of
    federal benefit                             4%            4%           5%
Other                                           1%            1%           0%
- --------------------------------------------------------------------------------
Total                                          40%           40%          39%
================================================================================

The effects of temporary differences between tax and financial accounting that
create significant deferred-tax assets and liabilities at December 31, 2001 and
2000, and the recognition of income and expense for purposes of tax and
financial reporting, that resulted in a net increase to Suffolk's net deferred
tax asset for the years ended December 31, 2001 and 2000 are presented below:
(in thousands)

- --------------------------------------------------------------------------------
                                            2001           2000         Change
- --------------------------------------------------------------------------------
Deferred tax assets:
   Provision for possible
      loan losses                         $3,607         $3,217           $390
   Post-retirement benefits                  881            895            (14)
   Deferred compensation                     913            865             48
   Other                                     633            777           (144)
- --------------------------------------------------------------------------------
Total deferred tax assets
   before valuation allowance              6,034          5,754            280
      Valuation allowance                     --             --             --
- --------------------------------------------------------------------------------
Total deferred tax assets
   net of valuation allowance              6,034          5,754            280
- --------------------------------------------------------------------------------
Deferred tax liabilities:
    Pension                                1,722          1,742            (20)
    Securities available for sale            761          1,756           (995)
- --------------------------------------------------------------------------------
Total deferred tax liabilities             2,483          3,498         (1,015)
- --------------------------------------------------------------------------------
Net deferred tax asset                    $3,551         $2,256         $1,295
================================================================================

Note 9 -- Employee Benefits

(A) Retirement Plan -- Suffolk has a noncontributory defined benefit pension
plan available to all full-time employees who are at least 21 years old and have
completed at least one year of employment. The plan is governed by the rules and
regulations in the Prototype Plan of the New York Bankers Association Retirement
System and the Retirement System Adoption Agreement executed by the Bank. For
purpose of investment, the plan contributions are pooled with those of other
participants in the system.

The following tables set forth the status of Suffolk Bancorp's combined plan as
of September 30, 2001 and September 30, 2000, the time at which the annual
valuation of the plan is made.

The following table sets forth the plan's change in benefit obligation:

- --------------------------------------------------------------------------------
                                                      2001             2000
- --------------------------------------------------------------------------------
Benefit obligation at beginning of year           $12,718,696      $12,243,405
Service cost                                        1,153,567          773,131
Interest cost                                         903,010          839,619
Actuarial loss (gain)                                 892,252         (511,677)
Benefits paid                                        (687,214)        (625,782)
- --------------------------------------------------------------------------------
Benefit Obligation at end of year                 $14,980,311      $12,718,696
================================================================================

The following table sets forth the plan's change in plan assets:

- --------------------------------------------------------------------------------
                                                      2001             2000
- --------------------------------------------------------------------------------
Fair value of plan assets at beginning of year    $18,301,945      $16,293,706
Actual return on Plan Assets                       (1,467,460)       1,675,077
Employer contribution                                 228,934          958,944
Benefits paid                                        (687,214)        (625,782)
- --------------------------------------------------------------------------------
Fair value of Plan Assets at end of year          $16,376,205      $18,301,945
================================================================================

The following table summarizes the funded status of the plan:

- --------------------------------------------------------------------------------
                                                      2001             2000
- --------------------------------------------------------------------------------
Funded status                                     $1,395,894       $5,583,249
Unrecognized net transition liability               (172,364)        (226,352)
Unrecognized prior service cost                      331,423          (48,515)
Unrecognized net loss (gain)                       2,571,549       (1,321,122)
- --------------------------------------------------------------------------------
Prepaid cost                                      $4,126,502       $3,987,260
================================================================================

The following table summarizes the net periodic pension cost:

- --------------------------------------------------------------------------------
                                        2001            2000            1999
- --------------------------------------------------------------------------------
Service cost                          $901,874       $ 777,608       $ 773,131
Interest cost on projected
   benefit obligations                 991,645         903,010         839,619
Expected return on plan assets      (1,373,214)     (1,532,959)     (1,397,643)
Net amortization & deferral             22,691         (57,967)        (57,967)
- --------------------------------------------------------------------------------
Net periodic pension cost             $542,996       $  89,692       $ 157,140
================================================================================

24


The weighted-average discount rate for purposes of determining net periodic
pension cost was 6.75 percent in 2001, 7.25 percent in 2000, and 7.00 in 1999.
The rate of increase in future compensation levels used in determining these
amounts was 4.00 percent in 2001, 4.25 percent in 2000, and 4.0 percent in 1999.
The expected long-term rate of return on assets is 8.5 percent for 2001, 8.5
percent for 2000, and 7.5 percent for 1999.

(B) Director's Retirement Income Agreement of the Bank of the Hamptons -- On
April 11, 1994, Suffolk acquired Hamptons Bancshares, Inc., which had a
director's deferred compensation plan. The liability for this plan was
approximately $504,000 and $529,000 on December 31, 2001 and 2000. Interest
(approximately $37,000 in 2001 and $39,000 in 2000) is accrued over the term of
the plan. In 2001, the Bank paid approximately $65,000 to participants.

(C) Deferred Compensation Plan -- During 1986, the Board approved a deferred
compensation plan. Under the plan, certain employees and Directors of Suffolk
elected to defer compensation aggregating approximately $177,000 in exchange for
stated future payments to be made at specified dates. The rate of return on the
initial deferral was guaranteed. For purposes of financial reporting, interest
(approximately $280,000 in 2001, $199,000 in 2000, and $204,000 in 1999) at the
plan's contractual rate is being accrued on the deferral amounts over the
expected plan term. During 2001, Suffolk made payments of approximately $160,000
to participants of the plan.

Suffolk has purchased life insurance policies on the plan's participants based
upon reasonable actuarial benefit and other financial assumptions where the
present value of the projected cash flows from the insurance proceeds
approximates the present value of the projected cost of the employee benefit.
Suffolk is the named beneficiary on the policies. Net insurance income related
to the policies aggregated approximately $58,000, $21,000, and $33,000, in 2001,
2000, and 1999, respectively.

(D) Post-Retirement Benefits Other Than Pension -- The following table sets
forth the post-retirement benefit liability included in other liabilities in the
accompanying consolidated statements of condition as of December 31, 2001 and
2000:

- --------------------------------------------------------------------------------
                                                       2001             2000
- --------------------------------------------------------------------------------
Accumulated post-retirement benefit obligation
  (the "APBO"):
Retirees                                          $  (567,831)     $  (594,472)
Fully eligible active plan participants              (159,761)        (520,426)
Other active participants                            (104,304)        (490,275)
- --------------------------------------------------------------------------------
Total APBO                                        $  (831,896)     $(1,605,173)
Unrecognized net gain                              (1,252,145)        (490,425)
Unrecognized transition obligation                      9,190           10,098
- --------------------------------------------------------------------------------
Post-retirement benefit liability                 $(2,074,851)     $(2,085,500)
================================================================================

The decrease in pension expense reflects that fact that the health portion of
the plan was closed as of January 1, 1998, and Suffolk's only cost per
participant is fixed at $13.65 per month.

Net periodic post-retirement benefit cost (the "net periodic cost") for the
years ended December 31, 2001, 2000, and 1999 includes the following components:

- --------------------------------------------------------------------------------
                                       2001             2000             1999
- --------------------------------------------------------------------------------
Service cost of benefits earned     $13,740         $ 67,587         $ 85,169
Interest cost on liability           54,435          106,755          131,389
Unrecognized (gain) loss            (73,074)         (12,276)             908
- --------------------------------------------------------------------------------
Net periodic cost                   $(4,899)        $162,066         $217,466
================================================================================

Benefit assumptions are based on sponsor contributions of $13.65 per month per
retiree for medical expenses and $0.27 per participant per month per $1,000 of
life insurance. The retiree is responsible for the premiums calculated, less
sponsor contributions.

(E) Deferred Bonus Plans -- During 1999, the Board approved a non-qualified
deferred compensation plan. Under this plan, certain employees and Directors of
Suffolk may elect to defer some or all of their compensation in exchange for a
future payment of the compensation deferred, with accrued interest, at
retirement. During 2001 participants deferred compensation totaling $304,000. No
payments have been made to any of the participants.

Note 10 -- Commitments and Contingent Liabilities

In the normal course of business, there are various outstanding commitments and
contingent liabilities, such as standby letters-of-credit and commitments to
extend credit, which are not reflected in the accompanying consolidated
financial statements. No material losses are anticipated as a result of these
transactions. Suffolk is contingently liable under standby letters-of-credit in
the amount of $9,538,000, and $7,062,000 at December 31, 2001 and 2000,
respectively. Suffolk has commitments to make or to extend credit in the form of
revolving open-end lines secured by one to four family residential properties,
commercial real estate, construction and land development loans, and lease
financing arrangements in the amount of $51,806,000 and $28,281,000, and
commercial loans of $13,031,000 and $12,781,000 as of December 31, 2001 and
2000, respectively.

In the opinion of management, based upon legal counsel, liabilities arising from
legal proceedings against Suffolk would not have a significant effect on the
financial position of Suffolk.

During 2001, Suffolk was required to maintain balances with the Federal Reserve
Bank of N.Y. for reserve and clearing requirements. These balances averaged
$9,208,000 in 2001.


                                                                              25


Total rental expense for the years ended December 31, 2001, 2000, and 1999
amounted to $756,000, $685,000, and $603,000, respectively.

At December 31, 2001, Suffolk was obligated under a number of noncancelable
operating leases for land and buildings used for bank purposes. Minimum annual
rentals, exclusive of taxes and other charges under noncancelable operating
leases, are summarized as follows: (in thousands)

- --------------------------------------------------------------------------------
                                                        Minimum Rentals
- --------------------------------------------------------------------------------
            2002                                           $ 753
            2003                                             681
            2004                                             700
            2005                                             620
            2006  and thereafter                           2,629
================================================================================

                          Note 11 -- Regulatory 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 requirements 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
weighting, 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 December 31, 2001, that the Bank
meets all capital adequacy requirements to which it is subject.

As of December 31, 2001, the most recent notification from the Comptroller of
the Currency categorized the Bank as well capitalized under the regulatory
framework for prompt corrective action. To be categorized as well capitalized,
the Bank must maintain minimum total risk-based, Tier 1 risk-based, and Tier 1
leverage ratios as set forth in the table. Management believes that since that
notification no circumstances have changed the institution's category.

The Bank's actual capital amounts and ratios are also presented in the following
table: (dollars in thousands)



- --------------------------------------------------------------------------------------------------------------------------
                                                                                                 To Be Well Capitalized
                                                                               For Capital       Under Prompt Corrective
                                                        Actual                  Adequacy           Action Provisions
                                                  Amount      Ratio        Amount       Ratio      Amount       Ratio
==========================================================================================================================
As of December 31, 2001

                                                                                             
Total Capital (to risk-weighted assets)         $105,136      11.91%      $70,641       8.00      $88,301      10.00%
Tier 1 Capital (to risk-weighted assets)          96,311      10.91%       35,320       4.00       52,980       6.00%
Tier 1 Capital (to average assets)                96,311       8.92%       43,194       4.00       53,992       5.00%
==========================================================================================================================
As of December 31, 2000

Total Capital (to risk-weighted assets)         $ 93,676      10.93%      $68,540       8.00      $85,675      10.00%
Tier 1 Capital (to risk-weighted assets)          85,927      10.03%       34,270       4.00       51,405       6.00%
Tier 1 Capital (to average assets)                85,927       8.51%       40,407       4.00       50,509       5.00%
==========================================================================================================================


                        Note 12 -- Credit Concentrations

Suffolk's principal investments are loans and a portfolio of short- and
medium-term debt of the United States Treasury, states and other political
subdivisions, U. S. government agencies, and corporations, and mortgage-backed
securities and CMO's.

Consumer loans, net of unearned discounts, comprised 42.1 percent of Suffolk's
loan portfolio and 28.7 percent of assets. A majority are indirect
dealer-generated loans secured by automobiles. Most of these loans are made to
residents of Suffolk's primary lending area. Each loan is small in amount.
Borrowers represent a cross-section of the population and are employed in a
variety of industries. The risk presented by any one loan is correspondingly
small, and therefore, the risk that this portion of the portfolio presents to
Suffolk depends on the financial stability of the population as a whole, not any
one entity or industry. Loans secured by real estate comprise 41.1 percent of
the portfolio and 28.1 percent of assets, 21.7 percent of which are for
commercial real estate. Commercial real estate loans


26


present greater risk than residential mortgages. Suffolk has attempted to
minimize the risks of these loans by considering several factors, including the
creditworthiness of the borrower, location, condition, value, and the business
prospects for the security property. Commercial, financial, and agricultural
loans, unsecured or secured by collateral other than real estate, comprise 16.7
percent of the loan portfolio and 11.4 percent of assets. These loans present
significantly greater risk than other types of loans. Average credits are
greater in size than consumer loans, and unsecured loans may be more difficult
to collect. Suffolk obtains, whenever possible, both the personal guarantees of
the principal(s) and cross-guarantees among the principals' business
enterprises. U. S. Treasury securities represented 3.9 percent of the investment
portfolio and 0.8 percent of assets. U.S. government agency debt securities
represented 19.2 percent of the investment portfolio and 4.2 percent of assets.
Collateralized mortgage obligations represented 67.4 percent of the investment
portfolio and 14.7 percent of assets. These offer little or no financial risk.
Municipal obligations constitute 5.1 percent of the investment portfolio and 1.1
percent of assets. These obligations present slightly greater risk than U. S.
Treasury securities, or those secured by the U. S. government, but significantly
less risk than loans because they are backed by the full faith and taxing power
of the issuer, each of which is located in the state of New York. Suffolk's
usually holds these securities to maturity.

Note 13 -- Fair Value of Financial Instruments

The following table presents the carrying amounts and fair values of Suffolk's
financial instruments. SFAS No. 107, "Disclosures About Fair Value of Financial
Instruments," defines the fair value of a financial instrument as the amount at
which the instrument could be exchanged in a current transaction between willing
parties, other than in a forced sale or liquidation: (in thousands)



- -----------------------------------------------------------------------------------------
                                              2001                       2000
- -----------------------------------------------------------------------------------------
                                    Carrying        Fair        Carrying        Fair
                                     Amount         Value        Amount         Value
- -----------------------------------------------------------------------------------------
                                                                   
Cash & cash equivalents              $60,926       $60,926       $69,584       $69,584
Investment securities
  available for sale                 241,061       241,061       149,186       149,186
Investment securities
  held to maturity                    13,559        13,872        16,785        17,218
Loans, net                           787,285       796,005       768,248       773,470
Accrued interest receivable            5,557         5,557         6,298         6,298
Deposits                           1,051,712     1,054,996       942,436       944,664
Accrued interest payable               2,513         2,513         3,325         3,325

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


Limitations

The following estimates are made at a specific point in time and may be based on
judgments regarding losses expected in the future, risk, and other factors that
are subjective in nature. The methods and assumptions used to produce the fair
value estimates follow.

Short-Term Instruments

Short-term financial instruments are valued at the carrying amounts included in
the statements of condition, which are reasonable estimates of fair value due to
the relatively short term of the instruments. This approach applies to cash and
cash equivalents; federal funds purchased; accrued interest receivable;
non-interest-bearing demand deposits; N.O.W., money market, and savings
accounts; accrued interest payable; and other borrowings.

Loans

Fair values are estimated for portfolios of loans with similar characteristics.
Loans are segregated by type.

The fair value of performing loans was calculated by discounting scheduled cash
flows through the estimated maturity using estimated market discount rates that
reflect the credit and interest rate risk of the loan. Estimated maturity is
based on the Bank's history of repayments for each type of loan, and an estimate
of the effect of the current economy.

Fair value for significant non-performing loans is based on recent external
appraisals of collateral, if any. If appraisals are not available, estimated
cash flows are discounted using a rate commensurate with the associated risk.
Assumptions regarding credit risk, cash flows, and discount rates are made using
available market information and specific borrower information.

The carrying amount and fair value of loans were as follows at December 31, 2001
and 2000: (in thousands)



- -----------------------------------------------------------------------------------------
                                              2001                       2000
- -----------------------------------------------------------------------------------------
                                    Carrying       Fair         Carrying        Fair
                                     Amount        Value         Amount         Value
- -----------------------------------------------------------------------------------------
                                                                  
Commercial, financial
  & agricultural                   $133,076      $134,080       $133,524      $135,240
Commercial real estate              173,092       175,380        158,443       159,755
Real estate
  construction loans                 27,365        27,306         34,393        34,161
Residential mortgages
  (1st & 2nd liens)                  95,424        94,873         89,337        90,836
Home equity loans                    31,699        31,355         22,010        21,831
Consumer loans                      335,381       339,625        336,780       334,462
Other loans                             605           605          2,797         2,797

- -----------------------------------------------------------------------------------------
Totals                             $796,642      $803,224       $777,284      $779,082
=========================================================================================


Investment Securities

The fair value of the investment portfolio, including mortgage-backed
securities, was based on quoted market prices or market prices of similar
instruments.


                                                                              27


Deposit Liabilities

The fair value of certificates of deposit less than $100,000 was calculated by
discounting cash flows with applicable origination rates. At December 31, 2001,
the fair value of certificates of deposit less than $100,000 totaling
$276,620,000 had a carrying value of $273,563,000. At December 31, 2001, the
fair value of certificates of deposit more than $100,000 totaling $30,264,000
had a carrying value of $30,038,000.

Commitments to Extend Credit, Standby Letters-of-Credit, and Written Financial
Guarantees

The fair value of commitments to extend credit was estimated by either
discounting cash flows or using the fees currently charged to enter into similar
agreements, taking into account the remaining terms of the agreements and the
current creditworthiness of the counterparties.

The estimated fair value of written financial guarantees and letters-of-credit
is based on fees currently charged for similar agreements. The contractual
amounts of these commitments were $22,569,000 and $19,843,000 at December 31,
2001 and 2000. The fees charged for the commitments were not material in amount.

Note 14 -- Selected Quarterly Financial Data (unaudited)

 The comparative results for the four quarters of 2001 and 2000 are as follows:
         (in thousands of dollars except for share and per-share data)


- ------------------------------------------------------------------------------------------------------------------------------------
                                                           2001                                            2000
- ------------------------------------------------------------------------------------------------------------------------------------
                                        1st Qtr.    2nd Qtr.    3rd Qtr.    4th Qtr.    1st Qtr.    2nd Qtr.    3rd Qtr.    4th Qtr.
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                
Interest income                     $   19,893  $    19,973 $    19,995 $    19,704 $    18,347 $    19,017 $    19,385 $    20,104
Interest expense                          6,543       6,396       5,985       5,418       5,890       6,169       6,044       6,245
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest income                      13,350      13,577      14,010      14,286      12,457      12,848      13,341      13,859
Provision for possible loan losses          405         405         405         329         300         300         300         300
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision
  for possible loan losses               12,945      13,172      13,605      13,957      12,157      12,548      13,041      13,559
Other income                              2,173       2,456       2,357       2,562       1,929       1,841       1,974       2,043
Other expense                             7,928       7,679       8,068       8,632       7,965       7,621       7,899       8,491
Provision for income taxes                2,787       3,121       3,134       3,193       2,492       2,693       2,856       2,843
- ------------------------------------------------------------------------------------------------------------------------------------
Net income                               $4,403      $4,828      $4,760      $4,694      $3,629      $4,075      $4,260      $4,268
====================================================================================================================================
Basic per-share data:
- ------------------------------------------------------------------------------------------------------------------------------------
  Net income                              $0.37       $0.41       $0.40       $0.40       $0.30       $0.34       $0.35       $0.36
  Cash dividends                          $0.14       $0.14       $0.14       $0.14      $0.115      $0.115      $0.115      $0.115
  Average shares                     11,900,940  11,820,294  11,799,620  11,770,640  12,098,412  12,021,012  11,990,128  11,995,050
====================================================================================================================================



28


Note 15 -- Suffolk Bancorp (Parent Company Only) Condensed Financial Statements
(in thousands)



- ---------------------------------------------------------------------------------------------------------------
Condensed Statements of Condition as of December 31,                           2001        2000        1999
- ---------------------------------------------------------------------------------------------------------------
                                                                                            
Assets
Due From Banks                                                               $ 1,758     $ 1,455     $ 1,388
Investment in Subsidiaries:     SCNB                                          97,125      87,283      77,289
Other Assets                                                                     264       1,166         145
- ---------------------------------------------------------------------------------------------------------------
Total Assets                                                                 $99,147     $89,904     $78,822
===============================================================================================================
Liabilities and Stockholders' Equity
Dividends Payable                                                            $ 1,648     $ 1,373     $ 1,273
Other Liabilities                                                                662         478         215
Stockholders' Equity                                                          96,837      88,053      77,334
- ---------------------------------------------------------------------------------------------------------------
Total Liabilities and Stockholders' Equity                                   $99,147     $89,904     $78,822
===============================================================================================================



- ---------------------------------------------------------------------------------------------------------------
Condensed Statements of Income for the Years Ended December 31,                2001        2000       1999
- ---------------------------------------------------------------------------------------------------------------
                                                                                            
Income
Net Security Gains                                                           $   208      $   88     $    --
Other Income                                                                      14          20          --
Dividends From Subsidiary Bank                                                 9,350       8,965       5,635
- ---------------------------------------------------------------------------------------------------------------
                                                                               9,572       9,073       5,635
Expense
Other Expense                                                                    312         320         275
- ---------------------------------------------------------------------------------------------------------------
Income Before Equity in Undistributed Net Income of Subsidiaries               9,260       8,753       5,360
Equity in Undistributed Earnings of Subsidiaries                               9,425       7,479       7,769
- ---------------------------------------------------------------------------------------------------------------
Net Income                                                                   $18,685     $16,232     $13,129
===============================================================================================================



- ---------------------------------------------------------------------------------------------------------------
Condensed Statements of Cash Flows for the Years Ended December 31,             2001        2000        1999
- ---------------------------------------------------------------------------------------------------------------
                                                                                            
Cash Flows From Operating Activities
   Net Income                                                                $18,685     $16,232     $13,129
   Less: Equity in Undistributed Earnings of Subsidiaries                     (9,425)     (7,479)     (7,769)
   Other, Net                                                                    146         173         280
- ---------------------------------------------------------------------------------------------------------------
Net Cash Provided by Operating Activities                                      9,406       8,926       5,640
- ---------------------------------------------------------------------------------------------------------------
Cash Flows From Investing Activities
   Purchases of Investment Securities; Available for Sale                         --      (1,247)         --
   Maturities of Investment Securities; Available for Sale                       796         451          --
- ---------------------------------------------------------------------------------------------------------------
Net Cash Provided by (Used in) Investing Activities                              796        (796)         --
- ---------------------------------------------------------------------------------------------------------------
Cash Flows From Financing Activities
   Stock Options Exercised                                                       795          --          --
   Repurchase of Common Stock                                                 (4,361)     (2,641)       (674)
   Dividends Paid                                                             (6,333)     (5,422)     (4,921)
- ---------------------------------------------------------------------------------------------------------------
Net Cash Used in Financing Activities                                         (9,899)     (8,063)     (5,595)
- ---------------------------------------------------------------------------------------------------------------
Net Increase in Cash and Cash Equivalents                                        303          67          45
Cash and Cash Equivalents, Beginning of Year                                   1,455       1,388       1,343
- ---------------------------------------------------------------------------------------------------------------
Cash and Cash Equivalents, End of Year                                       $ 1,758     $ 1,455     $ 1,388
===============================================================================================================


Note: No income tax provision has been recorded on the books of Suffolk Bancorp
since it files a return consolidated with its subsidiaries


                                                                              29


                    Report of Independent Public Accountants

To the Stockholders and Board of Directors of Suffolk Bancorp:

We have audited the accompanying consolidated statements of condition of Suffolk
Bancorp and its subsidiary (the Company) as of December 31, 2001 and 2000 and
the related consolidated statements of income, changes in stockholders' equity,
and cash flows for each of the three years in the period ended December 31,
2001. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States of America. Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of the Company as of December 31,
2001 and 2000 and the results of its operations and its cash flows for each of
the three years in the period ended December 31, 2001 in conformity with
accounting principles generally accepted in the United States of America.

                                               ARTHUR ANDERSEN LLP

New York, New York
January 16, 2002


                              Report of Management

To the Stockholders and Board of Directors of Suffolk Bancorp:

The management of Suffolk Bancorp is responsible for the preparation and
integrity of the consolidated financial statements and all other information in
this annual report, whether audited or unaudited. The financial statements have
been prepared in accordance with generally accepted accounting principles and,
where necessary, are based on management's best estimates and judgment. The
financial information contained elsewhere in this annual report is consistent
with that in the consolidated financial statements.

Suffolk Bancorp's independent auditors have been engaged to perform an audit of
the consolidated financial statements in accordance with auditing standards
generally accepted in the United States of America, and the auditors' report
expresses their opinion as to the fair presentation of the consolidated
financial statements and conformity with generally accepted accounting
principles.

Suffolk Bancorp maintains systems of internal controls that provide reasonable
assurance that assets are safeguarded and keeps reliable financial records for
preparing financial statements. Internal audits are conducted to continually
evaluate the adequacy and effectiveness of such internal controls, policies, and
procedures.

The examination and audit committee of the Board of Directors, which is composed
entirely of directors who are not employees of Suffolk Bancorp, meets
periodically with the independent auditors, internal auditors, and management to
discuss audit and internal accounting controls, regulatory audits, and financial
reporting matters.

Thomas S. Kohlmann                             J. Gordon Huszagh
President & Chief Executive Officer            Executive Vice President & Chief
                                               Financial Officer

Riverhead, New York
January 16, 2002


                                       30


                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-K

                     ANNUAL REPORT PURSUANT TO SECTION 13 OF
                  15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

   For the fiscal year ended December 31, 2001 Commission File Number 0-13580

                                 SUFFOLK BANCORP

             (Exact name of registrant as specified in its charter)

         New York                                             11-2708279
(State or other jurisdiction of                              (IRS Employer
incorporation or organization)                              Identification No.)


                 6 West Second Street, Riverhead, New York 11901
                    (Address of principal executive offices)

       Registrant's telephone number, including area code: (631) 727-5667

- --------------------------------------------------------------------------------

Securities registered pursuant to Section 12(b) of the Act:

Title of each class                    Name of each exchange on which registered

         NONE                                            NONE

Securities registered pursuant to Section 12(g) of the Act:

                          Common Stock, $2.50 Par Value
                                (Title of Class)

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 [ ]

Class of Common Stock                         Number of Shares Outstanding as of
                                                    February 1, 2002

  $2.50 Par Value                                       11,770,596

The aggregate market value of the Registrant's Common Stock (based on the most
recent sale at $27.75 on February 1, 2002) held by non-affiliates was
approximately $326,634,000.


                                                                              31


                                     PART I
                       DOCUMENT INCORPORATED BY REFERENCE

Portions of the Registrant's Proxy Statement for its Annual Meeting of
Shareholders to be held April 9, 2002, filed on March 8, 2002.
(Part III)

ITEM 1.  Business

                           Suffolk Bancorp ("Suffolk")

Suffolk was incorporated on January 2, 1985 as a bank holding company. On that
date, Suffolk acquired, and currently owns, all of the outstanding capital stock
of The Suffolk County National Bank. On July 14, 1988, Suffolk acquired all the
outstanding capital stock of Island Computer Corporation of New York, Inc. The
business of Suffolk consists primarily of the ownership, supervision, and
control of its subsidiaries. On April 11, 1994, Suffolk acquired all the
outstanding capital stock of Hamptons Bancshares, Inc. and merged it into a
subsidiary. During 1996, the operations of Island Computer Corporation of New
York, Inc. were assumed by The Suffolk County National Bank.

Suffolk's chief competition includes local banking institutions with main or
branch offices in the service area of The Suffolk County National Bank,
including North Fork Bank and Bridgehampton National Bank. Additionally, New
York City money center banks and regional banks provide competition. These banks
include primarily the Bank of New York, Chase Manhattan Bank, and Fleet Bank.

Suffolk and its subsidiaries had 353 full-time and 56 part-time employees on
December 31, 2001.

                    The Suffolk County National Bank ("Bank")

The Suffolk County National Bank of Riverhead was organized under the National
Banking laws of the United States of America on January 6, 1890. The Bank is a
member of the Federal Reserve System, and its deposits are insured by the
Federal Deposit Insurance Corporation to the extent provided by law.

Directed by members of the communities it serves, the Bank's main service area
includes the towns of Babylon, Brookhaven, East Hampton, Islip, Riverhead,
Smithtown, Southampton, and Southold. The main office of the Bank is situated at
6 West Second Street, Riverhead, New York. Its branch offices are located at
Bohemia, Center Moriches, Cutchogue, East Hampton, Hampton Bays, Hauppauge,
Manorville, Mattituck, Medford, Miller Place, Montauk, Port Jefferson,
Riverhead, Sag Harbor, Sayville, Shoreham, Smithtown, Southampton, Wading River,
Water Mill, West Babylon, and Westhampton Beach, New York.

The Bank is a full-service bank serving the needs of the local residents of
Suffolk County. Most of the Bank's business is devoted to rendering services to
those residing in the immediate area of the Bank's main and branch offices.
Among the services offered by the Bank are checking accounts, savings accounts,
time and savings certificates, money market accounts,
negotiable-order-of-withdrawal accounts, holiday club accounts, and individual
retirement accounts; secured and unsecured loans, including commercial loans to
individuals, partnerships, and corporations, agricultural loans to farmers,
installment loans to finance small businesses, mobile home loans, automobile
loans; home equity and real estate mortgage loans; safe deposit boxes; trust and
estate services; the sale of mutual funds and annuities; and the maintenance of
a master pension plan for self-employed individuals' participation. The business
of the Bank is only mildly seasonal, as a great majority of the Bank's business
is devoted to those residing in the Bank's service area.

                           SUPERVISION AND REGULATION

References in this section to applicable statutes and regulations are brief
summaries only, and do not purport to be complete. The reader should consult
such statutes and regulations themselves for a full understanding of the details
of their operation.

As a consequence of the extensive regulation of commercial banking activities in
the United States, the business of Suffolk and its subsidiaries are particularly
susceptible to federal and state legislation that may have the effect of
increasing or decreasing the cost of doing business, modifying permissible
activities, or enhancing the competitive position of other financial
institutions.

Suffolk is a bank holding company registered under the Bank Holding Company Act
("BHC" Act) and is subject to supervision and regulation by the Federal Reserve
Board. Federal laws subject bank holding companies to particular restrictions on
the types of activities in which they may engage, and to a range of supervisory
requirements and activities, including regulatory enforcement actions for
violation of laws and policies.


32


                     Activities "Closely Related" to Banking

The BHC Act prohibits a bank holding company, with certain limited exceptions,
from acquiring direct or indirect ownership or control of any voting shares of
any company that is not a bank or from engaging in any activities other than
those of banking, managing or controlling banks and certain other subsidiaries,
or furnishing services to or performing services for its subsidiaries. One
principal exception to these prohibitions allows the acquisition of interests in
companies whose activities are found by the Federal Reserve Board, by order or
regulation, to be closely related to banking, managing, or controlling banks. If
a bank holding company has become a "financial holding company" (an "FHC"), it
may engage in activities that are jointly determined by the Federal Reserve
Board and the Treasury Department to be "financial in nature or incidental to
such financial activity." FHCs may also engage in activities that are determined
by the Federal Reserve to be "complementary to financial activities." See
"Gramm-Leach-Bliley Act" for a brief summary of the statutory provisions
relating to FHCs.

                        Safe and Sound Banking Practices

Bank holding companies are not permitted to engage in unsafe and unsound banking
practices. The Federal Reserve Board may order a bank holding company to
terminate an activity or control of a nonbank subsidiary if such activity or
control constitutes a significant risk to the financial safety, soundness, or
stability of a subsidiary bank and is inconsistent with sound banking
principles. Regulation Y also requires a holding company to give the Federal
Reserve Board prior notice of any redemption or repurchase of its own equity
securities, if the consideration to be paid, together with the consideration
paid for any repurchases or redemptions in the preceding year, is equal to 10
percent or more of the company's consolidated net worth.

The Federal Reserve Board has broad authority to prohibit activities of bank
holding companies and their non-banking subsidiaries which represent unsafe and
unsound banking practices or which constitute violations of laws or regulations.
Notably, the Financial Institutions Reform, Recovery and Enforcement Act of 1989
("FIRREA") provides that the Federal Reserve Board can assess civil money
penalties for such practices or violations, which can be as high as $1 million
per day. FIRREA contains expansive provisions regarding the scope of individuals
and entities against which such penalties may be assessed.

                        Annual Reporting and Examinations

Suffolk is required to file an annual report with the Federal Reserve Board, and
such additional information as the Federal Reserve Board may require pursuant to
the BHC Act. The Federal Reserve Board may examine a bank holding company or any
of its subsidiaries, and charge the company for the cost of such an examination.
Suffolk is also subject to reporting and disclosure requirements under state and
federal securities laws.

            Imposition of Liability for Undercapitalized Subsidiaries

The Federal Deposit Insurance Corporation Improvement Act of 1991 ("FDICIA")
required each federal banking agency to revise its risk-based capital standards
to ensure that those standards take adequate account of interest rate risk,
concentration of credit risk, and the risks of nontraditional activities, as
well as reflect the actual performance and expected risk of loss on multifamily
mortgages. In accordance with the law, each federal banking agency has
specified, by regulation, the levels at which an insured institution would be
considered "well capitalized," "adequately capitalized," "undercapitalized,"
"significantly undercapitalized," and "critically undercapitalized." Under these
regulations, as of December 31, 2001, the Bank would be deemed to be "well
capitalized."

FDICIA requires bank regulators to take "prompt corrective action" to resolve
problems associated with insured depository institutions. In the event an
institution becomes "undercapitalized," it must submit a capital restoration
plan. If an institution becomes "significantly undercapitalized" or "critically
undercapitalized," additional and significant limitations are placed on the
institution. The capital restoration plan of an undercapitalized institution
will not be accepted by the regulators unless each company "having control of"
the undercapitalized institution "guarantees" the subsidiary's compliance with
the capital restoration plan until it becomes "adequately capitalized." Suffolk
has control of the Bank for purpose of this statute.

Additionally, Federal Reserve Board policy discourages the payment of dividends
by a bank holding company from borrowed funds as well as payments that would
adversely affect capital adequacy. Failure to meet the capital guidelines may
result in supervisory or enforcement actions by the Federal Reserve Board.

                      Acquisition by Bank Holding Companies

The BHC Act requires every bank holding company to obtain the prior approval of
the Federal Reserve Board before it may acquire all or substantially all of the
assets of any bank, or ownership or control of any voting shares of any bank, if
after such acquisition it would own or


                                                                              33


control, directly or indirectly, more than 5 percent of the voting shares of
such bank. In approving bank acquisitions by bank holding companies, the Federal
Reserve Board is required to consider the financial and managerial resources and
future prospects of the bank holding company and banks concerned, the
convenience and needs of the communities to be served, and the effect on
competition. The Attorney General of the United States may, within 30 days after
approval of an acquisition by the Federal Reserve Board, bring an action
challenging such acquisition under the federal antitrust laws, in which case the
effectiveness of such approval is stayed pending a final ruling by the courts.
Under certain circumstances, the 30-day period may be shortened to 15 days.

                             Interstate Acquisitions

Under the Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994,
beginning on September 29, 1995, bank holding companies may acquire banks in any
state subject to limited restrictions including bank age and deposit
concentration limits, notwithstanding contrary state law. All banks owned in
common by a bank holding company may act as agents for one another. An agent
bank may receive deposits, renew time deposits, accept payments, and close and
service loans for its principal bank and not be considered to be a branch of the
principal banks.

Banks also may merge with banks in another state and operate either office as a
branch, preexisting contrary state law notwithstanding. This law became
effective automatically in all states on June 1, 1997, unless a state, by
legislation enacted before June 1, 1997, opted out of coverage by the interstate
branching provision. Upon consummation of an interstate merger, the resulting
bank may acquire or establish branches on the same basis that any participant in
the merger could have if the merger had not taken place.

Banks may also merge with branches of banks in other states without merging with
the banks themselves, or may establish de novo branches in other states if the
laws of the other states expressly permit such mergers or such interstate de
novo branching.

                               Banking Regulation

The Bank is a national bank, which is subject to regulation and supervision
primarily by the Office of the Comptroller of the Currency (the "OCC") and
secondarily by the Federal Reserve Board and the FDIC. The Bank is subject to
the requirements and restrictions under federal law, including requirements to
maintain reserves against deposits, restrictions on the types and amounts of
loans that may be granted and the interest that may be charged thereon, and
limitations on the types of investments that may be made and the types of
services that may be offered. Various consumer laws and regulations also affect
the operations of the Bank.

                  Restrictions on Transactions with Affiliates

Section 23A of the Federal Reserve Act imposes quantitative and qualitative
limits on transactions between a bank and any affiliate, and requires certain
levels of collateral for such loans. It also limits the amount of advances to
third parties which are collateralized by the securities or obligations of
Suffolk or its subsidiaries.

Section 23B requires that certain transactions between the Bank and its
affiliates must be on terms substantially the same, or at least as favorable, as
those prevailing at the time for comparable transactions with or involving other
nonaffiliated companies. In the absence of such comparable transactions, any
transaction between the Bank and its affiliates must be on terms and under
circumstances, including credit standards, that in good faith would be offered
to or would apply to nonaffiliated companies.

                                  Examinations

The OCC regularly examines the Bank and records of the Bank. The FDIC may also
periodically examine and evaluate insured banks. In addition, the Federal
Reserve Board regularly examines the Bank and records of Suffolk.

                       Standards for Safety and Soundness

As part of the FDICIA's efforts to promote the safety and soundness of
depository institutions and their holding companies, appropriate federal banking
regulators are required to have in place regulations specifying operational and
management standards (addressing internal controls, loan documentation, credit
underwriting, and interest rate risk), asset quality, and earnings. In addition,
the Federal Reserve Board, the OCC, and FDIC have extensive authority to police
unsafe or unsound practices and violations of applicable laws and regulations by
depository institutions and their holding companies. For example, the FDIC may
terminate the deposit insurance of any institution that it determines has
engaged in an unsafe or unsound practice. The agencies can also assess civil
money penalties of up to $1 million per day, issue cease-and-desist or removal
orders, seek injunctions, and publicly disclose such actions.


34


                             Gramm-Leach-Bliley Act

The Gramm-Leach-Bliley Act, effective on March 11, 2000, permits bank holding
companies to become FHCs and, by doing so, affiliate with securities firms and
insurance companies and engage in other activities that are financial in nature
or complementary thereto. A bank holding company may become an FHC, if each of
its subsidiary banks is well capitalized under the FDICIA prompt corrective
action provisions, is well managed, and has at least a satisfactory rating under
the Community Reinvestment Act, by filing a declaration that the bank holding
company wishes to become an FHC and meets all applicable requirements.

No prior regulatory approval is required for an FHC to acquire a company, other
than a bank or savings association, engaged in activities permitted under the
Gramm-Leach-Bliley Act. Activities specified in the Gramm-Leach-Bliley Act as
being "financial in nature" include securities underwriting and dealing, and
insurance underwriting and agency activities. Activities that the Federal
Reserve Board has determined to be closely related to banking are also deemed to
be financial in nature.

A national bank also may engage, subject to limitations on investment, in
activities that are financial in nature, other than insurance underwriting,
merchant banking, real estate development, and real estate investment, through a
financial subsidiary of the bank, if the bank is well capitalized, well managed,
and has at least a satisfactory Community Reinvestment Act rating. Subsidiary
banks of an FHC or national bank with financial subsidiaries must continue to be
well capitalized and well managed in order to continue to engage in such
activities without regulatory actions or restrictions, which could include
divestiture of the financial subsidiary or subsidiaries. In addition, an FHC or
a bank may not acquire a company that is engaged in such activities unless each
of the subsidiary banks of the FHC or the bank has at least a satisfactory
Community Reinvestment Act rating.

In July of 2001, provisions of the Gramm-Leach-Bliley Act became effective that
impose additional requirements on financial institutions with respect to
customer privacy. These provisions generally prohibit disclosure of customer
information to non-affiliated third parties unless the customer has been given
the opportunity to object, and has not objected, to such disclosure. Financial
institutions are also required to disclose their privacy policies to customers
annually and may be required to comply with provisions of applicable state law
if such provisions are more protective of customer privacy than those contained
in the Gramm-Leach-Bliley Act.

             Governmental Monetary Policies and Economic Conditions

The principal sources of funds essential to the business of banks and bank
holding companies are deposits, stockholders' equity, and borrowed funds. The
availability of these various sources of funds and other potential sources, such
as preferred stock or commercial paper, and the extent to which they are
utilized, depends on many factors, the most important of which are the Federal
Reserve Board's monetary policies and the relative costs of different types of
funds. An important function of the Federal Reserve Board is to regulate the
national supply of bank credit in order to combat recession and curb
inflationary pressure. Among the instruments of monetary policy used by the
Federal Reserve Board to implement these objectives are open market operations
in United States government securities, changes in the discount rate on bank
borrowings, and changes in reserve requirements against bank deposits. The
monetary policies of the Federal Reserve Board have had a significant effect on
the operating results of commercial banks in the past and are expected to
continue to do so in the future. In view of the recent changes in regulations
affecting commercial banks and other actions and proposed actions by the federal
government and its monetary and fiscal authorities, including proposed changes
in the structure of banking in the United States, no prediction can be made as
to future changes in interest rates, availability of credit, deposit balances,
or the overall performance of banks generally or of Suffolk and its subsidiaries
in particular.

                             STATISTICAL DISCLOSURE

ITEM 2.  Properties
                                   Registrant

Suffolk as such has no physical properties. Office facilities of Suffolk are
located at 6 West Second Street, Riverhead, New York.

                                      Bank

The Bank's main offices are also located at 6 West Second Street, Riverhead, New
York, which the Bank owns in fee. The Bank owns a total of 15 buildings in fee
and holds 18 buildings under lease agreements. The decision was made to
consolidate a number of offices housing central operations in a new facility on
property already owned by the Bank in Riverhead, New York, in the interest of
operational efficiency. Construction began late in 2001 under a contract with a
guaranteed maximum price of $7,681,000. Capitalized costs through February 1,
2002 totaled $643,000. Depreciation will commence upon occupancy, expected
during the fourth quarter of 2002. Management anticipates that costs will exceed
current run rates in the first years after construction. Otherwise, management
believes that the physical facilities are suitable and adequate and at present
are being fully utilized. Suffolk, however, evaluates future needs continuously
and anticipates other changes in its facilities during the next several years.


                                                                              35


ITEM 3.  Legal Proceedings

There are no material legal proceedings, individually or in the aggregate, to
which Suffolk or its subsidiaries are a party or of which any of the property is
subject.

ITEM 4.  Submission of Matters to a Vote of Security Holders

None.
                                     PART II

ITEM 5.  Market for Registrant's Common Equity and Related Stockholder Matters

Pages 4 and 17 of this Annual Report to Shareholders for the fiscal year ended
December 31, 2001. At February 1, 2002, there were 1,879 equity holders of
record and approximately 1,536 beneficial shareholders of the Company's common
stock.

ITEM 6.  Selected Quarterly Financial Data

Page 28 of this Annual Report to Shareholders for the fiscal year ended December
31, 2001.

ITEM 7.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations

Pages 5 - 14 of this Annual Report to Shareholders for the fiscal year ended
December 31, 2001.

ITEM 8.  Financial Statements and Supplementary Data

Pages 15 - 30 of this Annual Report to Shareholders for the fiscal year ended
December 31, 2001.

ITEM 9.  Changes in and Disagreements with Accountants on Accounting and
         Financial Disclosure

None.

                                    PART III

ITEM 10.  Directors and Executive Officers of the Registrant

Pages 2 - 6 of Registrant's Proxy Statement for its Annual Meeting of
Shareholders to be held on April 9, 2002 is incorporated herein by reference.



                                                                            Executive Officers
      NAME                  AGE                    POSITION                                                BUSINESS EXPERIENCE
      ----                  ---                    --------                                                -------------------
                                                                    
Thomas S. Kohlmann          55      President and Chief Executive Officer    Oct-99    -  Present    President, CEO, and Director,
                                                                                                     Suffolk Bancorp
                                                                             Oct-99    -  Present    President, CEO, and Director,
                                                                                                     SCNB
                                                                             Jan-98    -  Oct-99     EVP, Suffolk Bancorp
                                                                             Jan-96    -  Oct-99     EVP and Chief Lending Officer
                                                                             Feb-92    -  Dec-95     SVP, SCNB
                                                                             1980      -  Feb-92     Marine Midland Bank
                                                                             Employed by The Suffolk County National Bank since
                                                                             February 1992.

J. Gordon Huszagh           48           Executive Vice President and        Jan-99    -  Present    EVP and CFO, Suffolk Bancorp
                                           Chief Financial Officer           Jan-99    -  Present    EVP and CFO, SCNB
                                                                             Jan-97    -  Jan-99     SVP and CFO, SCNB
                                                                             Dec-92    -  Dec-96     SVP & Comptroller, SCNB
                                                                             Dec-88    -  Dec-92     VP & Comptroller, SCNB
                                                                             Dec-86    -  Dec-88     VP, SCNB
                                                                             Jan-83    -  Dec-86     Auditor, SCNB
                                                                             1975      -     1982    Eastern Federal Savings and
                                                                                                     Loan
                                                                             Employed by The Suffolk County National Bank since
                                                                             January 1983.



36



                                                                    
Victor F. Bozuhoski, Jr.    63             Executive Vice President          Jan-97    -  Present    EVP, Suffolk Bancorp
                                                Retail Banking               Jan-97    -  Present    EVP, Retail Banking, SCNB
                                                                             Dec-88    -  Dec-96     EVP and CFO, Suffolk Bancorp,
                                                                                                     SCNB
                                                                             Dec-87    -  Dec-88     EVP, Comptroller, and CFO,
                                                                                                     Suffolk Bancorp, SCNB
                                                                             Dec-85    -  Dec-87     SVP and Comptroller, Suffolk
                                                                                                     Bancorp, SCNB
                                                                             Jan-78    -  Dec-85     VP and Comptroller, SCNB
                                                                             Employed by The Suffolk County National Bank since
                                                                             September 1965.

Augustus C. Weaver          59             Executive Vice President          Jan-98    -  Present    EVP, Suffolk Bancorp
                                          Chief Information Officer          Jan-96    -  Present    EVP and Chief Information
                                                                                                     Officer, SCNB
                                                                             Feb-87    -  Dec-95     President, Island Computer
                                                                                                     Corporation of New York, Inc.
                                                                             Feb-86    -  Feb-87     Director of Data Processing
                                                                                                     and Corporate Planning,
                                                                                                     Southland Frozen Food
                                                                                                     Corporation
                                                                             Feb-62    -  Feb-86     VP & Director of Operations,
                                                                                                     Long Island Savings Bank
                                                                             Employed by The Suffolk County National Bank since
                                                                             January 1996.

Robert C. Dick              52             Executive Vice President          Apr-00    -  Present    EVP, Suffolk Bancorp
                                            Chief Lending Officer            Apr-00    -  Present    EVP and Chief Lending Officer,
                                                                                                     SCNB
                                                                             Oct-99    -  Apr-00     SVP and Chief Lending Officer,
                                                                                                     SCNB
                                                                             Dec-88    -  Oct-99     SVP, Commercial Loans, SCNB
                                                                             Dec-82    -  Apr-88     VP, Commercial Loans, SCNB
                                                                             1965      -  1980       Security National Bank/Chemical
                                                                                                     Bank
                                                                             Employed by The Suffolk County National Bank since
                                                                             January 1980.



ITEM 11.  Executive Compensation

Pages 4 - 8 of Registrant's Proxy Statement for its Annual Meeting of
Shareholders to be held on April 9, 2002 is incorporated herein by reference.

ITEM 12.  Security Ownership of Certain Beneficial Owners and Management

Pages 2, 6, 7, and 9 of Registrant's Proxy Statement for its Annual Meeting of
Shareholders to be held on April 9, 2002 is incorporated herein by reference.

ITEM 13.  Certain Relationships and Related Transactions

Page 8 of Registrant's Proxy Statement for its Annual Meeting of Shareholders to
be held on April 9, 2002 is incorporated herein by reference.

                                     PART IV

ITEM 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K

The following consolidated financial statements of the Registrant and
Subsidiaries, and the accountant's report thereon, included on pages 15 through
30 inclusive.

    Financial Statements (Consolidated)
    Statements of Condition-- December 31, 2001 and 2000
    Statements of Income-- For the years ended December 31, 2001, 2000, and 1999
    Statements of Changes in Stockholders' Equity -- For the years ended
    December 31, 2001, 2000, and 1999 Statements of Cash Flows -- For the
    years ended December 31, 2001, 2000, and 1999 Notes to Consolidated
    Financial Statements


                                                                              37


                                    EXHIBITS

The following exhibits, which supplement this report, have been filed with the
Securities and Exchange Commission. Suffolk Bancorp will furnish a copy of any
or all of the following exhibits to any persons sending a request in writing to
the Corporate Secretary, Suffolk Bancorp, 6 West Second Street, Riverhead, New
York 11901.

A.   Certificate of Incorporation of Suffolk Bancorp (filed by incorporation by
     reference to Suffolk Bancorp's Form 10-K for the fiscal year ended December
     31, 1999, filed March 10, 2000)

B.   Bylaws of Suffolk Bancorp (filed by incorporation by reference to Suffolk
     Bancorp's Form 10-K for the fiscal year ended December 31, 1999, filed
     March 10, 2000)

C.   Suffolk Bancorp 1995 Shareholder Rights Plan (filed by incorporation by
     reference to Suffolk Bancorp's Form 10-K for the fiscal year ended December
     31, 1999, filed March 10, 2000)

D.   Suffolk Bancorp 1999 Stock Option Plan (filed by incorporation by reference
     to Suffolk Bancorp's Form 10-K for the fiscal year ended December 31, 1999,
     filed March 10, 2000)

E.   Suffolk Bancorp Form of Change-of-Control Employment Contract (filed by
     incorporation by reference to Suffolk Bancorp's Form 10-K for the fiscal
     year ended December 31, 1999, filed March 10, 2000)

                               Reports on Form 8-K

There were no reports filed on Form 8-K during the three-month period ended
December 31, 2001.

Pursuant to the requirements of Section 13 or 15(d) 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.

SUFFOLK BANCORP
March 8, 2002
(Registrant)




                                                                            
By:  /s/ EDWARD J. MERZ                  By:  /s/ BRUCE COLLINS                   By:  /s/ TERENCE X. MEYER
     --------------------------------         --------------------------------         --------------------------------
         Edward J. Merz                           Bruce Collins                            Terence X. Meyer
         Chairman                                 Director                                 Director
         Director
                                         By:  /s/ JOSEPH A. DEERKOSKI             By:  /s/ SUSAN V. B. O'SHEA
By:  /s/ THOMAS S. KOHLMANN                   --------------------------------         --------------------------------
     --------------------------------             Joseph A. Deerkoski                      Susan V. B. O'Shea
         Thomas S. Kohlmann                       Director                                 Director
         President and
         Chief Executive Officer         By:  /s/ HOWARD M. FINKELSTEIN           By:  /s/ J. DOUGLAS STARK
         Director                             --------------------------------         --------------------------------
                                                  Howard M. Finkelstein                    J. Douglas Stark
By:  /s/ J. GORDON HUSZAGH                        Director                                 Director
     --------------------------------
         J. Gordon Huszagh               By:  /s/ EDGAR F. GOODALE                By:  /s/ PETER VAN DE WETERING
         Executive Vice President and         --------------------------------         --------------------------------
         Chief Financial Officer                  Edgar F. Goodale                         Peter Van de Wetering
                                                  Director                                 Director



38


                             SUFFOLK [LOGO] BANCORP


                                    Directors

                                 Edward J. Merz
                                    Chairman


                                  Bruce Collins
                                     Retired

                               Joseph A. Deerkoski
              Consultant to Neefus-Stype, Inc. (general insurance)

                              Howard M. Finkelstein
            Partner, Smith, Finkelstein, Lundberg, Isler & Yakaboski
                                   (attorneys)

                                Edgar F. Goodale
                   President, Riverhead Building Supply Corp.

                               Thomas S. Kohlmann
                       President & Chief Executive Officer

                                Terence X. Meyer
         Managing Partner, Meyer, Meyer, Metli & Keneally, Esqs. L.L.P.
                                   (attorneys)

                               Susan V. B. O'Shea
               Managing Partner, L. I. Commercial Industrial Corp.
                            (commercial real estate)

                                J. Douglas Stark
                       President, Stark Mobile Homes, Inc.

                              Peter Van de Wetering
                           President, Van de Wetering
                      Greenhouses, Inc. (wholesale nursery)

                                    Officers

                               Thomas S. Kohlmann
                       President & Chief Executive Officer

                                J. Gordon Huszagh
               Executive Vice President & Chief Financial Officer

                            Victor F. Bozuhoski, Jr.
                            Executive Vice President

                                 Robert C. Dick
                            Executive Vice President

                               Augustus C. Weaver
                            Executive Vice President

                                Douglas Ian Shaw
                      Vice President & Corporate Secretary


                                                                              39


                                 SUFFOLK COUNTY
                          [LOGO] --------------
                                  NATIONAL BANK




                                                                                              
DIRECTORS                         COMPLIANCE                      Montauk Harbor Office                TRUST & INVESTMENT
Edward J. Merz                    Jeanne P. Hamilton              Montauk Village Office               SERVICES
  Chairman of the Board               Senior Vice President       Stephanie D. Hemby                   Dan A. Cicale
Bruce Collins                                                       Manager                              Senior Vice President
Joseph A. Deerkoski               RETAIL BANKING                                                         & Trust Officer
Howard M. Finkelstein             Frank D. Filipo                 Port Jefferson Office
Edgar F. Goodale                    Senior Vice President,        Peter A. Poten
Thomas S. Kohlmann                  Retail Banking                  Vice President                     Trust & Estate Services
Terence X. Meyer                  Richard J. Micallef                                                  Linda Schwartz
Susan V. B. O'Shea                  Vice President                Riverhead, Ostrander                   Assistant Vice President
J. Douglas Stark                                                  Avenue Office                        Joseph Gibbons
Peter Van de Wetering             Bohemia Office                  Linda C. Zarro                         Vice President
                                  Stan V. Gelish                    Vice President                     Lori E. Thompson
                                    Vice President                                                       Vice President
EXECUTIVE OFFICERS                                                Riverhead, Second Street Office      Warren Palzer
Thomas S. Kohlmann                Center Moriches Office          Robert H. Militscher                   Vice President
  President &                     Thomas R. Columbus, Sr.           Regional Senior Vice President
  Chief Executive Officer           Vice President
J. Gordon Huszagh                                                 Sag Harbor Office                    Private Banking
  Executive Vice President &      Cutchogue Office                Jane P. Markowski                    Richard B. Smith
  Chief  Financial Officer        Richard J. Noncarrow              Assistant Vice President               Senior Vice President
Victor F. Bozuhoski, Jr.            Vice President                                                     Benjamin Mancuso
   Executive Vice President                                       Sayville                                 Vice President
   Retail Banking                 East Hampton Pantigo Office     Pamela S. Werner                     Margaret Lupardo
Augustus C. Weaver                Margaret B. Meighan               Manager                                Vice President
   Executive Vice President &       Assistant Vice President
   Chief Information Officer                                      Shoreham Office
Robert C. Dick                    East Hampton Village Office     Wendy A. Stapon                      Investors' Marketplace
  Executive Vice President &      Jill James                        Manager                            William C. Araneo
  Chief Lending Officer             Vice President                                                       Vice President
                                                                  Smithtown Office
LOANS                             Hampton Bays Office             William K. Miller                    COMPTROLLER
Philip D. Ammirato                David Barczak                     Regional  Vice President           William Cassara
  Senior Vice President             Assistant Vice President                                             Vice President
Lawrence Milius                                                   Southampton Office
  Senior Vice President           Hauppauge Office                Patricia Bolomey                     CORPORATE SERVICES
Peter M. Almasy                   Dean Kupinsky                     Vice President                     Douglas Ian Shaw
  Vice President                    Vice President                                                       Vice President &
Joan Brigante                                                     Wading River Office                    Corporate Secretary
    Vice President                Hampton Bays Office             Anita Nigrel
David T. De Vito                  David Barczak                     Regional Vice President            FACILITIES
  Vice President                    Assistant Vice President                                           Charles E. Anderson
John Dunleavy                                                     Water Mill Office                      Manager
    Vice President                Manorville Office               Joanne Goodwin
Robert T. Ellerkamp               Diane De Fabrizio                 Assistant Branch Manager           HUMAN RESOURCES
  Vice President                    Assistant Vice President                                           Joseph Feuerman, Jr.
John J. Reilly                                                    West Babylon Office                  Assistant Vice President
  Vice President                  Medford Office                  Charles F. Bivona
Frederick J. Weinfurt             Paul E. Vaas                      Assistant Vice President           DATA PROCESSING
  Vice President                    Vice President                                                     Mark J. Drozd
                                                                  Westhampton Beach Office               Senior Vice President
AUDIT LIAISON & SECURITY          Miller Place Office             Anthony Leone
Alexander B. Doroski              Michele Fenning                   Vice President                     OPERATIONS
   Senior Vice President            Assistant Vice President                                           Dennis F. Orski
                                                                                                         Senior Vice President

                                                                                                       MARKETING
                                                                                                       Brenda B. Sujecki
                                                                                                         Vice President





40




                      Directory of Offices and Departments
                                                                                                              Area Code (631)
                          ON THE WEB AT:    WWW.SCNB.COM                                                Telephone             FAX
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                   
                       Executive Offices    322 Roanoke Avenue, Riverhead, N.Y. 11901                   727-3800            727-2638
    Audit Liaison, Compliance & Security    220 Roanoke Avenue, Riverhead, N.Y. 11901                   727-2855            727-9223
                          Bohemia Office    3880 Veterans Memorial Highway, Bohemia, N.Y. 11716         585-4477            585-4809
                          Retail Banking    6 West Second Street, Riverhead, N.Y. 11901                 727-3850            727-3873
Business and Professional Banking Center    260 Middle County Road, Smithtown, N.Y. 11787               979-3400            979-3430
                  Center Moriches Office    502 Main Street, Center Moriches, N.Y. 11934                878-8800            878-4431
                        Commercial Loans    244 Old Country Road, Riverhead, N.Y. 11901                 727-2701            727-5798
                                            3880 Veterans Memorial Highway, Bohemia, N.Y. 11716         580-0181            580-0183
                                            351 Pantigo Road, East Hampton, N.Y. 11937                  324-2502            324-6367
                                            137 West Broadway, Port Jefferson, N.Y. 11777               642-1000            642-0200
                                            295 North Sea Road, Southampton, N.Y. 11968                 287-3104            287-3296
                              Compliance    322 Roanoke Avenue, Riverhead, N.Y. 11901                   727-3800            727-2638
                             Comptroller    206 Griffing Avenue, Riverhead, N.Y. 11901                  727-5270            369-2230
                          Consumer Loans    244 Old Country Road, Riverhead, N.Y. 11901                 727-7277            727-5521
  Corporate Services (Investor Relations)   206 Griffing Avenue, Riverhead, N.Y. 11901                  727-5667            727-3214
                        Cutchogue Office    31525 Main Road, Cutchogue, N.Y. 11935                      734-5050            734-7759
                         Data Processing    206 Griffing Avenue, Riverhead, N.Y. 11901                  727-5151            727-3499
             East Hampton Pantigo Office    351 Pantigo Road, East Hampton, N.Y. 11937                  324-2000            324-6367
             East Hampton Village Office    100 Park Place, East Hampton, N.Y. 11937                    324-3800            324-3863
                              Facilities    6 West Second Street, Riverhead, N.Y. 11901                 727-6782            208-0767
           Trust and Investment Services    3880 Veterans Memorial Highway, Bohemia, N.Y. 11716         285-6600            285-6610
                     Hampton Bays Office    Montauk Highway, Hampton Bays, N.Y. 11946                   728-2700            728-8311
                        Hauppauge Office    1455 Veterans Memorial Highway, Hauppauge, N.Y. 11749       234-8222            234-3711
                         Human Resources    6 West Second Street, Riverhead, N.Y. 11901                 727-5377            727-3170
                    Information Services    206 Griffing Avenue, Riverhead, N.Y. 11901                  727-5151            369-5934
                       Manorville Office    460 County Road 111, Manorville, N.Y.                       281-8200            281-5695
                               Marketing    220 Roanoke Avenue, Riverhead, N.Y. 11901                   727-2855            727-9223
                        Mattituck Office    10900 Main Road, Mattituck, N.Y. 11952                      298-9400            298-9188
                          Medford Office    2799 Route 112, Medford, N.Y. 11763                         758-1500            758-1509
                     Miller Place Office    74 Echo Avenue, Miller Place, N.Y. 11764                    474-8400            474-8510
                   Montauk Harbor Office    West Lake Drive, Montauk, N.Y. 11954                        668-4333            668-3643
                  Montauk Village Office    746 Montauk Highway, Montauk, N.Y. 11954                    668-5300            668-1214
                              Operations    206 Griffing Avenue, Riverhead, N.Y. 11901                  727-5151            369-5834
            Port Jefferson Harbor Office    135 West Broadway, Port Jefferson, N.Y. 11777               474-7200            331-7806
           Port Jefferson Village Office    228 East Main Street, Port Jefferson, N.Y. 11777            473-7700            473-9406
                         Private Banking    3880 Veterans Memorial Highway, Bohemia, N.Y. 11716         585-6660            585-6398
              Residential Mortgage Loans    1149 Old Country Road, Riverhead, N.Y. 11901                727-5000            369-2468
                          Retail Banking    322 Roanoke Avenue, Riverhead, N.Y. 11901                   727-3800            727-2638
      Riverhead, Ostrander Avenue Office    1201 Ostrander Avenue, Riverhead, N.Y. 11901                727-6800            727-5095
         Riverhead, Second Street Office    6 West Second Street, Riverhead, N.Y. 11901                 727-2700            727-3210
                       Sag Harbor Office    17 Main Street, Sag Harbor, N.Y. 11963                      725-3000            725-4627
                         Sayville Office    161 North Main Street, Sayville, N.Y. 11782                 218-1600            218-9425
                         Shoreham Office    9926 Route 25A, Shoreham, N.Y. 11786                        744-4400            744-6743
                        Smithtown Office    260 Middle Country Road, Smithtown, N.Y. 11787              979-3400            979-3430
                      Southampton Office    295 North Sea Road, Southampton, N.Y. 11968                 283-3800            287-3293
                     Wading River Office    2065 Wading River-Manor Rd., Wading River, N.Y. 11792       929-6300            929-6799
                       Water Mill Office    828 Montauk Highway, Water Mill, N.Y. 11976                 726-4500            726-7573
                     West Babylon Office    955 Little East Neck Road, West Babylon, N.Y. 11704         669-7300            669-5211
                Westhampton Beach Office    144 Sunset Ave., Westhampton Beach, N.Y. 11978              288-4000            288-9252





                                     [PHOTO]