EXHIBIT 13 - REGISTRANT'S ANNUAL REPORT TO SHAREHOLDERS FOR THE FISCAL YEAR
                            ENDED DECEMBER 31, 2001





                                       35



[LOGO] The First of Long Island
The First of Long Island Corporation

[PHOTO OMITTED]

2001 ANNUAL REPORT




                                       36



BUSINESS OF THE CORPORATION

The First of Long  Island  Corporation  ("Corporation")  is a  one-bank  holding
company  organized under the laws of the State of New York. Its primary business
is the operation of its sole subsidiary,  The First National Bank of Long Island
("Bank").

The Bank was organized in 1927 under  national  banking laws and became the sole
subsidiary of the Corporation under a plan of reorganization  effected April 30,
1984.

The Bank is a full  service  commercial  bank which  provides  a broad  range of
financial  services to individual,  professional,  corporate,  institutional and
government customers through its twenty-one branch system on Long Island.

The First of Long Island  Agency,  Inc. was  organized in 1994 under the laws of
the State of New York,  as a  subsidiary  of the Bank to conduct  business  as a
licensed  insurance  agency  engaged in the sale of insurance,  primarily  fixed
annuity products.

The Bank is subject to regulation and  supervision of the Federal Reserve Board,
the Comptroller of the Currency,  and the Federal Deposit Insurance  Corporation
which also insures its deposits.  The Comptroller of the Currency is the primary
banking agency responsible for regulating the subsidiary Bank. In addition,  the
Corporation is subject to the regulations and supervision of the Federal Reserve
Board and the Securities and Exchange Commission.


CONTENTS
Selected Financial Data - 1
Letter to Stockholders - 2
A Journey Through History - 4
Board of Directors - 7
Senior Management - 8
Management's Discussion and Analysis of Financial
 Condition and Results of Operations - 9
Management's Responsibility for Financial Reporting - 19
Consolidated Financial Statements and Notes - 20
Report of Independent Public Accountants - 42
Official Staff - 43
Annual Meeting Notice - 44
Business Development Board - IBC



                                       37



SELECTED FINANCIAL DATA

The following is selected  consolidated  financial data for the past five years.
This data should be read in conjunction with the information contained under the
caption "Management's Discussion and Analysis of Financial Condition and Results
of  Operations"  and the  accompanying  consolidated  financial  statements  and
related notes.





                                                    2001             2000             1999*            1998               1997
                                               -------------    -------------     -------------    -------------     -------------
                                                                                                      
INCOME STATEMENT DATA:
  Total Interest Income ..................     $  37,989,000    $  38,822,000     $  33,963,000    $  32,682,000     $  30,401,000
  Total Interest Expense .................         9,451,000       13,106,000         9,513,000        9,867,000         9,197,000
  Net Interest Income ....................        28,538,000       25,716,000        24,450,000       22,815,000        21,204,000
  Provision for Loan Losses (Credit) .....           100,000          (75,000)               --         (100,000)         (100,000)
  Net Income .............................        10,094,000        9,318,000         9,034,000        8,236,000         7,415,000

PER SHARE DATA:
  Basic Earnings .........................             $3.55            $3.19             $2.97            $2.65             $2.38
  Diluted Earnings .......................              3.50             3.15              2.92             2.60              2.33
  Cash Dividends Declared ................               .81              .72               .64              .57               .49
  Stock Splits/Dividends Declared ........                --               --                --               --           3-for-2
  Book Value .............................            $26.76           $24.50            $21.68           $20.59            $18.55

BALANCE SHEET DATA AT PERIOD END:
  Total Assets ...........................     $ 684,081,000    $ 625,992,000     $ 570,551,000    $ 546,127,000     $ 483,316,000
  Total Loans ............................       226,688,000      192,909,000       182,774,000      170,718,000       154,730,000
  Allowance for Loan Losses ..............         2,020,000        1,943,000         2,033,000        3,651,000         3,579,000
  Total Deposits .........................       604,870,000      550,472,000       503,189,000      479,231,000       422,759,000
  Stockholders' Equity ...................        74,746,000       70,866,000        64,233,000       63,744,000        57,743,000

AVERAGE BALANCE SHEET DATA:
  Total Assets ...........................     $ 661,958,000    $ 600,326,000     $ 554,561,000    $ 508,982,000     $ 459,391,000
  Total Loans ............................       205,959,000      186,451,000       176,078,000      164,063,000       153,733,000
  Allowance for Loan Losses ..............         1,941,000        1,961,000         2,835,000        3,643,000         3,597,000
  Total Deposits .........................       584,279,000      530,850,000       486,532,000      445,266,000       402,392,000
  Stockholders' Equity ...................        73,390,000       66,711,000        65,406,000       61,037,000        55,116,000

FINANCIAL RATIOS:
  Return on Average Total Assets (ROA) ...              1.52%            1.55%             1.63%            1.62%              1.61%
  Return on Average Stockholders'
    Equity (ROE) .........................             13.75%           13.97%            13.81%           13.49%             13.45%
  Average Equity to Average Assets .......             11.09%           11.11%            11.79%           11.99%             12.00%


*Net income,  earnings  per share,  ROA,  and ROE for 1999 are before a $945,000
 ($.31 per share) credit resulting from a transition adjustment to the allowance
 for loan losses.

STOCK PRICES

     The Corporation's Common Stock trades on The Nasdaq SmallCap Market tier of
The Nasdaq Stock Market under the symbol FLIC.  The  following  table sets forth
high and low sales prices for the years ended December 31, 2001 and 2000.

                          2001                    2000
                 ----------------------  ----------------------
Quarter            High         Low         High        Low
- --------------   ----------  ----------  ----------  ----------
First             $  39.06    $  37.75    $  33.25    $  29.38
Second               40.75       38.25       34.31       29.75
Third                40.90       38.65       42.00       33.50
Fourth               40.25       37.80       39.56       37.25

     At  December  31,  2001,  there  were 710  stockholders  of  record  of the
Corporation's  Common Stock. The number of stockholders of record includes banks
and  brokers  who act as  nominees,  each of whom may  represent  more  than one
stockholder.


                                       38


LETTER TO STOCKHOLDERS

[PHOTO OMITTED]

"As we have  said so many  times in the past,  we  strongly  believe  we offer a
unique type of service not available from the very large institutions with which
we compete.  ...We have the radical  idea that `we'd like you to speak to a real
person if you want!'"

J. William Johnson
Chairman and Chief Executive Officer

Dear Stockholders,

I am  pleased to report  that 2001 was a strong  year for the Bank in almost all
respects. Earnings per share were $3.50 which was a growth of 11% over the $3.15
that was earned in the prior  year.  As shown in the chart  below,  The First of
Long Island has enjoyed  exceptionally  good and steady  growth in earnings  per
share over many years.

Cash  dividends were increased  during 2001 for the 23rd  consecutive  year. The
dividend  declared in December,  of 43 cents per share, was 13% greater than the
38 cents declared in June. Total dividends declared last year were 81 cents. Our
Return on Assets remained high at 1.52%, while Return on Equity was 13.75%.

Once again the most important reason for the increase in earnings was the growth
in average checking balances.  Although not as large an increase as in the prior
few years,  balances  increased  approximately  8%, or $15,500,000 in 2001. Also
favorably  impacting  earnings  per  share  was  the  growth  in  average  loans
outstanding,  money market type account balances, and service charge income. The
growth in loans was particularly  gratifying as there was good production in all
major  categories.  Production  was strong for  commercial  loans,  construction
loans, equity lines of credit, residential mortgages and commercial mortgages.

[THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL]

Earnings per share
1979         $.12
1980         $.23
1981         $.25
1982         $.31
1983         $.39
1984         $.57
1985         $.87
1986         $1.02
1987         $1.09
1988         $1.25
1989         $1.29
1990         $1.37
1991         $1.29
1992         $1.55
1993         $1.66
1994         $1.82
1995         $1.86
1996         $2.08
1997         $2.33
1998         $2.60
1999         $2.92
2000         $3.15
2001         $3.50
On a fully diluted basis

Interest rates continued to be major news in the U.S.  economy  throughout 2001.
Rates have been on a roller coaster for a number of years, and to say the least,
managing in the face of those changes is challenging. Despite a decline in rates
during the year, we were able to again effectuate a securities  program in which
we took  approximately  $250,000  in  losses  from the  sale of  lower  yielding
municipal  securities;  the total gain in  interest  income  for the  securities
purchased will be significantly more than the loss on the securities sold.


                                       39


Interest rates will likely be a continuing  challenge in 2002.  Short term rates
available to us for  investment  are so low that it has been  difficult to lower
money market  savings rates to maintain our normal  margin  between rates earned
and paid. Furthermore,  although at this writing the yield curve (the difference
between short and long term interest rates) is fairly steep,  the yields on long
term investments are still relatively low.

We were again active in the technology area last year. As planned, we introduced
several "imaging" based products  throughout our item processing systems. We now
provide a statement with clear,  legible images of customers'  checks,  in check
number order,  neatly  presented on 8 1/2" x 11" pages.  Although some customers
were concerned about not receiving their cancelled checks,  the overall reaction
has been positive.  Our archive retrieval capabilities allow immediate access to
images  of  deposits,  credits/debits,   checks  and  account  statements.  Soon
customers  who use  FirstNet  Online  Banking  will also be able to do this from
their home or office  computer.  In addition,  customers  can now receive  their
monthly  statements  via e-mail and  businesses  can  receive all of their prior
month's banking activity on one compact CD-ROM.

 [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL]

Return on Average Assets

1997              1.61%
1998              1.62%
1999              1.63%
2000              1.55%
2001              1.52%

During  the  year,  we  continued  to  work on our  most  important  strategy  -
soliciting banking relationships from service conscious consumers, professionals
and privately owned businesses.  This year we designated a seasoned professional
to head our lawyer's  program.  We continue our active  solicitation of business
and professional  accounts at all our branches and especially our new commercial
banking  offices.  We closed our Cross  Island  Plaza  office after 15 months of
operation, as the available business opportunities were not what we anticipated.
A number of good  account  relationships  from that office were  transferred  to
other branches.

[THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL]

Cash Dividends Declared Per Share
1979              $.01
1980              $.03
1981              $.03
1982              $.05
1983              $.07
1984              $.08
1985              $.12
1986              $.15
1987              $.17
1988              $.19
1989              $.19
1990              $.23
1991              $.25
1992              $.28
1993              $.31
1994              $.34
1995              $.37
1996              $.43
1997              $.49
1998              $.57
1999              $.64
2000              $.72
2001              $.81

Going  forward we fully  expect to  continue  opening  new  branches  especially
commercial  banking  offices.  As we have  said so many  times in the  past,  we
strongly  believe we offer a unique type of service not available  from the very
large  institutions  with which we  compete.  We offer the latest  technological
services, but more importantly have very knowledgeable professionals who provide
the


                                       40


type of personal  service that all of us want and  deserve.  We have the radical
idea that "we'd like you to speak to a real person if you want!"

The year 2002 marks the 75th  anniversary  of the  founding of The First of Long
Island.  As we look forward to it and the years to come, we face many challenges
such as lower and fluctuating  interest rates and the continuing  possibility of
interest  being paid on corporate  checking.  However,  we are  confident in our
ability to prosper in our  marketplace.  Long Island and its environs  remain an
excellent market, and customers' focus on our type of service probably has never
been greater.


                                       /s/ J. William Johnson

                                       J. William Johnson
                                       Chairman and Chief Executive Officer



                                       41



OUR JOURNEY THROUGH TIME

[PHOTO OMITTED]
1927 - The First National Bank of Glen Head opens for business
Institution capitalized at $50,000
Original Officers G. Thomas Powell, President; Harry Tappan, Vice President; and
Robert S. Miller, Cashier

1930's - Personal Loan Department established, loan limits $50 - $1,000

[PHOTO OMITTED]
1936 - Home Loan Plan introduced
Anthony D. Famighetti becomes third employee of the Bank

1937 - Bank celebrates 10th Anniversary

1939 - Auto Loan Department formed,  finance charges 25% lower than competition,
24 month term available

1947 - Bank marks 20th Anniversary

1948 -  State-of-the-art  teller  machines  installed;  pen and ink  entries  in
passbooks made obsolete

[PHOTO OMITTED]
1949 - "In our  estimation  the most  important  asset of our Bank is one we are
unable to list in this year end report. It is  intangible...We  speak, of course
of the  confidence  and  cooperation  of all the  friends we serve." - G. Thomas
Powell, President

[PHOTO OMITTED]
1952 - Glen Cove Echo article acknowledges Bank's 25th Anniversary

[PHOTO OMITTED]
1953 - "It is our aim to work even more closely with our customers in the future
than we have in the past." - G. Thomas Powell, President

[PHOTO OMITTED]
1954 - Robert S. Miller, first employee of the Bank, elected President

1956 -Roslyn opens as a Full Service Office

1957 - Bank observes 30th Anniversary

[PHOTO OMITTED]
1958 - "...500  people  visited the Glen Head branch and public  response to the
carpeted and enlarged  lobby area,  new  counters and  entrance...has  been most
enthusiastic." Robert S. Miller, President

1960 - "We do not believe that the expansion of the commercial and savings banks
of New York City into  Nassau  County will  materially  affect us nor impede our
progress." - Robert S. Miller, President

[PHOTO OMITTED]
1961 - Passage of the Omnibus Banking Bill has resulted in the  establishment of
a number of new branches in Nassau County by the large New York City  commercial
and savings banks

1962 - Top-level management meetings instituted
Officer Call Program organized to actively seek out new business

[PHOTO OMITTED]
1963 - Chairman of the Board of Directors  and one of the  original  officers of
the Bank, G. Thomas Powell, passes away

[PHOTO OMITTED]
1964 - Greenvale opens as a Full Service Office

[PHOTO OMITTED]
1965 - Northport  opens as 1st Full Service  Office in Suffolk  County  equipped
with town's only drive-up window
Active Public Relations Department in development


                                       42


[PHOTO OMITTED]
1966 - BANK TALK names  Anthony D.  Famighetti as President and Robert S. Miller
as Chairman of the Board

[PHOTO OMITTED]
1967 - The First celebrates 40 years as the "Bankway to the North Shore".
Board of Directors acknowledges the passing of Robert S. Miller on March 22nd
Glen Head branch gets new drive-up facility

1968 - Security systems updated
Very latest in electronic and photographic security devices are in use

1971 - Trust Department formed

[PHOTO OMITTED]
1972 - FirstLines - Bank employee newsletter debuts

[PHOTO OMITTED]
1974 - New Full Service Office in Old Brookville opens to the public
A dividend check mailer sent to shareholders

1975 - Edward F. "Ned" McAdams elected President
Anthony D. Famighetti elected Chairman and CEO

1976 - First Class Banking  package  preempts NOW and Free Checking  services of
other banks

[PHOTO OMITTED]
1977 - Newspaper clipping announces "The First is Fifty"
Woodbury opens as a Full Service Office

1978 - The First National Bank of Glen Head officially changes name to The First
National Bank of Long Island

[PHOTO OMITTED]
1979 - J. William Johnson joins the Bank as President
Key Customer Call Program introduced
Money Market Certificates offered to consumers
Sign Boards installed in all branches reflecting current interest rates

[PHOTOS OMITTED]
1980 - New bank logo adopted, "Our true nickname - The First of Long Island"
Anthony D. Famighetti retires as CEO - remains Chairman
First edition of Shareholder Newsletter "First Takes Stock" is published
NOW accounts are offered

[PHOTO OMITTED]
1981 - Lake Success  opens,  as first  Commercial  Banking  Office,  catering to
business clientele exclusively

[PHOTO OMITTED]
1982 - Money Market Savings, FirstEquity & Golden Passbook debut
First Class Teller,  "One of the first banks on Long Island to introduce 24-Hour
ATM Banking", premieres
Donald L.  Manfredonia  joins the Bank as  Executive  Officer,  Vice  President,
Commercial Lending
The First of Long Island actively promotes Commercial Mortgages

1984 -The First National Bank of Long Island becomes wholly-owned  subsidiary of
newly formed First of LI  Corporation
Bank's second ATM installed at Northport branch

[PHOTOS OMITTED]
1985 - Construction  begins on newest branch in Huntington,  to be modeled after
historic house in Bethpage Restoration Village
Arthur J. Lupinacci,  Jr. joins the management team as Executive Vice President,
Senior Operating Officer
Newsday article, "The Little Bank That Could" appears
Professional Account Group targeting Physicians is established


                                       43


1986 - First Famighetti Award presented to Bank employee at Annual Meeting
Huntington opens as Full Service Office

1987 - FLIC (NASDAQ(R)) begins trading in January
J. William Johnson elected Chairman of the Board

1988 - Two new Commercial Banking Offices open - Hicksville and Mineola

[PHOTO OMITTED]
1989 - Diamond Passbook introduced
First  Business  Development  Board formed,  "The goal is to market to privately
owned businesses and professionals."

[PHOTOS OMITTED]
1990 - Bank becomes member of NYCE & Cirrus networks
Rockville Centre opens as Commercial Banking Office
Joseph G. Perri joins the Bank as Executive Officer, Senior Vice President

1991 - Richard Kick, Executive Officer, Vice President, is welcomed to the Bank
New Hyde Park opens as Commercial Banking Office
StarEquity Program introduced

[PHOTO OMITTED]
1992 - Bank dedicates 65th year in business to Anthony D.  Famighetti and Thomas
J. Andersen, Executive Vice President, both of whom pass away
Fixed Rate Home Mortgage program rolled out

1993 - Locust Valley Branch opens, first full service office since 1977

[PHOTOS OMITTED]
1994 - PrimeLine - Home Equity Line of Credit debuts
FirstLine Automated Telephone Banking premieres

1995 - Valley Stream opens as Commercial Banking Office

1996 - The First of Long Island cable commercial airs
Great Neck opens as Commercial Banking Office
Mark D. Curtis joins as Senior Vice President, Chief Financial Officer

[PHOTO OMITTED]
1997 - The First celebrates 70 years
Marketing Construction Financing to residential builders begins
Bank's new Website, www.firstofli.com, released onto the Internet
First Annual Tree Lighting Ceremony at Old Brookville Office a big hit

1998 - Rockville Centre becomes Full Service Office
June `98 issue US Banker  recognizes  Bank as 3rd in Nation in terms of  overall
financial performance and 1st in terms of capital
Commercial Banking Offices, Hauppauge and Bohemia open

[PHOTO OMITTED]
1999 - US Banker June `99 edition ranks the Bank 2nd in Nation - up a notch from
the prior year
Garden City opens as Commercial Banking Office

[PHOTOS OMITTED]
2000 - Two new Commercial Banking Offices open: New Highway and Allen Boulevard,
both in Farmingdale
FirstNet PC Banking rolled out to business and personal customers
Security  measures  upgraded  - account  holder  photos and  scanned  signatures
implemented at branches
Brian J.  Keeney  joins the Bank as Senior  Vice  President  &  Executive  Trust
Officer
Huntington becomes the largest branch in terms of checking deposits


                                       44


[PHOTO OMITTED]
2001 - Deer Park opens as Commercial Banking Office
FirstStatement check imaging rolled out to business and personal customers

Celebrate with us in 2002!




                                       45


BOARD OF DIRECTORS
[PHOTO OMITTED]

Rear, l to r: Walter C. Teagle III, Allen E. Bushing, J. William Johnson, Howard
Thomas Hogan,  Jr., Paul T. Canarick,  J. Douglas  Maxwell,  Jr. Seated, l to r:
John R. Miller III, Beverly Ann Gehlmeyer

J. William Johnson
Chairman and
Chief Executive Officer

Allen E. Busching
Principal, B&B Capital
(consulting and private investment)

Paul T. Canarick
President and Principal
Paul Todd, Inc.
(construction company)

Beverly Ann Gehlmeyer
Tax Manager and Principal
Gehlmeyer & Gehlmeyer, P.C.
(certified public accounting firm)

Howard Thomas Hogan, Jr.
Hogan & Hogan
(lawyer, private practice)

J. Douglas Maxwell, Jr.
Chairman and Chief Executive Officer
NIRx Medical Technologies LLC
(medical technology)

John R. Miller III
President and Publisher
Equal Opportunity Publications, Inc.
(publishing)

Walter C. Teagle III
Executive Vice President
Lexent Inc.
(infrastructure service provider)

"Our  philosophy  has  remained  consistent  since our  inception -  exceptional
personal service and attention to detail."

                                                        -J. William Johnson



                                       46


SENIOR MANAGEMENT
[PHOTO OMITTED]

l to r:  Richard  Kick,  Joseph G. Perri,  Mark D. Curtis,  J. William  Johnson,
Donald L. Manfredonia, Arthur J. Lupinacci, Jr., Brian J. Keeney

                      THE FIRST OF LONG ISLAND CORPORATION
                                    OFFICERS

J. William Johnson
Chairman and
Chief Executive Officer

Arthur J. Lupinacci, Jr.
Executive Vice President and
Chief Administrative Officer

Mark D. Curtis
Senior Vice President and Treasurer

Brian J. Keeney
Senior Vice President

Richard Kick
Senior Vice President

Donald L. Manfredonia
Senior Vice President

Joseph G. Perri
Senior Vice President and Secretary

Wayne B. Drake
Assistant Treasurer

                     THE FIRST NATIONAL BANK OF LONG ISLAND
                               EXECUTIVE OFFICERS

J. William Johnson
Chairman and
Chief Executive Officer

Arthur J. Lupinacci, Jr.
Executive Vice President and
Chief Administrative Officer

Donald L. Manfredonia
Executive Vice President
Senior Lending Officer

Joseph G. Perri
Executive Vice President
Senior Commercial Marketing Officer

Mark D. Curtis
Senior Vice President
Chief Financial Officer and Cashier

Brian J. Keeney
Senior Vice President
Executive Trust Officer

Richard Kick
Senior Vice President
Senior Operations and
Senior Retail Loan Officer


                                       47



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

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

Overview

     2001 Versus 2000 Summary. The Corporation earned $3.50 per share in 2001 as
compared  to $3.15 in 2000,  an  increase  of 11%.  Based on 2001 net  income of
$10,094,000,  the Corporation  returned 1.52% on average total assets and 13.75%
on  average  total  equity as  compared  to returns of 1.55% and 13.97% in 2000.
Total assets and deposits were $684,081,000 and $604,870,000,  respectively,  at
December 31, 2001,  representing  increases over prior year-end balances of 9.3%
and 9.9%,  respectively.  Despite  continued  purchases under the  Corporation's
stock   repurchase   program,   total  capital   before   unrealized   gains  on
available-for-sale  securities grew by $3,570,000 in 2001, or approximately  5%,
and the  Corporation's  capital  ratios  continue  to  substantially  exceed the
current  regulatory  criteria for a  well-capitalized  bank.  In  addition,  the
Corporation's liquidity continues to be strong.

     The most important  reason for the earnings  increase in 2001 was growth in
average checking  balances.  Other important factors were growth in average loan
and money market type savings balances and an increase in service charge income.
Average checking balances for 2001 were up approximately  $15.5 million, or just
over 8%, average loans  outstanding  were up  approximately  $19.5  million,  or
10.5%,  average money market type savings balances were up  approximately  $41.3
million,  or  almost  16%,  and  service  charge  income  grew by  $509,000,  or
approximately   17%.  Also   positively   impacting   earnings  were  growth  in
stockholders' equity and the Corporation's share repurchase program. An increase
in noninterest expense partially offset the earnings growth brought about by the
aforementioned items.

     When comparing year-end  balances,  the Bank's mortgage loan portfolio grew
by almost 16% in 2001 as  compared  to 5.2% in 2000 and 11.5% in 1999.  The 2001
growth is  comprised  of an  increase  in  commercial  mortgages  of 6.8% and an
increase in residential  mortgages,  including  home equity loans and lines,  of
25.0%. This compares to increases of 3.2% for commercial  mortgages and 7.4% for
residential  mortgages in 2000. The increased  growth rates for  residential and
commercial  mortgage  loans  experienced  in 2001 is  believed  to be  partially
attributable  to a decrease  in mortgage  rates and a resulting  increase in the
desire  of  customers  to  refinance  their  existing  mortgages  and  favorable
conditions in the Long Island economy.  Commercial  mortgages continue to be the
Bank's most important loan product.

     The Bank's  portfolios of tax-exempt  and mortgage  securities  grew during
2001, while the long-term U.S. Treasury portfolio  declined.  This occurred as a
result of management's  efforts to take advantage of the better returns afforded
by municipal and mortgage  securities  relative to the Treasury sector.  Savings
and money market  deposits  were up 11.8% when  comparing  year-end 2001 to 2000
primarily because of growth in "Select Savings",  nonpersonal money market,  and
IOLA (interest on lawyer)  accounts.  The Select Savings  product is a statement
savings account that earns a higher money market rate.

     2001 was a successful year from the standpoint of the  Corporation's  stock
repurchase program in that the Corporation was able to repurchase almost 119,000
shares  of  common  stock,   representing   approximately  4%  of  total  shares
outstanding  at the  beginning  of the year.  This  compares to  repurchases  of
approximately  84,000 and  143,000  shares in 2000 and 1999,  respectively.  The
stock  repurchase  program has been used by management  to enhance  earnings per
share and return on average  stockholders'  equity (ROE).  The stock  repurchase
program is estimated to have  contributed  approximately  7 cents of the 35 cent
increase in earnings per share for 2001.

     2000 Versus 1999 Summary. The Corporation earned $3.15 per share in 2000 as
compared to $2.92 in 1999,  an increase  of 8%. The 1999  earnings  are before a
transition  adjustment  to the  allowance  for loan  losses  that added $.31 per
share. Based on 2000 net income of $9,318,000, the Corporation returned 1.55% on
average  total assets and 13.97% on average  total equity as compared to returns
of 1.63% and 13.81% in 1999.  Total assets and deposits  were  $625,992,000  and
$550,472,000,  respectively,  at December 31, 2000,  representing increases over
prior  year-end  balances  of 9.7% and  9.4%,  respectively.  Despite  continued
purchases under the Corporation's stock repurchase program, total capital before


                                       48


unrealized gains and losses on available-for-sale  securities grew by $4,647,000
in 2000, or approximately 7%, and the Corporation's  capital ratios continued to
substantially  exceed the regulatory  criteria for a  well-capitalized  bank. In
addition, the Corporation's liquidity continued to be strong.

     The most  important  factor in the  increase  in  earnings  for 2000 was an
increase in checking account  balances.  Average checking balances for 2000 were
up  approximately  $17.4 million,  or just over 10%. As in prior years, the Bank
used growth of checking  balances as a key strategy in  increasing  earnings per
share.  Also  important  to the  earnings  increase  was growth in money  market
savings type balances,  the preferential  tax treatment  afforded certain of the
Bank's  subsidiaries,  and  the  positive  impact  of  the  Corporation's  share
repurchase  program.  The earnings  enhancement brought about by these items was
partially  offset  by a  decrease  in net  interest  yield  and an  increase  in
personnel expense.

     When comparing year-end  balances,  the Bank's mortgage loan portfolio grew
by 5.2% in 2000 as compared  to 11.5% in 1999 and 8.8% in 1998.  The 2000 growth
was comprised of an increase in commercial  mortgages of 3.2% and an increase in
residential  mortgages,  including  home equity loans and lines,  of 7.4%.  This
compares to increases of 7.6% for commercial mortgages and 15.9% for residential
mortgages in 1999.  The decreased  growth rate for  residential  mortgage  loans
experienced  in the 2000 year is believed  to be  partially  attributable  to an
increase in mortgage rates and a resulting  reduction in the desire of customers
to  refinance  their  existing  residential   mortgages.   Commercial  mortgages
continued to be the Bank's most important loan product.

     The Bank's  portfolios of tax-exempt  and mortgage  securities  grew during
2000 while the U.S. Treasury  portfolio  declined.  This occurred as a result of
management's  efforts  to take  advantage  of the  better  returns  afforded  by
municipal and mortgage securities  relative to the Treasury sector.  Savings and
money  market  deposits  were  up  7.9%  when  comparing  year-end  2000 to 1999
primarily because of growth in "Select Savings". The Select Savings product is a
statement savings account that earns a higher money market rate.

     2000 was a successful year from the standpoint of the  Corporation's  stock
repurchase  program in that the  Corporation  was able to  repurchase a bit more
than  84,000  shares of common  stock,  representing  approximately  3% of total
shares outstanding at the beginning of the year. This compares to repurchases of
approximately  143,000  and 34,000  shares in 1999 and 1998,  respectively.  The
stock  repurchase  program has been used by management  to enhance  earnings per
share and return on average  stockholders'  equity (ROE).  The stock  repurchase
program is estimated to have  contributed  approximately  6 cents of the 23 cent
increase in earnings per share for 2000.


                                       49




Net Interest Income

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




                                                    2001                              2000
                                    --------------------------------    --------------------------------
                                      Average                Average      Average                Average
                                      Balance     Interest     Rate       Balance      Interest    Rate
                                    -----------   --------   -------    -----------    --------  -------
                                                           (dollars in thousands)
                                                                                  
Assets:
Federal funds sold ..............   $    82,017    $ 3,291      4.01%   $    80,387    $ 5,044      6.27%
Investment securities:
  Taxable .......................       223,538     12,643      5.66        204,272     12,725      6.23
  Nontaxable (1) ................       114,982      8,038      6.99         96,141      6,832      7.11
Loans (1) (2) ...................       205,959     16,781      8.15        186,451     16,596      8.90
                                    -----------    -------   -------    -----------    -------   -------
Total interest-earning assets (1)       626,496     40,753      6.51        567,251     41,197      7.26
                                                   -------   -------                   -------   -------
Allowance for loan losses .......        (1,941)                             (1,961)
                                    -----------                         -----------
Net interest-earning assets .....       624,555                             565,290
Cash and due from banks .........        24,472                              22,026
Premises and equipment, net .....         7,133                               6,695
Other assets ....................         5,798                               6,315
                                    -----------                         -----------
                                    $   661,958                         $   600,326
                                    ===========                         ===========

Liabilities and
  Stockholders' Equity:
Savings and money
  market deposits ...............   $   343,389      7,944      2.31    $   303,530     11,127      3.67
Time deposits ...................        39,202      1,507      3.84         41,105      1,979      4.81
                                    -----------    -------   -------    -----------    -------   -------
Total interest-bearing deposits .       382,591      9,451      2.47        344,635     13,106      3.80
                                    -----------    -------   -------    -----------    -------   -------
Checking deposits (3) ...........       201,688                             186,215
Other liabilities ...............         4,289                               2,765
                                    -----------                         -----------
                                        588,568                             533,615
Stockholders' equity ............        73,390                              66,711
                                    -----------                         -----------
                                    $   661,958                         $   600,326
                                    ===========                         ===========
Net interest income (1) .........                  $31,302                             $28,091
                                                   =======                             =======
Net interest spread (1) .........                               4.04%                               3.46%
                                                                ====                                ====
Net interest yield (1) ..........                               5.00%                               4.95%
                                                                ====                                ====


                                                   1999
                                    --------------------------------
                                      Average                Average
                                      Balance      Interest    Rate
                                    -----------    --------  -------

                                                       
Assets:
Federal funds sold ..............   $    69,860    $ 3,439      4.92%
Investment securities:
  Taxable .......................       192,824     11,646      6.04
  Nontaxable (1) ................        84,040      5,705      6.79
Loans (1) (2) ...................       176,078     15,171      8.62
                                    -----------    -------   -------
Total interest-earning assets (1)       522,802     35,961      6.88
                                                   -------   -------
Allowance for loan losses .......        (2,835)
                                    -----------
Net interest-earning assets .....       519,967
Cash and due from banks .........        20,954
Premises and equipment, net .....         6,444
Other assets ....................         7,196
                                    -----------
                                    $   554,561
                                    ===========

Liabilities and
  Stockholders' Equity:
Savings and money
  market deposits ...............   $   280,124      7,984      2.85
Time deposits ...................        37,617      1,529      4.06
                                    -----------    -------   -------
Total interest-bearing deposits .       317,741      9,513      2.99
                                    -----------    -------   -------
Checking deposits (3) ...........       168,791
Other liabilities ...............         2,623
                                    -----------
                                        489,155
Stockholders' equity ............        65,406
                                    -----------
                                    $   554,561
                                    ===========
Net interest income (1) .........                  $26,448
                                                   =======
Net interest spread (1) .........                               3.89%
                                                                ====
Net interest yield (1) ..........                               5.06%
                                                                ====


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

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

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



                                       50



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



                                                                           Year Ended December 31,
                                           -----------------------------------------------------------------------------------------
                                                        2001 versus 2000                                2000 versus 1999
                                             Increase (decrease) due to changes in:          Increase (decrease) due to changes in:
                                           -------------------------------------------     -----------------------------------------
                                                                    Rate/        Net                               Rate/      Net
                                           Volume        Rate     Volume (2)   Change      Volume       Rate     Volume (2)  Change
                                           -------     -------     -------     -------     -------    -------     -------    -------
                                                                                 (in thousands)
                                                                                                     
Interest Income:
Federal funds sold ....................    $   102     $(1,818)    $   (37)    $(1,753)    $   518    $   944     $   143    $ 1,605
Investment securities:
  Taxable .............................      1,200      (1,172)       (110)        (82)        691        366          22      1,079
  Nontaxable (1) ......................      1,339        (111)        (22)      1,206         821        267          39      1,127
Loans (1) .............................      1,736      (1,404)       (147)        185         894        502          29      1,425
                                           -------     -------     -------     -------     -------    -------     -------    -------
Total interest income .................      4,377      (4,505)       (316)       (444)      2,924      2,079         233      5,236
                                           -------     -------     -------     -------     -------    -------     -------    -------

Interest Expense:
Savings and money
  market deposits .....................      1,461      (4,105)       (539)     (3,183)        667      2,285         191      3,143
Time deposits .........................        (92)       (399)         19        (472)        142        282          26        450
                                           -------     -------     -------     -------     -------    -------     -------    -------
Total interest expense ................      1,369      (4,504)       (520)     (3,655)        809      2,567         217      3,593
                                           -------     -------     -------     -------     -------    -------     -------    -------
Increase (decrease) in net
  interest income .....................    $ 3,008     $    (1)    $   204     $ 3,211     $ 2,115    $  (488)    $    16    $ 1,643
                                           =======     =======     =======     =======     =======    =======     =======    =======


(1)  Tax-equivalent basis.

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

Net Interest Income - 2001 Versus 2000

     Net interest income on a tax-equivalent  basis increased by $3,211,000,  or
11.4%,  from $28,091,000 in 2000 to $31,302,000 in 2001. As can be seen from the
above rate/volume  analysis,  the increase is primarily  comprised of a positive
volume variance of $3,008,000 and a positive rate/volume variance of $204,000.

     The positive  volume  variance was largely caused by: (1) growth in average
checking  deposits and the use of such funds to purchase  investment  securities
and originate loans; and (2) growth in money market type deposits and the use of
such funds to increase the Bank's  overnight  position in federal funds sold and
to purchase securities and originate loans. When comparing 2001 to 2000, average
checking deposits  increased by $15,473,000,  or 8.3%, average savings and money
market deposits increased by $39,859,000,  or 13.1%,  average loans increased by
$19,508,000,   or  10.5%,  and  average  investment   securities   increased  by
$38,107,000, or 12.7%. The growth in loans was largely comprised of increases in
residential  mortgages,  including home equity loans, and commercial loans, with
the commercial  loan growth having the largest  positive  impact on net interest
income.

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

     The Bank's new  business  program is a  significant  factor that  favorably
impacted the growth in average  checking  balances  noted when comparing 2001 to
2000,  and  competitive  pricing and  customer  demographics  are believed to be
important  factors  with  respect  to the  growth  in  average  interest-bearing
deposits noted during the same period. In addition,  the growth in both checking
and interest-bearing  deposits is also believed to be attributable to the Bank's
attention to customer service and local economic conditions.


                                       51


     The Bank's net interest  spread and yield  increased  from 3.46% and 4.95%,
respectively, in 2000 to 4.04% and 5.00%, respectively, in 2001. It would appear
that  the  principal  cause  of the  increase  in net  interest  spread  was the
significant  decline in short-term  interest rates experienced  during 2001, and
the principal  cause of the increase in net interest  margin was a change in the
mix of  investments.  Federal funds sold,  which is the Bank's  lowest  yielding
investment,  became a smaller  percentage of total  interest-earning  assets and
nontaxable securities, a higher yielding investment, became a larger percentage.

     During  2001,  both the  federal  funds  target  rate and the Bank's  prime
lending  rate  decreased  by 475 basis  points.  As more fully  discussed in the
Market Risk section of this  discussion and analysis of financial  condition and
results of  operations,  a decline in interest  rates  should  initially  have a
positive impact on net interest income. However, net interest income in 2001 was
not  positively  impacted by declining  interest  rates because the Bank did not
decrease the rates paid on its money market type deposit  accounts as quickly or
in the same amount as market  decreases in the  overnight  federal funds rate or
the prime lending rate.

Net Interest Income - 2000 Versus 1999

     Net interest income on a tax-equivalent  basis increased by $1,643,000,  or
6.2%,  from  $26,448,000 in 1999 to $28,091,000 in 2000. As can be seen from the
above rate/volume  analysis,  the increase is primarily  comprised of a positive
volume variance of $2,115,000 and a negative rate variance of $488,000.

     The  positive  volume  variance  was  largely  caused by growth in  average
checking  deposits and the use of such funds to purchase  investment  securities
and originate  loans.  When comparing 2000 to 1999,  average  checking  deposits
increased by $17,424,000,  or 10.3%.  Also making a significant  contribution to
the positive  volume  variance was growth in the overall balance of money market
type  products  and the use of such  funds to  purchase  investment  securities,
originate  loans,  and increase the Bank's  overnight  position in federal funds
sold.  When comparing  2000 to 1999,  the average  balance for money market type
products increased by $25,340,000, or 10.7%.

     The Bank's new  business  program is a  significant  factor that  favorably
impacted the growth in average  checking  balances  noted when comparing 2000 to
1999,  and  competitive  pricing and  customer  demographics  are believed to be
important  factors  with  respect  to the  growth  in  average  interest-bearing
deposits noted during the same period. In addition,  the growth in both checking
and interest-bearing  deposits is also believed to be attributable to the Bank's
attention to customer service and local economic conditions.

     During  the latter  half of 1999 and the first  half of 2000,  there was an
escalation  in  short-term  interest  rates as  evidenced  by a 175 basis  point
increase in the federal funds target rate. In addition,  despite rising interest
rates,  the  yield on the  Bank's  mortgage  loan  portfolio  was  substantially
unchanged. This occurred because the origination and repricing of mortgage loans
during the period at current rates did not favorably impact the overall yield on
the  portfolio.  These  factors  contributed  to the reduction in the Bank's net
interest spread and yield from 3.89% and 5.06%,  respectively,  in 1999 to 3.46%
and 4.95%, respectively, in 2000.

     As more fully  discussed in the Market Risk section of this  discussion and
analysis  of  financial  condition  and  results of  operations,  an increase in
interest rates should  initially have a negative impact on net interest  income.
However, over the longer term, the impact should be positive.

Noninterest Income, Noninterest Expense, and Income Taxes

     Noninterest  income  includes  service charges on deposit  accounts,  Trust
Department income,  gains or losses on sales of  available-for-sale  securities,
and all other items of income, other than interest,  resulting from the business
activities of the Corporation.  Noninterest  income was $4,949,000,  $4,525,000,
and  $4,966,000  in 2001,  2000,  and 1999,  respectively.  The 9.4% increase in
noninterest  income in 2001 is primarily  attributable  to revisions made to the
Bank's  service  charge  schedule in the third quarter of 2000 and the resulting
impact on overdraft  check charges and  maintenance/activity  charges.  The 8.9%
decrease in noninterest income in 2000 is primarily  attributable to $229,000 in
losses  realized  on  sales  of  available-for-sale  securities  and the loss of
several  accounts that incurred large  maintenance/activity  and overdraft check
charges.  The securities  losses in 2001 and 2000 resulted from the execution of
loss programs in which the Bank sold municipal securities with an amortized cost
of approximately $5.5 million and $7.7 million, respectively, and then purchased
higher-yielding  replacement  securities  of the same type and  slightly  longer
duration.  The  after-tax  losses  realized  in 2001 and 2000  will be more than
offset by the impact of higher future yields.


                                       52


     Noninterest expense is comprised of salaries, employee benefits,  occupancy
and equipment  expense and other operating  expenses  incurred in supporting the
various  business  activities  of  the  Corporation.   Noninterest  expense  was
$19,767,000  and  $17,567,000  in  2001  and  2000,  respectively,  representing
increases over prior year amounts of $2,200,000,  or 12.5%,  and $1,246,000,  or
7.6%. The increase for 2001 is comprised of an increase in salaries of $822,000,
or 10.1%,  an increase in employee  benefits  expense of $413,000,  or 12.8%, an
increase in occupancy and equipment expense of $409,000, or 17%, and an increase
in other operating  expenses of $556,000,  or 14.6%. The increase in salaries is
attributable to normal annual salary  adjustments,  filling of staff  vacancies,
and additions to staff resulting from, among other things,  the opening of three
new branch  offices in the latter part of 2000 and one new branch  office in the
early  part of 2001.  The  increase  in  employee  benefits  expense  is largely
attributable  to the increased  number of  employees,  an increase in retirement
plan  expense  resulting  from  decreased  interest  rates and lower  returns on
retirement  plan assets,  revisions  made to the Bank's  incentive  compensation
program,  and an  increase  in  medical  insurance  premiums.  The  increase  in
occupancy  and  equipment  expense is  primarily  attributable  to  increases in
depreciation and rental expense resulting from recent improvements in technology
and new branch openings,  respectively. A substantial portion of the increase in
other  operating  expenses  resulted from  increases in mortgage  recording tax,
appraisal fees, stationery and supplies expense,  marketing expense, and charges
associated  with the  January  2002  closing of the Bank's  Cross  Island  Plaza
branch. The increases in mortgage recording tax and appraisal fees resulted from
increased  mortgage  origination  activity  and the increase in  stationery  and
supplies  expense is partially  attributable to the new branch openings and form
changes necessitated by the implementation of imaging technology.

       The increase in noninterest expense for 2000 is primarily comprised of an
increase in  salaries of  $450,000,  or 5.9%,  an increase in employee  benefits
expense of $533,000,  or almost 20%, and an increase in occupancy  and equipment
expense of $222,000,  or approximately  10%. The increase in salaries is largely
attributable  to normal annual salary  increases  and new branch  openings.  The
increase  in  employee  benefits  expense is  primarily  attributable  to higher
retirement  plan expense  caused by, among other  things,  growth in salaries of
retirement plan participants,  the negative impact of changing interest rates on
required  employer  contributions,  and an  accrual  for  directors'  retirement
benefits.  The increase in occupancy  and  equipment  expense in 2000 is largely
attributable to an increase in depreciation  expense  resulting from significant
capital expenditures made in 1999 and 2000 and the new branch openings.

     Income tax expense as a  percentage  of book income was 25.9%,  26.9%,  and
31.0% in 2001, 2000, and 1999, respectively.  The decrease in the percentage for
2001 is primarily attributable to an increase in the amount of tax-exempt income
on  municipal  securities  and  increased  funding by the Bank of its REIT (real
estate  investment  trust) and  investment  subsidiaries.  The  decrease  in the
percentage  for 2000 is primarily  attributable  to an increase in the amount of
tax-exempt income on municipal securities,  the establishment and funding by the
Bank of its REIT  subsidiary,  and the  funding  by the  Bank of its  investment
subsidiary.

Allowance and Provision For Loan Losses

     The allowance  for loan losses was  $2,020,000,  or .9% of total loans,  at
December 31, 2001 as compared to $1,943,000,  or 1% of total loans,  at December
31, 2000. The change in the allowance during 2001 is due to a $100,000 provision
for loan losses, chargeoffs of $52,000, and recoveries of $29,000.

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

     The amount of future  chargeoffs  and  provisions  for loan  losses will be
affected by,  among other  things,  economic  conditions  on Long  Island.  Such
conditions  affect the financial  strength of the Bank's borrowers and the value
of real estate  collateral  securing  the Bank's  mortgage  loans.  In addition,
future  provisions and chargeoffs could be affected by environmental  impairment
of properties  securing the Bank's mortgage loans.  Loans secured by real estate
represent


                                       53


approximately 79% of total loans outstanding at December 31, 2001. Environmental
audits for commercial  mortgages were instituted by the Bank in 1987.  Under the
Bank's current  policy,  an  environmental  audit is required on practically all
commercial-type  properties  that are  considered  for a mortgage  loan.  At the
present time, the Bank is not aware of any existing loans in the portfolio where
there is environmental  pollution  originating on the mortgaged  properties that
would materially affect the value of the portfolio.

Asset Quality

     The  Corporation  has identified  certain  assets as risk  elements.  These
assets  present  more  than the  normal  risk  that the Bank  will be  unable to
eventually  collect or realize their full carrying value. The Corporation's risk
elements at December 31, 2001 and 2000 are as follows:



                                                                      2001             2000
                                                                   ----------       ----------
                                                                      (dollars in thousands)
                                                                              
Nonaccruing loans ............................................     $      105       $       --
Foreclosed real estate .......................................             --               --
                                                                   ----------       ----------
  Total nonperforming assets .................................            105               --
Troubled debt restructurings .................................             10               --
Loans past due 90 days or more as to
  principal or interest payments and still accruing ..........            236              173
                                                                   ----------       ----------
  Total risk elements ........................................     $      351       $      173
                                                                   ==========       ==========

Nonaccruing loans as a percentage of total loans .............            .05%             .00%
                                                                   ==========       ==========
Nonperforming assets as a percentage of total loans
  and foreclosed real estate .................................            .05%             .00%
                                                                   ==========       ==========
Risk elements as a percentage of total loans and
  foreclosed real estate .....................................            .15%             .09%
                                                                   ==========       ==========


Capital

     The  Corporation's  capital  management  policy  is  designed  to build and
maintain  capital  levels  that  exceed  regulatory  standards.   Under  current
regulatory  capital  standards,   banks  are  classified  as  well  capitalized,
adequately  capitalized  or  undercapitalized.  Under  such  standards,  a  well
capitalized  bank is one that has a total  risk-based  capital ratio equal to or
greater than 10%, a Tier 1 risk-based capital ratio equal to or greater than 6%,
and  a  Tier  1  leverage  capital  ratio  equal  to or  greater  than  5%.  The
Corporation's  total risk-based  capital,  Tier 1 risk-based  capital and Tier 1
leverage capital ratios of 29.22%, 28.44% and 10.63%, respectively,  at December
31, 2001 substantially exceed the requirements for a well-capitalized bank.

     During the 2001 year,  total  stockholders'  equity increased by $3,880,000
from  $70,866,000  at December 31, 2000 to $74,746,000 at December 31, 2001. The
increase in  stockholders'  equity is  primarily  attributable  to net income of
$10,094,000  less  repurchases of common stock  amounting to $4,698,000 and less
cash dividends declared of $2,281,000.

     Stock  Repurchase  Program.  Since 1988,  the  Corporation  has had a stock
repurchase program under which it can purchase, from time to time, shares of its
own  common  stock in market or  private  transactions.  The Board of  Directors
approved  two stock  repurchase  plans in 2001,  each for 50,000  shares.  Total
shares  purchased in 2001 were  118,951,  of which 64,308 were  purchased  under
plans  approved in 2000. As of December 31, 2001,  there were 52,210 shares that
could be purchased under the plans approved in 2001.

Cash Flows and Liquidity

     Cash Flows. As shown in the consolidated  statement of cash flows, cash and
cash equivalents  declined by $56,463,000 during 2001 primarily because the cash
provided by deposit  growth and  operations  was less than the cash used to make
loans, purchase securities,  pay dividends,  and repurchase common stock. During
2001,  loan and securities  portfolio  growth  required cash of $33,802,000  and
$80,349,000,   respectively.   Securities  portfolio  growth  was  significantly
impacted by the  purchase  of  "Short-Term"  (maturities  within two years) U.S.
Treasury  securities as an  alternative  to the overnight sale of federal funds.
The Bank had $96,132,000 in Short-Term U.S. Treasury  securities and $27,000,000
in  overnight  funds sales at December  31, 2001 as compared to  $7,495,000  and
$87,800,000,  respectively,  at December 31, 2000.  Purchases and  maturities of
short-term commercial paper account for a significant portion of the


                                       54



cash used to purchase  held-to-maturity  securities  and cash  proceeds from the
maturity of held-to-maturity  securities as shown in the consolidated  statement
of cash flows.

     As  reflected  in  the   accompanying   consolidated   balance  sheet,  the
$54,398,000  growth in deposits from year-end 2000 to year-end 2001 is comprised
of an increase in checking deposits of $27,205,000, or 13.9%, and an increase in
total  interest-bearing  deposits  of  $27,193,000,  or 7.7%.  The  increase  in
interest-bearing  deposits is primarily  attributable  to growth in money market
type savings balances.

      Liquidity.   The  Corporation's  primary  sources  of  liquidity  are  its
overnight position in federal funds sold; its short-term  investment  securities
portfolio which generally consists of securities  purchased to mature within two
years and  securities  with average lives of two years or less;  maturities  and
monthly payments on the balance of the investment  securities portfolio and loan
portfolio;    and    longer-term    investment    securities    designated    as
available-for-sale.  At December 31, 2001, the  Corporation  had  $27,000,000 in
federal funds sales,  short-term  securities not subject to pledge agreements of
$99,096,000, and longer-term available-for-sale securities not subject to pledge
agreements of $71,564,000. The Corporation's liquidity is enhanced by its stable
deposit  base which  primarily  consists of  checking,  savings and money market
accounts.  Such accounts comprised 94.3% of total deposits at December 31, 2001,
while time deposits of $100,000 and over and other time deposits  comprised only
2.2% and 3.5%, respectively.

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

Market Risk

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

     During 2001, there was a significant  decrease in short-term interest rates
as  evidenced by a 475 basis point  reduction  in both the federal  funds target
rate and the Bank's prime lending rate. In addition,  rates on intermediate term
securities  and loans also  decreased  but by much lesser  amounts.  Because the
Bank's  loans  and  investment  securities  generally  reprice  slower  than its
interest-bearing deposit accounts, a decrease in interest rates should initially
have a positive impact on the Bank's net interest income.  However,  if the Bank
does not decrease  the rates paid on its money  market type deposit  accounts as
quickly or in the same amount as market decreases in the overnight federal funds
rate or the prime  lending  rate,  the  magnitude  of the  positive  impact will
decline and the positive impact may even be eliminated.  In addition,  rates may
decrease  to the point that the Bank can not reduce its money  market  rates any
further.

     If interest  rates  decline and are sustained at the lower levels and, as a
result, the Bank purchases  securities and originates loans at yields lower than
those maturing,  the impact on net interest income should eventually be negative
because  39% of  the  Bank's  average  interest-earning  assets  are  funded  by
noninterest-bearing checking deposits and capital.

     The Bank  monitors  and  controls  interest  rate risk through a variety of
techniques including the use of interest rate sensitivity models and traditional
interest  rate  sensitivity  gap analysis.  Through use of the models,  the Bank
projects  future net interest  income and then estimates the effect on projected
net  interest  income of various  changes in interest  rates and  balance  sheet
growth  rates.  The Bank also uses the  models to  calculate  the  change in net
portfolio  value  ("NPV") over a range of interest  rate change  scenarios.  Net
portfolio  value is the present value of expected  future cash flows from assets
less the present value of expected cash flows from liabilities.  Traditional gap
analysis   involves   arranging   the   Bank's   interest-earning   assets   and
interest-bearing  liabilities  by  repricing  periods  and  then  computing  the
difference, or interest-rate sensitivity gap, between the assets and liabilities
which are estimated to reprice during each time period and cumulatively  through
the end of each time period.

     Both interest rate sensitivity  modeling and gap analysis involve a variety
of  significant  estimates and  assumptions  and are done at a specific point in
time. Interest rate sensitivity modeling requires, among other things, estimates
of: (1) how


                                       55


much and when  yields and costs on  individual  categories  of  interest-earning
assets and interest-bearing liabilities will adjust because of projected changes
in market interest rates; (2) future cash flows; and (3) discount rates.

     Gap  analysis  requires  estimates  as to  when  individual  categories  of
interest-sensitive  assets and liabilities  will reprice and assumes that assets
and liabilities  assigned to the same repricing  period will reprice at the same
time and in the same amount.  Like sensitivity  modeling,  gap analysis does not
fully  take  into  account  the  fact  that the  repricing  of some  assets  and
liabilities is discretionary and subject to competitive and other pressures.

     Changes in the estimates and assumptions made for interest rate sensitivity
modeling and gap analysis could have a significant  impact on projected  results
and  conclusions.  Therefore,  these  techniques may not accurately  reflect the
actual  impact of general  interest  rate  movements  on the Bank's net interest
income or net portfolio value.

     The  following  table is provided  pursuant  to the market risk  disclosure
rules set forth in Item 305 of  Regulation  S-K of the  Securities  and Exchange
Commission.  The  information  provided  in the  table is  based on  significant
estimates  and  assumptions  and  constitutes,  like  certain  other  statements
included herein, a forward-looking  statement.  The base case information in the
table  shows (1) an  estimate  of the  Corporation's  NPV at  December  31, 2001
arrived at by  discounting  estimated  future cash flows at current market rates
and (2) an estimate  of net  interest  income for 2002  assuming  that  maturing
assets or  liabilities  are replaced  with new balances of the same type, in the
same amount,  and at current rate levels and repricing  balances are adjusted to
current rate levels. The rate change information in the table shows estimates of
NPV at December 31, 2001 and net interest  income for 2002 assuming rate changes
of plus 100 and 200  basis  points  and minus  100 and 200  basis  points.  Rate
changes are assumed to be shock or immediate  changes and occur uniformly across
the yield curve  regardless of the duration to maturity or repricing of specific
assets and  liabilities.  In  projecting  future net  interest  income under the
indicated  rate change  scenarios,  activity is simulated by replacing  maturing
balances  with new  balances of the same type,  in the same  amount,  but at the
assumed rate level and adjusting repricing balances to the assumed rate level.

     Based on the foregoing  assumptions  and as depicted in the table below, an
immediate  increase in interest  rates of 100 or 200 basis  points  would have a
negative  effect on net interest  income over a one-year  time  period.  This is
principally because the Bank's interest-bearing  deposit accounts reprice faster
than its loans and investment securities. However, if the Bank does not increase
the rates paid on its money  market type  deposit  accounts as quickly or in the
same amount as market increases in the overnight federal funds rate or the prime
lending rate, the magnitude of the negative impact will decline and the negative
impact may even be  eliminated.  Over a longer period of time, and assuming that
interest  rates  remain  stable  after the initial  rate  increase  and the Bank
purchases  securities and originates  loans at yields higher than those maturing
and reprices loans at higher yields, the impact of an increase in interest rates
should be positive.  This occurs primarily because with the passage of time more
loans and investment  securities will reprice at the higher rates and there will
be no  offsetting  increase in interest  expense for those loans and  investment
securities funded by noninterest-bearing checking deposits and capital.



                                                      Net Portfolio Value (NPV)             Net Interest Income
                                                        at December 31, 2001                      for 2002
                                                     --------------------------          -------------------------
                                                                       Percent                            Percent
                                                                       Change                             Change
                                                                        From                               From
Rate Change Scenario                                   Amount         Base Case           Amount         Base Case
- ---------------------------------------------         -------         ---------          -------         ---------
                                                                        (dollars in thousands)
                                                                                              
+ 200 basis point rate shock ................         $55,393           (32.6)%          $26,233          (12.3)%
+ 100 basis point rate shock ................          68,454           (16.7)            28,074           (6.2)
   Base case (no rate change)................          82,181              --             29,916             --
- - 100 basis point rate shock ................          96,666            17.6             31,250            4.5
- - 200 basis point rate shock ................         111,954            36.2             30,387            1.6



                                       56


     The following table summarizes the Corporation's  cumulative  interest rate
sensitivity  gap at  December  31,  2001 based upon  significant  estimates  and
assumptions that the Corporation believes to be reasonable.



                                                                               Repricing Date
                                        --------------------------------------------------------------------------------------------
                                                      Over        Over                     Over
                                                     Three        Six                    One Year
                                          Three      Months      Months       Total       Through     Over       Non-
                                          Months     Through     Through      Within       Five       Five     interest-
                                         or Less    Six Months   One Year    One Year      Years      Years    Sensitive     Total
                                        ---------   ---------   ---------   ---------    ---------  ---------  ---------   ---------
                                                                               (in thousands)
                                                                                                   
Assets:
   Federal funds sold ...............   $  27,000   $      --   $      --   $  27,000    $      --  $      --  $      --   $  27,000
   Investment securities ............      43,522      16,782      36,528      96,832      186,999    105,038      1,621     390,490
   Loans ............................      84,220      15,348      30,694     130,262       71,374     24,459     (1,427)    224,668
   Other assets .....................          --          --          --          --           --         --     41,923      41,923
                                        ---------   ---------   ---------   ---------    ---------  ---------  ---------   ---------
                                          154,742      32,130      67,222     254,094      258,373    129,497     42,117     684,081
                                        ---------   ---------   ---------   ---------    ---------  ---------  ---------   ---------
Liabilities and Stockholders' Equity:
   Checking deposits ................          --          --          --          --           --         --    222,822     222,822
   Savings and money market deposits      257,562       7,294      10,632     275,488       29,833     42,109         --     347,430
   Time deposits ....................      22,612       5,971       4,469      33,052        1,534         32         --      34,618
   Other liabilities ................          --          --          --          --           --         --      4,465       4,465
   Stockholders' equity .............          --          --          --          --           --         --     74,746      74,746
                                        ---------   ---------   ---------   ---------    ---------  ---------  ---------   ---------
                                          280,174      13,265      15,101     308,540       31,367     42,141    302,033     684,081
                                        ---------   ---------   ---------   ---------    ---------  ---------  ---------   ---------
Interest-rate sensitivity gap .......   $(125,432)  $  18,865   $  52,121   $ (54,446)   $ 227,006  $  87,356  $(259,916)  $      --
                                        =========   =========   =========   =========    =========  =========  =========   =========
Cumulative interest-rate
 sensitivity gap ....................   $(125,432)  $(106,567)  $ (54,446)  $ (54,446)   $ 172,560  $ 259,916  $      --   $      --
                                        =========   =========   =========   =========    =========  =========  =========   =========


Regulatory Matters

     Pending  Legislation.  Commercial  checking deposits  currently account for
approximately   27%  of  the  Bank's  total  deposits.   Congress  is  currently
considering  legislation  that would allow customers to cover checks by sweeping
funds from  interest-bearing  deposit  accounts each business day and repeal the
prohibition  of the payment of interest on  corporate  checking  deposits in the
future. Although management currently believes that the Bank's earnings could be
more  severely  impacted by  permitting  the  payment of  interest on  corporate
checking  deposits  than  the  daily  sweeping  of funds  from  interest-bearing
accounts to cover  checks,  either could have a material  adverse  impact on the
Bank's future results of operations.

     Examinations.  The  subsidiary  Bank  was  examined  by the  Office  of the
Comptroller of the Currency in the first quarter of 2001. The  examination was a
regularly scheduled safety and soundness  examination.  Management is not aware,
nor has it been apprised, of any recommendations by regulatory  authorities that
would have a material  adverse impact on the  Corporation's  liquidity,  capital
resources, or operations.

New Accounting Pronouncements

     A discussion of new accounting  pronouncements is included in Note A to the
Corporation's consolidated financial statements.

Forward Looking Statements

     With respect to financial  performance and business  matters,  Management's
Discussion  and  Analysis  of  Financial  Condition  and  Results of  Operations
contains various "forward-looking statements" within the meaning of that term as
set  forth  in Rule  175 of the  Securities  Act of 1933  and  Rule  3b-6 of the
Securities Act of 1934.  Such  statements  are generally  contained in sentences
including  the words "may" or  "expect"  or "could" or "should" or "would".  The
Corporation  cautions  that  these  forward-looking  statements  are  subject to
numerous  assumptions,  risks and  uncertainties,  and therefore  actual results
could  differ  materially  from  those   contemplated  by  the   forward-looking
statements.   In   addition,   the   Corporation   assumes  no  duty  to  update
forward-looking statements.


                                       57



MANAGEMENT'S RESPONSIBILITY FOR FINANCIAL REPORTING

     The management of The First of Long Island  Corporation is responsible  for
the preparation of the consolidated financial statements, related financial data
and  other  information  in  this  annual  report.  The  consolidated  financial
statements  are  prepared  in  accordance  with  generally  accepted  accounting
principles  and include  amounts  based on  management's  estimates and judgment
where appropriate. Financial information appearing throughout this annual report
is consistent with the consolidated financial statements.

     In meeting its  responsibility  both for the  reliability  and integrity of
these statements and information,  management  depends on its accounting systems
and related  internal control  structures.  These systems and controls have been
designed to provide  reasonable  assurances that assets are safeguarded and that
transactions   are  authorized  and  recorded  in  accordance  with  established
procedures and that reliable records are maintained.  As an integral part of the
internal  control  structure,  the  Corporation  maintains  a staff of  internal
auditors  who  monitor  compliance  with and  assess  the  effectiveness  of the
internal  control  structure and coordinate  audit coverage with the independent
auditors.

     The Corporation's  Examining Committee of the Board of Directors,  composed
solely of outside  directors,  meets regularly with the  Corporation's  internal
auditors,  independent  auditors  and  regulatory  examiners  to review  matters
relating to financial  reporting,  internal  control  structure  and the nature,
extent and  results of the audit  effort.  The  independent  auditors,  internal
auditors and banking  regulators  have direct access to the Examining  Committee
with or without management present.

     The  consolidated  financial  statements for each of the three years in the
period  ended  December  31,  2001 have been  audited  by Arthur  Andersen  LLP,
independent public accountants,  who render an independent  professional opinion
on  management's  consolidated  financial  statements.   Their  appointment  was
approved  by the Board of  Directors.  The  examinations  provide  an  objective
assessment  of the  degree  to which  the  Corporation's  management  meets  its
responsibility  for  financial  reporting.  Their  opinion  on the  consolidated
financial  statements is based on auditing  procedures  which include  reviewing
internal  control  structures and performing  selected tests of transactions and
records as deemed appropriate. These auditing procedures are designed to provide
a reasonable level of assurance that the consolidated  financial  statements are
fairly presented in all material respects.



                                       58


CONSOLIDATED BALANCE SHEETS



                                                                                              December 31,
                                                                                    ---------------------------------
                                                                                         2001                2000
                                                                                    -------------       -------------
                                                                                                  
Assets:
   Cash and due from banks .................................................        $  28,209,000       $  23,872,000
   Federal funds sold ......................................................           27,000,000          87,800,000
                                                                                    -------------       -------------
     Cash and cash equivalents .............................................           55,209,000         111,672,000
                                                                                    -------------       -------------

   Investment securities:
       Held-to-maturity, at amortized cost (fair
          value of $257,670,000 and $229,045,000) ..........................          252,215,000         226,361,000
       Available-for-sale, at fair value (amortized cost
          of $136,654,000 and $82,582,000) .................................          138,275,000          83,680,000
                                                                                    -------------       -------------
                                                                                      390,490,000         310,041,000
                                                                                    -------------       -------------
   Loans:
       Commercial and industrial ...........................................           40,993,000          30,514,000
       Secured by real estate ..............................................          179,905,000         155,283,000
       Consumer ............................................................            6,198,000           7,504,000
       Other ...............................................................              593,000             560,000
                                                                                    -------------       -------------
                                                                                      227,689,000         193,861,000
       Unearned income .....................................................           (1,001,000)           (952,000)
                                                                                    -------------       -------------
                                                                                      226,688,000         192,909,000
       Allowance for loan losses ...........................................           (2,020,000)         (1,943,000)
                                                                                    -------------       -------------
                                                                                      224,668,000         190,966,000
                                                                                    -------------       -------------

   Bank premises and equipment, net ........................................            7,156,000           7,021,000
   Prepaid income taxes ....................................................                1,000                  --
   Other assets ............................................................            6,557,000           6,292,000
                                                                                    -------------       -------------
                                                                                    $ 684,081,000       $ 625,992,000
                                                                                    =============       =============
Liabilities:
   Deposits:
       Checking ............................................................        $ 222,822,000       $ 195,617,000
       Savings and money market ............................................          347,430,000         310,681,000
       Time, other .........................................................           21,022,000          24,255,000
       Time, $100,000 and over .............................................           13,596,000          19,919,000
                                                                                    -------------       -------------
                                                                                      604,870,000         550,472,000
   Accrued expenses and other liabilities ..................................            3,968,000           4,137,000
   Current income taxes payable ............................................                   --              91,000
   Deferred income taxes payable ...........................................              497,000             426,000
                                                                                    -------------       -------------
                                                                                      609,335,000         555,126,000
                                                                                    -------------       -------------
Commitments and Contingent Liabilities (Note G)

Stockholders' Equity:
   Common stock, par value $.10 per share:
     Authorized, 20,000,000 shares;
       Issued and outstanding, 2,792,902 and 2,892,549 shares ..............              279,000             289,000
   Surplus .................................................................              955,000           1,188,000
   Retained earnings .......................................................           72,550,000          68,737,000
                                                                                    -------------       -------------
                                                                                       73,784,000          70,214,000
   Accumulated other comprehensive income net of tax .......................              962,000             652,000
                                                                                    -------------       -------------
                                                                                       74,746,000          70,866,000
                                                                                    -------------       -------------
                                                                                    $ 684,081,000       $ 625,992,000
                                                                                    =============       =============


See notes to consolidated financial statements


                                       59


CONSOLIDATED STATEMENTS OF INCOME



                                                                                              Year Ended December 31,
                                                                                  --------------------------------------------------
                                                                                      2001               2000               1999
                                                                                  ------------       ------------       ------------
                                                                                                               
Interest income:
    Loans ..................................................................      $ 16,750,000       $ 16,544,000       $ 15,113,000
    Investment securities:
        Taxable ............................................................        12,643,000         12,725,000         11,646,000
        Nontaxable .........................................................         5,305,000          4,509,000          3,765,000
    Federal funds sold .....................................................         3,291,000          5,044,000          3,439,000
                                                                                  ------------       ------------       ------------
                                                                                    37,989,000         38,822,000         33,963,000
                                                                                  ------------       ------------       ------------
Interest expense:
    Savings and money market deposits ......................................         7,944,000         11,127,000          7,984,000
    Time deposits ..........................................................         1,507,000          1,979,000          1,529,000
                                                                                  ------------       ------------       ------------
                                                                                     9,451,000         13,106,000          9,513,000
                                                                                  ------------       ------------       ------------
        Net interest income ................................................        28,538,000         25,716,000         24,450,000
Provision for loan losses (credit) .........................................           100,000            (75,000)                --
                                                                                  ------------       ------------       ------------
Net interest income after provision for loan losses (credit) ...............        28,438,000         25,791,000         24,450,000
                                                                                  ------------       ------------       ------------

Noninterest income:
    Trust Department income ................................................         1,081,000          1,131,000          1,153,000
    Service charges on deposit accounts ....................................         3,481,000          2,972,000          3,258,000
    Net losses on sales of available-for-sale securities ...................          (249,000)          (229,000)                --
    Other ..................................................................           636,000            651,000            555,000
                                                                                  ------------       ------------       ------------
                                                                                     4,949,000          4,525,000          4,966,000
                                                                                  ------------       ------------       ------------
Noninterest expense:
    Salaries ...............................................................         8,958,000          8,136,000          7,686,000
    Employee benefits ......................................................         3,628,000          3,215,000          2,682,000
    Occupancy and equipment expense ........................................         2,819,000          2,410,000          2,188,000
    Other operating expenses ...............................................         4,362,000          3,806,000          3,765,000
                                                                                  ------------       ------------       ------------
                                                                                    19,767,000         17,567,000         16,321,000
                                                                                  ------------       ------------       ------------
        Income before income taxes and transition
          adjustment to allowance for loan losses ..........................        13,620,000         12,749,000         13,095,000
Income tax expense .........................................................         3,526,000          3,431,000          4,061,000
                                                                                  ------------       ------------       ------------
        Net income before transition adjustment to
             allowance for loan losses .....................................        10,094,000          9,318,000          9,034,000
Transition adjustment to allowance for loan
  losses, net of income taxes of $655,000 ..................................                --                 --            945,000
                                                                                  ------------       ------------       ------------
        Net Income .........................................................      $ 10,094,000       $  9,318,000       $  9,979,000
                                                                                  ============       ============       ============

Weighted average:
    Common shares ..........................................................         2,844,076          2,922,345          3,041,536
    Dilutive stock options .................................................            39,525             39,402             50,137
                                                                                  ------------       ------------       ------------
                                                                                     2,883,601          2,961,747          3,091,673
                                                                                  ============       ============       ============
Earnings per share before transition
    adjustment to allowance for loan losses:
    Basic ..................................................................             $3.55              $3.19              $2.97
                                                                                  ============       ============       ============
    Diluted ................................................................             $3.50              $3.15              $2.92
                                                                                  ============       ============       ============

Earnings per share:
    Basic ..................................................................             $3.55              $3.19              $3.28
                                                                                  ============       ============       ============
    Diluted ................................................................             $3.50              $3.15              $3.23
                                                                                  ============       ============       ============


See notes to consolidated financial statements


                                       60



CONSOLIDATED STATEMENT OF CHANGES
IN STOCKHOLDERS' EQUITY



                                                                                                         Accumulated
                                                                                                            Other
                                         Common Stock                         Compre-                      Compre-
                                   ------------------------                   hensive       Retained       hensive
                                     Shares       Amount        Surplus       Income        Earnings     Income (Loss)    Total
                                   ---------   ------------   -----------   -----------   ------------   ------------  ------------
                                                                                                  
Balance, January 1, 1999 .......   3,095,971   $    310,000   $ 4,219,000                 $ 57,949,000   $  1,266,000  $ 63,744,000
 Net Income ....................                                            $  9,979,000     9,979,000                    9,979,000
 Repurchase and retirement
  of common stock ..............    (142,797)       (15,000)   (5,101,000)                                               (5,116,000)
 Exercise of stock options .....       9,629          1,000       136,000                                                   137,000
 Unrealized losses on available-
  for-sale-securities, net of
   tax of $1,803,000 ...........                                              (2,600,000)                  (2,600,000)   (2,600,000)
                                                                            ------------
 Comprehensive income ..........                                            $  7,379,000
                                                                            ============
 Cash dividends declared -
  $.64 per share ...............                                                            (1,915,000)                  (1,915,000)
 Tax benefit of stock options ..                                    4,000                                                     4,000
 Transfer from retained
  earnings to surplus ..........                                3,000,000                   (3,000,000)
                                   ---------   ------------   -----------                 ------------   ------------  ------------
Balance, December 31, 1999 .....   2,962,803        296,000     2,258,000                   63,013,000     (1,334,000)   64,233,000
 Net Income ....................                                            $  9,318,000     9,318,000                    9,318,000
 Repurchase and retirement
  of common stock ..............     (84,435)        (8,000)   (2,811,000)                                               (2,819,000)
 Exercise of stock options .....      14,181          1,000       222,000                                                   223,000
 Unrealized gains on available-
  for-sale-securities, net of
   tax of $1,372,000 ...........                                               1,986,000                    1,986,000     1,986,000
                                                                            ------------
 Comprehensive income ..........                                            $ 11,304,000
                                                                            ============
 Cash dividends declared -
  $.72 per share ...............                                                            (2,094,000)                  (2,094,000)
 Tax benefit of stock options ..                                   19,000                                                    19,000
 Transfer from retained
  earnings to surplus ..........                                1,500,000                   (1,500,000)
                                   ---------   ------------   -----------                 ------------   ------------  ------------
Balance, December 31, 2000 .....   2,892,549        289,000     1,188,000                   68,737,000        652,000    70,866,000
 Net Income ....................                                            $ 10,094,000    10,094,000                   10,094,000
 Repurchase and retirement
  of common stock ..............    (118,951)       (12,000)   (4,686,000)                                               (4,698,000)
 Exercise of stock options .....      19,304          2,000       418,000                                                   420,000
 Unrealized gains on available-
  for-sale-securities, net of
   tax of $213,000 .............                                                 310,000                      310,000       310,000
                                                                            ------------
 Comprehensive income ..........                                            $ 10,404,000
                                                                            ============
 Cash dividends declared -
  $.81 per share ...............                                                            (2,281,000)                  (2,281,000)
 Tax benefit of stock options ..                                   35,000                                                    35,000
 Transfer from retained
  earnings to surplus ..........                                4,000,000                   (4,000,000)
                                   ---------   ------------   -----------                 ------------   ------------  ------------
Balance, December 31, 2001 .....   2,792,902   $    279,000   $   955,000                 $ 72,550,000   $    962,000  $ 74,746,000
                                   =========   ============   ===========                 ============   ============  ============


See notes to consolidated financial statements


                                       61


CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                              Year Ended December 31,
                                                                                  -------------------------------------------------
                                                                                       2001              2000              1999
                                                                                  -------------     -------------     -------------
                                                                                                             
Increase (Decrease) in Cash and Cash Equivalents
Cash Flows From Operating Activities:
  Net income .................................................................    $  10,094,000     $   9,318,000     $   9,979,000
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Provision for loan losses (credit) .....................................          100,000           (75,000)               --
      Transition adjustment to allowance for loan losses, net of
       income taxes ..........................................................               --                --          (945,000)
      Deferred income tax provision (credit) .................................         (142,000)          252,000            67,000
      Depreciation and amortization ..........................................        1,166,000           918,000           801,000
      Premium amortization (discount accretion) on investment securities,
       net ...................................................................          174,000          (243,000)          868,000
      Net losses on sales of available-for-sale securities ...................          249,000           229,000                --
      Decrease (increase) in prepaid income taxes ............................           34,000           194,000           (37,000)
      Increase in other assets ...............................................         (265,000)         (656,000)         (147,000)
      Increase (decrease) in accrued expenses and other liabilities ..........         (270,000)          915,000          (101,000)
      Increase (decrease) in income taxes payable ............................          (91,000)          110,000                --
                                                                                  -------------     -------------     -------------
        Net cash provided by operating activities ............................       11,049,000        10,962,000        10,485,000
                                                                                  -------------     -------------     -------------

Cash Flows From Investing Activities:
  Proceeds from sales of available-for-sale securities .......................        5,270,000         7,423,000                --
  Proceeds from maturities and redemptions of investment securities:
  Held-to-maturity ...........................................................      391,181,000       229,246,000        67,042,000
  Available-for-sale .........................................................       15,003,000        13,765,000         9,718,000
  Purchase of investment securities:
  Held-to-maturity ...........................................................     (416,922,000)     (250,235,000)      (69,999,000)
  Available-for-sale .........................................................      (74,881,000)      (16,005,000)      (28,241,000)
  Net increase in loans to customers .........................................      (33,802,000)      (10,150,000)      (12,074,000)
  Purchases of bank premises and equipment ...................................       (1,301,000)       (1,193,000)       (1,235,000)
                                                                                  -------------     -------------     -------------
    Net cash used in investing activities ....................................     (115,452,000)      (27,149,000)      (34,789,000)
                                                                                  -------------     -------------     -------------

Cash Flows From Financing Activities:
  Net increase in total deposits .............................................       54,398,000        47,283,000        23,958,000
  Proceeds from exercise of stock options ....................................          420,000           223,000           137,000
  Repurchase and retirement of common stock ..................................       (4,698,000)       (2,819,000)       (5,116,000)
  Cash dividends paid ........................................................       (2,180,000)       (2,002,000)       (1,837,000)
                                                                                  -------------     -------------     -------------
        Net cash provided by financing activities ............................       47,940,000        42,685,000        17,142,000
                                                                                  -------------     -------------     -------------
Net increase (decrease) in cash and cash equivalents .........................      (56,463,000)       26,498,000        (7,162,000)
Cash and cash equivalents, beginning of year .................................      111,672,000        85,174,000        92,336,000
                                                                                  -------------     -------------     -------------
Cash and cash equivalents, end of year ......................................     $  55,209,000     $ 111,672,000     $  85,174,000
                                                                                  =============     =============     =============

Supplemental Schedule of Noncash:
  Investing Activities
    Unrealized gains (losses) on available-for-sale securities ...............    $     523,000     $   3,358,000     $  (4,403,000)
    Transfer of available-for-sale securities to held-to-maturity category ...               --        14,836,000                --
  Financing Activities
    Tax benefit from exercise of employee stock options ......................           35,000            19,000             4,000
    Cash dividends payable ...................................................        1,200,000         1,099,000         1,007,000


The  Corporation  made  interest  payments  of  $9,632,000,   $13,016,000,   and
$9,523,000 and income tax payments of $3,726,000,  $2,875,000, and $4,031,000 in
2001, 2000 and 1999, respectively.

See notes to consolidated financial statements


                                       62


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The consolidated  financial statements include the accounts of The First of
Long Island Corporation (the "Corporation") and its wholly-owned subsidiary, The
First  National Bank of Long Island (the "Bank").  The  Corporation's  financial
condition  and operating  results  principally  reflect  those of the Bank.  All
intercompany  balances  and  amounts  have been  eliminated.  In  preparing  the
consolidated financial statements,  management is required to make estimates and
assumptions  that affect the reported  asset and liability  balances and revenue
and expense  amounts.  Actual  results  could  differ  significantly  from those
estimates.

     The accounting and reporting  policies of the  Corporation  reflect banking
industry practice and conform to generally accepted accounting  principles.  The
following is a summary of the significant accounting policies.

Investment Securities

     Current  accounting   standards  require  that  investment   securities  be
classified as  held-to-maturity,  trading,  or  available-for-sale.  The trading
category is not applicable to any securities in the Bank's portfolio because the
Bank does not buy or hold debt or equity securities  principally for the purpose
of  selling  in the  near  term.  Held-to-maturity  securities  are  those  debt
securities  which  the Bank  has the  intent  and  expected  ability  to hold to
maturity, and are reported at amortized cost.  Available-for-sale securities are
those debt and equity securities which are neither  held-to-maturity  securities
nor trading securities and are reported at fair value, with unrealized gains and
losses,  net of the related  income tax effect,  included in  accumulated  other
comprehensive   income.   Realized   gains   and   losses   on   the   sale   of
available-for-sale  securities are determined using the specific  identification
method.

Loans and Allowance For Loan Losses

     Loans  are  reported  at  their  outstanding  principal  balance  less  any
chargeoffs,  the allowance for loan losses, and any unearned income. Interest on
loans is credited to income based on the principal amount outstanding.  Unearned
discounts  are  recognized as income over the terms of the loans by the interest
method.  Nonrefundable loan origination fees are deferred and amortized as yield
adjustments over the lives of the related loans.

     The  accrual  of  interest  income is  generally  discontinued  when a loan
becomes 90 days past due as to principal or interest payments. In addition,  any
accrued but unpaid interest is reversed against current period income.  The Bank
considers  nonaccruing  loans  to  be  impaired  under  Statement  of  Financial
Accounting  Standards No. 114 "Accounting by Creditors for Impairment of a Loan"
("SFAS No. 114").  The valuation  allowance for  nonaccrual  and other  impaired
loans is reported within the overall allowance for loan losses.

     The allowance for loan losses is  established  through  provisions for loan
losses charged against income.  Amounts deemed to be  uncollectible  are charged
against the allowance for loan losses,  and subsequent  recoveries,  if any, are
credited to the allowance.

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

Bank Premises and Equipment

     Bank  premises  and  equipment  are  carried  at  cost,  less   accumulated
depreciation and amortization. Buildings are depreciated using the straight-line
method over their  estimated  useful lives which range  between  thirty-one  and
forty years.  Building  improvements  are  depreciated  using the  straight-line
method over the then remaining  lives of the buildings.  Leasehold  improvements
are amortized  using the  straight-line  method over the remaining  lives of the
leases or their estimated useful lives,  whichever is shorter.  The lives of the
respective leases range between seven and ten years.  Furniture,  fixtures,  and
equipment are depreciated  over their estimated useful lives which range between
three and seven


                                       63


years. The straight-line method of depreciation is used for furniture, fixtures,
and equipment  acquired after 1997 and the 150% declining balance method is used
for all other assets.

Checking Deposits

     Each  of  the   Bank's   commercial   checking   accounts   has  a  related
noninterest-bearing  sweep account. The sole purpose of the sweep accounts is to
reduce the  noninterest-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 checking deposits in the accompanying
consolidated balance sheets.

Income Taxes

     A current tax  liability or asset is  recognized  for the  estimated  taxes
payable or  refundable  on tax  returns  for the current  year.  A deferred  tax
liability  or  asset  is  recognized  for  the  estimated   future  tax  effects
attributable  to temporary  differences  and  carryforwards.  The measurement of
deferred tax assets is reduced, if necessary,  by the amount of any tax benefits
that,  based  on  available  evidence,  are not  expected  to be  realized.  The
measurement  of current  and  deferred  tax  liabilities  and assets is based on
provisions of the enacted tax law. The effects of future  changes in tax laws or
rates are not considered.

Fair Values of Financial Instruments

     The  following  methods  and  assumptions  are used by the  Corporation  in
estimating fair values of financial instruments as disclosed herein.

     Cash  and  cash  equivalents.  The  recorded  book  value  of cash and cash
equivalents is their fair value.

     Investment  securities.  For investment  securities  other than  commercial
paper,  fair values are based on quoted  market  prices.  All of the  commercial
paper in the Bank's investment  portfolio as of December 31, 2001 and 2000 had a
remaining  maturity of less than thirty days. For these short-term  instruments,
the recorded book value is deemed to be a reasonable estimate of fair value.

     Loans.  Fair values are  estimated  for  portfolios  of loans with  similar
financial  characteristics.  The total  loan  portfolio  is first  divided  into
adjustable and fixed rate interest  terms.  For  adjustable  rate loans that are
subject to  immediate  repricing,  the  recorded  book  value  less the  related
allowance for loan losses is a reasonable estimate of fair value. For adjustable
rate loans that are subject to  repricing  over time and fixed rate loans,  fair
value is calculated by discounting  anticipated future repricing amounts or cash
flows  using  discount  rates  equivalent  to the rates at which the Bank  would
currently make loans which are similar with regard to collateral,  maturity, and
the type of borrower.  The  discounted  value of the repricing  amounts and cash
flows is  reduced  by the  related  allowance  for loan  losses  to arrive at an
estimate of fair value.

     Deposit  liabilities.  The fair value of deposits with no stated  maturity,
such as noninterest-bearing  demand deposits, money market accounts, and savings
accounts, is equal to their recorded book value at December 31 of each year. The
fair value of time deposits is based on the discounted value of contractual cash
flows. The discount rate is equivalent to the rate currently offered by the Bank
for deposits of similar size, type and maturity.

     Accrued interest receivable and payable. For these short-term  instruments,
the recorded book value is a reasonable estimate of fair value.

     Off-balance-sheet    assets   and   liabilities.    The   fair   value   of
off-balance-sheet  commitments  to  extend  credit  and  letters  of  credit  is
estimated using fees currently charged to enter into similar agreements.

Stockholders' Equity

     Earnings  Per Share.  Basic  earnings  per share  excludes  dilution and is
computed by dividing net income by the weighted  average number of common shares
outstanding  for the period.  Diluted  earnings  per share,  which  reflects the
potential dilution that could occur if outstanding and exercisable stock options
were  exercised and resulted in the issuance of common stock that then shared in
the  earnings of the  Corporation,  is  computed  by dividing  net income by the
weighted average number of common shares and dilutive stock options.  Other than
stock  options  and the  Rights  described  in Note H,  the  Corporation  has no
securities  that could be converted  into common stock nor does the  Corporation
have any contracts that could result in the issuance of common stock.

     Stock  Repurchase  Program.  Since 1988,  the  Corporation  has had a stock
repurchase program under which it can purchase shares of its own common stock in
market or private transactions.  As of December 31, 2001, and in accordance


                                       64


with prior approval by its Board of Directors,  the  Corporation  could purchase
52,210 shares of stock under the latest stock repurchase plans.

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  Corporation
consists  solely of  unrealized  holding  gains or losses on  available-for-sale
securities.

Stock-Based Compensation

     The Corporation  accounts for stock-based  compensation using the intrinsic
value  method   prescribed  in  Accounting   Principles  Board  Opinion  No.  25
"Accounting  for  Stock  Issued  to  Employees"   ("APB  No.  25")  and  related
Interpretations. Accordingly, compensation cost for stock options is measured as
the excess, if any, of the quoted market price of the Corporation's stock at the
date of grant  over the  amount  an  employee  must pay to  acquire  the  stock.
Compensation costs for stock appreciation  rights, if any, are recorded annually
based on the quoted  market price of the  Corporation's  stock at the end of the
period.

Trust and Investment Services Division

     Assets held in a fiduciary  capacity are not assets of the Corporation and,
accordingly,  are not included in the accompanying  financial statements.  Trust
fees are recorded on the accrual basis.

Report of Independent Public Accountants

     The notes to consolidated financial statements include selected information
as of December 31, 1999, 1998 and 1997 and for the years ended December 31, 1998
and 1997 that is not covered by the Report of  Independent  Public  Accountants.
This  information  has been  presented  in order to  comply  with the Form  10-K
reporting requirements.

New Accounting Pronouncements

     In June 2001, the Financial  Accounting Standards Board issued Statement of
Financial  Accounting  Standards No. 142 "Goodwill and Other Intangible  Assets"
("SFAS No. 142"). This Statement  addresses  financial  accounting and reporting
for acquired goodwill and other intangible assets and supersedes APB Opinion No.
17,  Intangible  Assets.  It addresses how  intangible  assets that are acquired
individually  or with a  group  of  other  assets  should  be  accounted  for in
financial  statements upon their acquisition.  This Statement also addresses how
goodwill and other  intangible  assets  should be accounted  for after they have
been initially  recognized in the financial  statements.  The provisions of this
Statement are required to be applied  starting with fiscal years beginning after
December 15, 2001.  The adoption of SFAS No. 142 and its  application to amounts
currently  included in the Corporation's  balance sheet will not have a material
impact on the Corporation's accounting and disclosures.

     In June 2001, the Financial  Accounting Standards Board issued Statement of
Financial   Accounting  Standards  No.  143  "Accounting  For  Asset  Retirement
Obligations"  ("SFAS No. 143") and in August 2001 issued  Statement of Financial
Accounting  Standards No. 144  "Accounting  For The  Impairment  and Disposal of
Long-Lived Assets" ("SFAS No. 144"). SFAS No. 143 addresses financial accounting
and  reporting  for  obligations  associated  with the  retirement  of  tangible
long-lived assets and the associated asset retirement costs. SFAS No. 144, which
supersedes and amends certain existing accounting and reporting  pronouncements,
addresses  financial  accounting and reporting for the impairment or disposal of
long-lived assets. SFAS No. 143 is effective for financial statements issued for
fiscal years  beginning  after June 15, 2002 and SFAS No. 144 is  effective  for
financial  statements issued for fiscal years beginning after December 15, 2001.
Neither of these pronouncements is currently applicable to the Corporation.


                                       65



NOTE B - INVESTMENT SECURITIES

     The following table sets forth the amortized cost and estimated fair values
of the Bank's investment securities at December 31, 2001, 2000 and 1999.



                                                                                                2001
                                                                --------------------------------------------------------------------
                                                                                     Gross               Gross
                                                                Amortized          Unrealized          Unrealized            Fair
                                                                   Cost              Gains               Losses              Value
                                                                ---------          ---------           ---------           ---------
                                                                                           (in thousands)
                                                                                                               
Held-to-Maturity Securities:
  U.S. Treasury ......................................          $  84,579          $   1,526           $      --           $  86,105
  U.S. government agencies ...........................             30,430                586                (125)             30,891
  Commercial paper ...................................              7,994                 --                  --               7,994
  Corporates .........................................              2,970                194                  --               3,164
  State and municipals ...............................             55,511              1,789                 (97)             57,203
  Collateralized mortgage obligations ................             70,731              1,761                (179)             72,313
                                                                ---------          ---------           ---------           ---------
                                                                $ 252,215          $   5,856           $    (401)          $ 257,670
                                                                =========          =========           =========           =========
Available-for-Sale Securities:
  U.S. Treasury ......................................          $  67,223          $     891           $     (10)          $  68,104
  Corporates .........................................              5,951                187                  --               6,138
  State and municipals ...............................             63,353                837                (284)             63,906
  Equity .............................................                127                 --                  --                 127
                                                                ---------          ---------           ---------           ---------
                                                                $ 136,654          $   1,915           $    (294)          $ 138,275
                                                                =========          =========           =========           =========




                                                                                                2000
                                                                --------------------------------------------------------------------
                                                                                     Gross               Gross
                                                                Amortized          Unrealized          Unrealized            Fair
                                                                   Cost              Gains               Losses              Value
                                                                ---------          ---------           ---------           ---------
                                                                                           (in thousands)
                                                                                                               
Held-to-Maturity Securities:
  U.S. Treasury ......................................          $  56,172          $     645           $      --           $  56,817
  U.S. government agencies ...........................             20,862                228                (125)             20,965
  Commercial paper ...................................             22,962                 --                  --              22,962
  Corporates .........................................              2,961                 87                  --               3,048
  State and municipals ...............................             57,747              1,510                 (28)             59,229
  Collateralized mortgage obligations ................             65,657                640                (273)             66,024
                                                                ---------          ---------           ---------           ---------
                                                                $ 226,361          $   3,110           $    (426)          $ 229,045
                                                                =========          =========           =========           =========
Available-for-Sale Securities:
  U.S. Treasury ......................................          $  35,380          $     358           $      --           $  35,738
  Corporates .........................................              2,922                 48                  --               2,970
  State and municipals ...............................             44,153                722                 (30)             44,845
  Equity .............................................                127                 --                  --                 127
                                                                ---------          ---------           ---------           ---------
                                                                $  82,582          $   1,128           $     (30)          $  83,680
                                                                =========          =========           =========           =========




                                                                                                1999
                                                                --------------------------------------------------------------------
                                                                                     Gross               Gross
                                                                Amortized          Unrealized          Unrealized            Fair
                                                                   Cost              Gains               Losses              Value
                                                                ---------          ---------           ---------           ---------
                                                                                           (in thousands)
                                                                                                               
Held-to-Maturity Securities:
  U.S. Treasury ......................................          $  62,288          $      59           $    (353)          $  61,994
  U.S. government agencies ...........................             20,998                 52                (630)             20,420
  Commercial paper ...................................             12,467                 --                  --              12,467
  State and municipals ...............................             35,107                200                (167)             35,140
  Collateralized mortgage obligations ................             59,138                 17              (1,918)             57,237
                                                                ---------          ---------           ---------           ---------
                                                                $ 189,998          $     328           $  (3,068)          $ 187,258
                                                                =========          =========           =========           =========
Available-for-Sale Securities:
  U.S. Treasury ......................................          $  46,561          $      67           $    (352)          $  46,276
  State and municipals ...............................             56,437                 41              (2,016)             54,462
  Equity .............................................                127                 --                  --                 127
                                                                ---------          ---------           ---------           ---------
                                                                $ 103,125          $     108           $  (2,368)          $ 100,865
                                                                =========          =========           =========           =========


     At December 31, 2001 and 2000,  investment securities with a carrying value
of  $37,793,000  and  $35,904,000,  respectively,  were pledged as collateral to
secure public deposits and for other purposes.


                                       66


      Maturities  and  Average  Yields.  The  following  table  sets  forth  the
maturities and weighted  average yields of the Bank's  investment  securities at
December 31, 2001.



                                                                             Principal Maturing (1)
                                                     ------------------------------------------------------------------------------
                                                          Within          After One But         After Five But          After
                                                         One Year        Within Five Years     Within Ten Years        Ten Years
                                                     ---------------     -----------------    -----------------    -----------------
                                                     Amount    Yield      Amount    Yield     Amount      Yield    Amount      Yield
                                                     ------    -----      ------    -----     ------      -----    ------      -----
                                                                         (dollars in thousands)
                                                                                                       
Held-to-Maturity Securities:
  U.S. Treasury ................................    $57,419     3.61%    $27,160     5.11%    $    --       --%    $    --       --%
  U.S. government agencies .....................        185     6.22       4,594     6.47       8,140     6.31      17,511     5.93
  Commercial paper .............................      7,994     1.98          --       --          --       --          --       --
  Corporates ...................................         --       --       1,983     7.44          --       --         987     7.15
  State and municipals (2) .....................      5,397     7.38      19,220     7.26      23,056     7.43       7,838     7.49
  Collateralized mortgage obligations ..........         --       --       1,434     6.15       8,416     6.35      60,881     6.28
                                                    -------     ----     -------     ----     -------     ----     -------     ----
                                                    $70,995     3.72%    $54,391     6.10%    $39,612     6.97%    $87,217     6.33%
                                                    =======     ====     =======     ====     =======     ====     =======     ====


                                                                             Principal Maturing (1)
                                                     ------------------------------------------------------------------------------
                                                          Within          After One But         After Five But          After
                                                         One Year        Within Five Years     Within Ten Years        Ten Years
                                                     ---------------     -----------------    -----------------    -----------------
                                                     Amount    Yield      Amount    Yield     Amount      Yield    Amount      Yield
                                                     ------    -----      ------    -----     ------      -----    ------      -----
                                                                         (dollars in thousands)
                                                                                                       
Available-for-Sale Securities:
  U.S. Treasury ................................    $ 9,208     5.13%    $58,896     3.52%    $    --       --%     $   --       --%
  Corporates ...................................         --       --       6,138     6.17          --       --          --       --
  State and municipals (2) .....................      1,217     7.67       8,112     6.98      36,226     6.97      18,351     7.11
                                                    -------     ----     -------     ----     -------     ----     -------     ----
Total debt securities ..........................     10,425     5.43      73,146     4.12      36,226     6.97      18,351     7.11
  Equity .......................................         --       --          --       --          --       --         127     8.45
                                                    -------     ----     -------     ----     -------     ----     -------     ----
                                                    $10,425     5.43%    $73,146     4.12%    $36,226     6.97%    $18,478     7.12%
                                                    =======     ====     =======     ====     =======     ====     =======     ====


(1)  Maturities  shown are stated  maturities,  except in the case of  municipal
     securities  which are shown at the  earlier  of their  stated  maturity  or
     pre-refunded dates. Securities backed by mortgages,  which include the U.S.
     government  agencies and collateralized  mortgage  obligations shown above,
     are expected to have substantial  periodic repayments resulting in weighted
     average  lives  considerably  shorter than would be surmised from the above
     table.

(2)  Yields on tax-exempt  obligations  have been  computed on a  tax-equivalent
     basis.

NOTE C - LOANS

     The following table sets forth major classifications of loans.



                                                                                  December 31,
                                                  ----------------------------------------------------------------------------------
                                                    2001              2000              1999              1998              1997
                                                  ---------         ---------         ---------         ---------         ---------
                                                                                   (in thousands)
                                                                                                           
Commercial and industrial ................        $  40,993         $  30,514         $  30,296         $  28,748         $  25,686
Secured by real estate ...................          179,905           155,283           147,598           132,357           121,620
Consumer .................................            6,198             7,504             5,284             6,366             7,152
Other ....................................              593               560               549             4,119             1,101
                                                  ---------         ---------         ---------         ---------         ---------
                                                    227,689           193,861           183,727           171,590           155,559
Unearned income ..........................           (1,001)             (952)             (953)             (872)             (829)
                                                  ---------         ---------         ---------         ---------         ---------
                                                    226,688           192,909           182,774           170,718           154,730
Allowance for loan losses ................           (2,020)           (1,943)           (2,033)           (3,651)           (3,579)
                                                  ---------         ---------         ---------         ---------         ---------
                                                  $ 224,668         $ 190,966         $ 180,741         $ 167,067         $ 151,151
                                                  =========         =========         =========         =========         =========




                                       67



     Allowance For Loan Losses.  In the second  quarter of 1999, the Bank made a
transition adjustment to reduce its allowance for loan losses by $1,600,000. The
transition  adjustment was made in response to guidance  issued by staff members
of the Financial  Accounting  Standards Board in April 1999 and further guidance
issued by staff members of the Securities and Exchange Commission.

     The  following  table sets forth  changes in the Bank's  allowance for loan
losses.



                                                                                 Year ended December 31,
                                                         --------------------------------------------------------------------------
                                                           2001            2000            1999            1998            1997
                                                         ---------       ---------       ---------       ---------       ---------
                                                                                  (dollars in thousands)
                                                                                                          
Balance, beginning of year .........................     $   1,943       $   2,033       $   3,651       $   3,579       $   3,600
                                                         ---------       ---------       ---------       ---------       ---------
Loans charged off:
  Commercial and industrial ........................           (17)            (28)            (32)            (50)             --
  Secured by real estate ...........................            --              --              --              --              --
  Consumer and other ...............................           (35)            (28)            (28)            (49)            (59)
                                                         ---------       ---------       ---------       ---------       ---------
                                                               (52)            (56)            (60)            (99)            (59)
                                                         ---------       ---------       ---------       ---------       ---------
Recoveries of loans charged off:
  Commercial and industrial ........................            --              --              --              --              --
  Secured by real estate ...........................            16              17              16             257             120
  Consumer and other ...............................            13              24              26              14              18
                                                         ---------       ---------       ---------       ---------       ---------
                                                                29              41              42             271             138
                                                         ---------       ---------       ---------       ---------       ---------
Net (chargeoffs) recoveries ........................           (23)            (15)            (18)            172              79
Provision for loan losses (credit) .................           100             (75)             --            (100)           (100)
Transition adjustment ..............................            --              --          (1,600)             --              --
                                                         ---------       ---------       ---------       ---------       ---------
Balance, end of year ...............................     $   2,020       $   1,943       $   2,033       $   3,651       $   3,579
                                                         =========       =========       =========       =========       =========
Ratio of net (chargeoffs) recoveries to
  average loans outstanding ........................          (.01)%          (.01)%          (.01)%           .10%            .05%
                                                         =========       =========       =========       =========       =========




     Allocation of Allowance For Loan Losses. The following table sets forth the
allocation of the Bank's total allowance for loan losses by loan type.



                                                                             December 31,
                                       -------------------------------------------------------------------------------------------
                                             2001              2000               1999              1998               1997
                                       ---------------    ---------------    ---------------    ---------------    ---------------
                                                 % of               % of               % of               % of               % of
                                                 Loans              Loans              Loans              Loans              Loans
                                                To Total           To Total           To Total           To Total           To Total
                                       Amount    Loans    Amount    Loans    Amount    Loans    Amount    Loans    Amount    Loans
                                       ------    -----    ------    -----    ------    -----    ------    -----    ------    -----
                                                                          (dollars in thousands)

                                                                                                
Commercial .........................   $  667     18.1%   $  566     15.8%   $  397     16.5%   $  730     16.9%   $  564     16.6%
Real-estate secured ................    1,252     79.4     1,160     80.5     1,304     80.8     2,325     77.5     2,099     78.6
Consumer and other .................       94      2.5       129      3.7       137      2.7       249      5.6       211      4.8
                                       ------    -----    ------    -----    ------    -----    ------    -----    ------    -----
   Total allocated .................    2,013    100.0     1,855    100.0     1,838    100.0     3,304    100.0     2,874    100.0
Unallocated ........................        7       --        88       --       195       --       347       --       705       --
                                       ------    -----    ------    -----    ------    -----    ------    -----    ------    -----
                                       $2,020    100.0%   $1,943    100.0%   $2,033    100.0%   $3,651    100.0%   $3,579    100.0%
                                       ======    =====    ======    =====    ======    =====    ======    =====    ======    =====


                                       68



     Selected Loan Maturity Information. The following table sets forth maturity
and rate information for the Bank's  commercial and industrial loans at December
31, 2001.



                                                                                                 Maturity
                                                                    ---------------------------------------------------------------
                                                                                      After One
                                                                     Within           But Within           After
                                                                    One Year          Five Years         Five Years           Total
                                                                    --------          ----------         ----------           -----
                                                                                             (in thousands)
                                                                                                                 
Commercial and industrial loans:
   Fixed rate ..........................................            $ 9,422            $ 2,458            $    --            $11,880
   Variable rate .......................................             13,342             10,795              4,976             29,113
                                                                    -------            -------            -------            -------
                                                                    $22,764            $13,253            $ 4,976            $40,993
                                                                    =======            =======            =======            =======


     Past Due,  Nonaccrual,  and  Restructured  Loans.  The following table sets
forth  selected   information  about  the  Bank's  nonaccrual,   past  due,  and
restructured loans.



                                                                         2001   2000     1999    1998    1997
                                                                         ----   ----     ----    ----    ----
At December 31:                                                                     (in thousands)
                                                                                          
Loans past due 90 days or more as to principal or
   interest payments and still accruing .............................    $236    $173    $  5    $ --    $ 49
Nonaccrual loans ....................................................     105      --      28      22     382
Restructured loans ..................................................      10      --      --      --       6

Year Ended  December 31:
Gross  interest  income that would have been
recorded during the year under original terms:
   Nonaccrual loans .................................................       8      --       4       2      55
   Restructured loans ...............................................      --      --      --      --       1

Gross interest income recorded during the year:
   Nonaccrual loans .................................................       4      --       3       2      32
   Restructured loans ...............................................      --      --      --      --       1

Commitments for additional funds ....................................     150     150    None    None    None



     In  addition  to the past  due and  nonaccrual  loans  noted  above,  as of
December  31, 2001 and 2000 the  Corporation's  portfolio  of  performing  loans
included  $1,163,000 and  $2,865,000,  respectively,  of loans  considered to be
impaired  under SFAS No.  114.  Of the  Corporation's  total  impaired  loans at
December 31, 2001,  $688,000 had a related allowance for loan losses of $347,000
and the balance had no related  allowance for loan losses.  The average recorded
investment  during 2001 in loans  considered  to be impaired as of December  31,
2001 was $1,611,000.  Interest income recognized during 2001 on loans considered
to be impaired  as of December  31, 2001 and during the period in 2001 that such
loans were impaired amounted to $122,000.  Of the  Corporation's  total impaired
loans at December 31, 2000,  $2,647,000 had a related  allowance for loan losses
of $419,000  and the  balance  had no related  allowance  for loan  losses.  The
average recorded investment during 2000 in loans considered to be impaired as of
December 31, 2000 was  $3,210,000.  Interest  income  recognized  during 2000 on
loans considered to be impaired as of December 31, 2000 and during the period in
2000 that such loans were  impaired  amounted to $287,000.  All interest  income
recorded  by the  Corporation  during  2001 and 2000 on loans  considered  to be
impaired was recognized using the accrual method of accounting.

     Certain  directors,  including  their  immediate  families and companies in
which they are principal owners,  and executive  officers were loan customers of
the Bank during  2001 and 2000.  Such loans are made in the  ordinary  course of
business  on  substantially  the  same  terms,   including  interest  rates  and
collateral,  as those  prevailing at the time for comparable  transactions  with
other persons, and do not involve more than the normal risk of collectibility or
present other  unfavorable  features.  The  aggregate  amount of these loans was
approximately   $2,239,000  and  $2,082,000  at  December  31,  2001  and  2000,
respectively.  During 2001,  $839,000 of new loans to such persons were made and
repayments  totaled  $682,000.  There were no loans to  directors  or  executive
officers which were nonaccruing at December 31, 2001 or 2000.


                                       69



NOTE D - PREMISES AND EQUIPMENT

     Bank premises and equipment consist of the following:

                                                               December 31,
                                                        -----------------------
                                                          2001           2000
                                                        --------       --------
                                                            (in thousands)

Land .............................................      $  1,274       $  1,274
Buildings ........................................         4,771          4,755
Leasehold improvements ...........................         1,953          1,713
Furniture and equipment ..........................        11,284         10,236
                                                        --------       --------
                                                          19,282         17,978
Accumulated depreciation and amortization ........       (12,126)       (10,957)
                                                        --------       --------
                                                        $  7,156       $  7,021
                                                        ========       ========

     A building  occupied by one of the Bank's  branch  offices is leased from a
director  of the  Corporation  and the Bank.  The lease,  which has a term of 10
years and  expires on October  30,  2002,  currently  provides  for annual  base
rentals of $28,206  plus  certain  charges for real estate taxes and common area
maintenance.  The Bank may cancel this lease at any time by giving the  director
ninety days written  notice.  The Bank believes that the terms of this lease are
comparable to those that could have been obtained from other persons.

NOTE E - DEPOSITS

     The following table sets forth major classifications of average deposits.



                                                                         Year ended December 31,
                                           -----------------------------------------------------------------------------------
                                                   2001                         2000                           1999
                                           ------------------------      -----------------------       -----------------------
                                            Average        Average       Average        Average         Average        Average
                                            Balance       Rate Paid      Balance       Rate Paid        Balance       Rate Paid
                                            -------       ---------      -------       ---------        -------       ---------
                                                                                (dollars in thousands)
                                                                                                      
Checking ..........................        $201,688          --%         $186,215          --%         $168,791          --%
Savings and money market ..........         343,389         2.31          303,530         3.67          280,124         2.85
Time deposits .....................          39,202         3.84           41,105         4.81           37,617         4.06
                                           --------         ----         --------         ----         --------         ----
                                           $584,279         1.62%        $530,850         2.47%        $486,532         1.95%
                                           ========         ====         ========         ====         ========         ====



     Time  Deposits of $100,000  and Over.  The  following  table sets forth the
remaining maturities of the Bank's time deposits in amounts of $100,000 or more.

               Remaining Maturity                                Amount
               -----------------------------------           --------------
                                                             (in thousands)

               3 months or less ..................              $10,295
               Over 3 through 6 months ...........                2,075
               Over 6 through 12 months ..........                1,123
               Over 12 months ....................                  103
                                                                -------
                                                                $13,596
                                                                =======


                                       70



NOTE F - INCOME TAXES

     The Corporation  and its subsidiary file a consolidated  federal income tax
return.  Income taxes charged to earnings in 2001,  2000, and 1999 had effective
tax rates of 25.9%,  26.9%,  and 31.0%,  respectively.  The following table sets
forth  a  reconciliation  of  the  statutory  Federal  income  tax  rate  to the
Corporation's effective tax rate.



                                                                    Year Ended December 31,
                                                                  ----------------------------
                                                                    2001       2000       1999
                                                                  ------     ------     ------
                                                                                 
Statutory federal income tax rate .............................     34.0%      34.0%      34.0%
State and local income taxes, net of federal income tax benefit      4.2        4.1        6.0
Tax-exempt interest on securities and loans, net of
   disallowed cost of funding .................................    (12.6)     (11.1)      (9.3)
Other .........................................................       .3        (.1)        .3
                                                                  ------     ------     ------
                                                                    25.9%      26.9%      31.0%
                                                                  ======     ======     ======


     Provision For Income Taxes.  The following  table sets forth the components
of the provision for income taxes.

                                               Year Ended December 31,
                                          --------------------------------------
                                            2001            2000           1999
                                          -------         -------        -------
                                                      (in thousands)
Currently payable:
  Federal ........................        $ 2,840         $ 2,506        $ 2,818
  State and local ................            828             673          1,176
                                          -------         -------        -------
                                            3,668           3,179          3,994
                                          -------         -------        -------
Deferred:
  Federal ........................           (175)            141             49
  State and local ................             33             111             18
                                          -------         -------        -------
                                             (142)            252             67
                                          -------         -------        -------
                                          $ 3,526         $ 3,431        $ 4,061
                                          =======         =======        =======

     In  addition  to the  provision  shown  in the  table  above,  in 1999  the
Corporation  provided  deferred  federal and state  income taxes of $487,000 and
$168,000, respectively, on the $1,600,000 transition adjustment to the allowance
for loan losses.

     Net  Deferred  Tax  Asset/Liability.  The  following  table  sets forth the
components of the Bank's net deferred tax asset/liability.


                                                                 December 31,
                                                             -------------------
                                                                2001       2000
                                                             -------    -------
Deferred tax assets:                                            (in thousands)
   Allowance for loan losses .............................   $   366    $   341
   Supplemental executive retirement expense .............        54         83
   Directors' retirement expense .........................        62         --
   Postretirement benefits expense .......................        41         38
   Writeoff of bank premises and equipment ...............        32         --
   Accrued professional fees .............................        12         12
   Other .................................................         1         --
                                                             -------    -------
                                                                 568        474
Valuation allowance ......................................        --         --
                                                             -------    -------
                                                                 568        474
                                                             -------    -------
Deferred tax liabilities:
   Pension expense .......................................       117        226
   Depreciation ..........................................       197        191
   Accumulated earnings of Bank subsidiaries .............        93         38
   Unrealized gains on available-for-sale securities .....       658        445
                                                             -------    -------
                                                               1,065        900
                                                             -------    -------
Net deferred tax asset (liability) .......................   $  (497)   $  (426)
                                                             =======    =======

                                       71


NOTE G - COMMITMENTS AND CONTINGENT LIABILITIES

     Financial Instruments With  Off-Balance-Sheet  Risk. The Bank is a party to
financial  instruments  with  off-balance-sheet  risk in the  normal  course  of
business  to  meet  the  financing  needs  of  its  customers.  These  financial
instruments include commitments to extend credit, standby letters of credit, and
commercial  letters of credit.  These instruments  involve,  to varying degrees,
elements of credit risk in excess of the amount  recognized in the  consolidated
balance sheets.

     The Bank's  exposure to credit loss in the event of  nonperformance  by the
other party to financial  instruments for commitments to extend credit,  standby
letters of  credit,  and  commercial  letters  of credit is  represented  by the
contractual notional amount of these instruments.  The Bank uses the same credit
policies  in  making  commitments  and  conditional  obligations  as it does for
on-balance-sheet  instruments.  At  December  31,  financial  instruments  whose
contract amounts represent credit risk are as follows:

                                                        2001            2000
                                                      -------         -------
                                                          (in thousands)

            Commitments to extend credit .........    $53,513         $36,937
            Standby letters of credit ............        999             705
            Commercial letters of credit .........         38             312

     Commitments  to extend credit are legally  binding  agreements to lend to a
customer as long as there is no violation of any  condition  established  in the
contract. Commitments generally have fixed expiration dates or other termination
clauses  and may require  payment of a fee.  Since some of the  commitments  are
expected to expire without being drawn upon, the total commitment amounts do not
necessarily  represent  future  cash  requirements.   The  Bank  evaluates  each
customer's  creditworthiness  on a case-by-case  basis. The amount of collateral
obtained,  if any, by the Bank upon extension of credit is based on management's
credit  evaluation  of the  borrower.  Collateral  held  varies but may  include
security  interests in business assets,  mortgages on commercial and residential
real estate, deposit accounts with the Bank or other financial institutions, and
securities.

     Standby letters of credit are conditional commitments issued by the Bank to
assure the performance or financial  obligations of a customer to a third party.
The Bank's standby  letters of credit extend  through  December 2002. The credit
risk involved in issuing  standby  letters of credit is essentially  the same as
that  involved  in  extending  loans  to  customers.  The Bank  generally  holds
collateral and/or obtains personal guarantees supporting these commitments.  The
extent of collateral held for these commitments at December 31, 2001 varied from
0% to 100%, and averaged 46%.

     Commercial letters of credit are conditional commitments issued by the Bank
to assure the payment by a customer to a supplier.  All of the Bank's commercial
letters of credit  extend for less than one year.  The credit  risk  involved in
issuing  commercial  letters  of  credit  is the same as that  discussed  in the
preceding  paragraph for standby letters of credit.  The Bank generally  obtains
personal guarantees supporting these commitments.

     Concentrations  of Credit  Risk.  Most of the Bank's  loans,  personal  and
commercial,  are to borrowers who are domiciled on Long Island. As a result, the
income of many of the Bank's  borrowers is dependent on the Long Island economy.
In  addition,  most of the Bank's real estate  loans  involve  mortgages on Long
Island properties. Thus, the Bank's loan portfolio is susceptible to the economy
of Long Island.

     Lease Commitments.  At December 31, 2001, minimum annual rental commitments
under noncancelable operating leases are as follows:



               Year                                               Amount
               --------------------------------------------------------------
                                                               (in thousands)
               2002 ........................................      $  420
               2003 ........................................         375
               2004 ........................................         341
               2005 ........................................         225
               2006 ........................................         120
               Thereafter ..................................         155
                                                                  ------
                                                                  $1,636
                                                                  ======

     In addition, the Bank has various renewal options on the above leases. Rent
expense  was  $457,000,   $384,000,  and  $352,000  in  2001,  2000,  and  1999,
respectively.


                                       72



NOTE H - SHAREHOLDER PROTECTION RIGHTS PLAN

     On July 16, 1996, the Board of Directors of the  Corporation  (the "Board")
adopted a  Shareholder  Protection  Rights  Plan and  declared a dividend of one
right ("Right") on each outstanding share of the Corporation's common stock (the
"Common  Stock").  The  dividend  was paid on July 31, 1996 to  shareholders  of
record as of the same date.

     In the absence of an event of the type described  below, the Rights will be
evidenced  by and  trade  with the  Common  Stock  and will not be  exercisable.
However,  the Rights will separate from the Common Stock and become  exercisable
following  the earlier of (1) the tenth  business day, or such later date as the
Board may  decide,  after any person or  persons  (collectively  referred  to as
"person")  commences a tender offer that would  result in such person  holding a
total of 20% or more of the  outstanding  Common Stock, or (2) ten business days
after, or such earlier or later date as the Board may decide,  the  announcement
by the  Corporation  that any person has acquired 20% or more of the outstanding
Common Stock.

     When separated from the Common Stock, each Right will entitle the holder to
purchase one share of Common Stock for $83 (the "Exercise Price").  However,  in
the event that the Corporation has announced that any person has acquired 20% or
more of the  outstanding  Common Stock,  the Rights owned by that person will be
automatically  void and each other  Right will  automatically  become a right to
buy,  for the  Exercise  Price,  that number of shares of Common  Stock having a
market value of twice the Exercise  Price.  Also, if any person  acquires 20% or
more of the  outstanding  Common  Stock,  the Board can require that, in lieu of
exercise, each outstanding Right be exchanged for one share of Common Stock.

     The  Rights may be  redeemed  by action of the Board at a price of $.01 per
Right at any time prior to announcement  by the Corporation  that any person has
acquired 20% or more of the outstanding Common Stock. The Exercise Price and the
number of Rights outstanding are subject to adjustment to prevent dilution.  The
Rights expire ten years from the date of their issuance.

NOTE I - STOCK-BASED COMPENSATION

     The  Corporation  has two stock option and  appreciation  rights plans (the
"Plans").  The 1996 Plan was approved by the Corporation's Board of Directors on
January 16, 1996 and subsequently  approved by its stockholders.  Under the 1996
Plan, as amended,  options to purchase up to 360,000 shares of common stock were
made available for grant to key employees and to  non-employee  directors of the
Corporation and its  subsidiaries  through January 15, 2006. The number of stock
options and stock  appreciation  rights that can be granted to any one person in
any one fiscal  year is limited to 25,000.  Each option  granted  under the 1996
Plan is granted at a price  equal to the fair  market  value of one share of the
Corporation's stock on the date of grant.  Options granted on or before December
31, 2000 are exercisable in whole or in part commencing six months from the date
of grant and ending ten years  after the date of grant.  Options  granted  after
December 31, 2000 are  exercisable  in whole or in part  commencing  three years
from the date of grant and ending ten years after the date of grant. The date on
which options first become  exercisable is subject to  acceleration in the event
of a change in control, retirement, death, disability, and certain other limited
circumstances.

     Each option  granted to an employee under the 1996 Plan may be granted with
or  without a stock  appreciation  right  ("SAR")  attached.  The 1996 Plan also
provides  for  the  granting  of  stand-alone  SARs to  employees.  Non-employee
directors are not eligible for SAR grants,  whether  stand-alone  or attached to
options. At December 31, 2001, options to purchase 95,279 shares of Common Stock
were   outstanding  with  respect  to  the  1996  Plan,  of  which  51,087  were
exercisable. No stock appreciation rights have been granted under the 1996 Plan,
either attached to options or on a stand-alone basis.

     The 1986 Plan was  approved  by the  Corporation's  Board of  Directors  on
January 21, 1986 and subsequently  approved by its stockholders.  Under the 1986
Plan, as later amended, options to purchase up to 387,675 shares of common stock
were  available  to be  granted  to key  employees  of the  Corporation  and its
subsidiaries  through  January  21,  1996.  The  terms  of  the  1986  Plan  are
substantially  the same as those of the 1996 Plan  except that the 1986 Plan did
not provide for the granting of stock options to non-employee  directors and did
not limit to 25,000 the number of stock  options and stock  appreciation  rights
that could be granted to any one person in any one fiscal year.  At December 31,
2001,  options to purchase  47,648 shares of Common Stock were  outstanding  and
exercisable under the 1986 Plan and there were no outstanding stock appreciation
rights.

     The Corporation has chosen to account for  stock-based  compensation  using
the  intrinsic  value  method  prescribed  in APB No. 25.  Since each  option is
granted  at a  price  equal  to  the  fair  market  value  of one  share  of the
Corporation's  stock  on the  date of  grant,  no  compensation  cost  has  been
recognized.


                                       73


     The following table compares  reported net income and earnings per share to
net  income  and  earnings  per share on a pro  forma  basis  assuming  that the
Corporation   accounted  for  stock-based   compensation   under  SFAS  No.  123
"Accounting For Stock Based Compensation."



                                                      2001         2000        1999
                                                  ----------   ----------  ----------
                                                  (in thousands, except per share data)
                                                                      
Net Income Before Transition Adjustment
  To Allowance For Loan Losses:
    As Reported ...............................      $10,094       $9,318      $9,034
    Pro Forma .................................        9,717        9,156       8,846

Net Income:
    As Reported ...............................      $10,094       $9,318      $9,979
    Pro Forma .................................        9,717        9,156       9,791

Earnings Per Share Before Transition
  Adjustment To Allowance For Loan Losses:
    As Reported:
      Basic ...................................        $3.55        $3.19       $2.97
      Diluted .................................         3.50         3.15        2.92

    Pro Forma:
      Basic ...................................        $3.42        $3.13       $2.91
      Diluted .................................         3.37         3.09        2.86

Earnings Per Share:
    As Reported:
      Basic ...................................        $3.55        $3.19       $3.28
      Diluted .................................         3.50         3.15        3.23

    Pro Forma:
      Basic ...................................        $3.42        $3.13       $3.22
      Diluted .................................         3.37         3.09        3.17


     The effects of applying SFAS No. 123 in this pro forma  disclosure  are not
indicative of future amounts. Future awards are anticipated under the 1996 Plan.

     Stock Option Activity. The following table sets forth stock option activity
and the weighted average fair value of options granted.



                                                                             Year Ended December 31,
                                                        ------------------------------------------------------------------------
                                                               2001                      2000                    1999
                                                        --------------------     ----------------------   ---------------------
                                                                      Weighted                 Weighted                 Weighted
                                                                       Average                  Average                  Average
                                                                      Exercise                 Exercise                 Exercise
                                                          Shares       Price       Shares       Price      Shares        Price
                                                         --------     -------    ---------     --------    -------      -----------
                                                                                                      
Outstanding, beginning of year ......................    118,589      $25.21      111,020      $23.19      113,599      $20.48
Granted .............................................     45,688       38.27       23,100       30.09       15,100       41.56
Exercised ...........................................    (19,304)      21.76      (14,181)      15.74       (9,629)      14.26
Forfeited ...........................................     (2,046)      39.16       (1,350)      41.92       (8,050)      30.10
                                                        --------      ------     --------      ------     --------      ------
Outstanding, end of year ............................    142,927      $29.65      118,589      $25.21      111,020      $23.19
                                                        ========      ======     ========      ======     ========      ======
Exercisable, end of year ............................     98,735      $25.79      118,589      $25.21      111,020      $23.19
                                                        ========      ======     ========      ======     ========      ======
Weighted average fair value of options granted ......     $ 8.26                 $   7.00                 $  12.43
                                                        ========                 =========                ========



     The fair value of each option grant is estimated on the date of grant using
the  Black-Scholes  option  pricing model using the following  weighted  average
assumptions:  risk-free  interest rates of 4.85%,  5.14%,  and 6.81% for options
granted in 2001, 2000, and 1999, respectively; volatility of 15.30%, 15.80%, and
15.00% for  options  granted in 2001,  2000,  and 1999,  respectively;  expected
dividend yield of 2.0%,  1.9%, and 1.5% for options  granted in 2001,  2000, and
1999,  respectively;  and expected lives of 7 years for options granted in 2001,
2000 and 1999.


                                       74


     Stock Options Outstanding. The following table sets forth information about
outstanding and exercisable stock options at December 31, 2001.



                                                          Outstanding Stock Options                  Exercisable Stock Options
                                             ----------------------------------------------        ---------------------------
                                                                    Weighted Average
                                                               --------------------------                            Weighted
                                                                Remaining                                             Average
                                                               Contractual       Exercise                            Exercise
      Range of Exercise Prices               Number             Life (yrs.)       Price            Number             Price
- ----------------------------------------     ------            ------------       -----            ------             -----
                                                                                                       
$9.01 to $15.00 ........................     12,161               .72            $12.19             12,161            $12.19
$15.01 to $25.00 .......................     46,024              3.61             19.55             46,024             19.55
$25.01 to $45.00 .......................     84,742              8.19             37.65             40,550             36.96
                                            -------            ------            ------            -------            ------
                                            142,927              6.08            $29.65             98,735            $25.79
                                            =======            ======            ======            =======            ======


NOTE J - RETIREMENT PLANS

     The Bank has a defined  benefit  pension plan (the "Pension Plan") covering
eligible employees. The provisions of the Pension Plan are governed by the rules
and  regulations  contained in the Prototype  Plan of the New York State Bankers
Retirement  System (the "Retirement  System") and the Retirement System Adoption
Agreement  executed by the Bank.  For  investment  purposes,  the Pension Plan's
contributions are pooled with the contributions of the other participants in the
Retirement  System.  Assets of the Pension Plan are invested in various debt and
equity securities.

     Employees are eligible to participate  in the Pension Plan after  attaining
21 years of age and completing 12 full months of service.  Pension  benefits are
generally based on a percentage of average annual compensation during the period
of creditable service.  The Bank makes annual  contributions to the Pension Plan
in an amount sufficient to fund these benefits and participants contribute 2% of
their compensation.  The Bank's funding policy, the entry age normal cost-frozen
initial liability method, is consistent with the funding requirements of federal
law  and  regulations.  Employees  become  fully  vested  after  four  years  of
participation  in the  Pension  Plan (no  vesting  occurs  during the  four-year
period).

     Net Pension  Cost.  The  following  table sets forth the  components of net
periodic pension cost.

                                              2001           2000        1999
                                             -----          -----       -----
                                                       (in thousands)

Service cost ..........................      $ 410          $ 397       $ 341
Interest cost .........................        462            428         364
Expected return on plan assets ........       (598)          (540)       (509)
Net amortization and deferral .........        (44)           (44)        (44)
                                             -----          -----       -----
Net pension cost ......................      $ 230          $ 241       $ 152
                                             =====          =====       =====

     Significant  Actuarial  Assumptions.  The  following  table  sets forth the
significant actuarial assumptions as of the end of each plan year.

                                                      2001       2000    1999
                                                     ------     ------  ------
Discount rate .....................................   6.75%      6.75%   6.75%
Rate of increase in compensation levels ...........   5.00%      5.00%   5.00%
Expected long-term rate of return on plan assets ..   7.50%      7.00%   7.00%


                                       75



     Funded Status of The Plan. The following table sets forth the change in the
benefit obligation and plan assets for each Plan year and, as of the end of each
Plan year, the funded status of the Plan and prepaid benefit cost.



                                                                                                 Year Ended September 30,
                                                                                    ------------------------------------------------
                                                                                      2001                2000                1999
                                                                                    -------             -------             -------
                                                                                                    (in thousands)
                                                                                                                   
Change in projected benefit obligation
Projected benefit obligation at beginning of year ......................            $ 6,969             $ 6,457             $ 6,180
Service cost ...........................................................                520                 519                 473
Plan participants' contributions .......................................               (110)               (122)               (132)
Expenses ...............................................................                (55)                (63)                (60)
Interest cost ..........................................................                462                 428                 364
Benefits paid ..........................................................               (260)               (312)               (265)
Additional prior service cost at valuation date ........................                302                  --                  --
Assumption changes and other ...........................................                (32)                 62                (103)
                                                                                    -------             -------             -------
Projected benefit obligation at end of year ............................              7,796               6,969               6,457
                                                                                    -------             -------             -------

Change in plan assets
Fair value of plan assets at beginning of year .........................              8,580               7,751               6,884
Actual return on plan assets ...........................................               (712)                796               1,057
Employer contribution ..................................................                327                 286                   3
Plan participants' contributions .......................................                110                 122                 132
Benefits paid ..........................................................               (260)               (312)               (265)
Expenses ...............................................................                (55)                (63)                (60)
                                                                                    -------             -------             -------
Fair value of plan assets at end of year ...............................              7,990               8,580               7,751
                                                                                    -------             -------             -------

Funded status ..........................................................                194               1,611               1,294
Unrecognized net actuarial loss (gain) .................................                385                (784)               (468)
Unrecognized prior service cost ........................................                275                 (31)                (35)
Unrecognized transition asset ..........................................                (87)               (127)               (167)
                                                                                    -------             -------             -------
Prepaid benefit cost ...................................................            $   767             $   669             $   624
                                                                                    =======             =======             =======


     The Bank has a combined  profit  sharing/401(k)  plan (the "Profit  Sharing
Plan").  Employees  are eligible to  participate  provided  they are at least 21
years of age and have  completed  one year of service in which they worked 1,000
hours  if  full-time  and 700  hours if  part-time.  Participants  may  elect to
contribute,  on a  tax-deferred  basis,  up to 25%  of  gross  compensation,  as
defined,  subject to the  limitations of Section 401(k) of the Internal  Revenue
Code. The Bank may, at its sole discretion,  make "Additional"  contributions to
each participant's account based on the amount of the participant's tax deferred
contributions  and  make  profit  sharing  contributions  to each  participant's
account equal to a percentage  of the  participant's  compensation,  as defined.
Participants  are fully vested in their elective  contributions  and, after five
years of participation in the Profit Sharing Plan, are fully vested (20% vesting
per year) in the Additional and profit sharing  contributions  made by the Bank.
Additional  contributions were $130,000,  $113,000, and $103,000 for 2001, 2000,
and  1999,  respectively,   and  profit  sharing  contributions  were  $587,000,
$446,000, and $430,000, respectively.

     On August 3, 1995,  the Bank adopted The First National Bank of Long Island
Supplemental  Executive Retirement Program ("SERP").  The SERP provides benefits
to certain employees,  designated by the Compensation  Committee of the Board of
Directors,  whose  benefits  under the Pension Plan and Profit  Sharing Plan are
limited by the applicable  provisions of the Internal  Revenue Code. The benefit
under the SERP is equal to the additional  amount the employee would be entitled
to under the Pension and Profit  Sharing  Plans in the absence of such  Internal
Revenue Code  limitations.  The effective date of the SERP, which superseded the
Bank's previous supplemental  retirement benefit plan, was January 1, 1994. SERP
expense was $389,000, $190,000 and $49,000 in 2001, 2000 and 1999, respectively.
The fluctuations in SERP expense during the three year period ended December 31,
2001 are primarily  attributable  to the impact of changing  interest  rates and
stock market performance on required employer contributions.


                                       76



NOTE K - OTHER OPERATING EXPENSES

     Expenses  included in other operating  expenses which exceed one percent of
the aggregate of total interest income and noninterest income in 2001, 2000, and
1999 are as follows:

                                           2001          2000          1999
                                           ----          ----          ----
                                                    (in thousands)
         Computer services ...........     $543          $490          $487
         Insurance ...................      481           440           407
         Marketing ...................      465           393           397



NOTE L - REGULATORY MATTERS

     Capital.   The  Corporation  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  Corporation's  financial  statements.  Under
capital adequacy  guidelines and the regulatory  framework for prompt corrective
action,  the  Corporation  must meet specific  capital  guidelines  that involve
quantitative  measures of the  Corporation's  assets,  liabilities,  and certain
off-balance-sheet  items calculated under regulatory accounting  practices.  The
Corporation's capital amounts and classification are also subject to qualitative
judgments  by the  regulators  about  components,  risk  weightings,  and  other
factors.

     Under  current  regulations,  banks  are  classified  as well  capitalized,
adequately  capitalized or undercapitalized.  The following table sets forth the
Corporation's  capital  ratios at  December  31,  2001 and 2000 and the  minimum
ratios   necessary  to  be  classified  as  well   capitalized   and  adequately
capitalized. The capital ratios of the Corporation's subsidiary bank at December
31, 2001 and 2000 are not significantly  different than those shown in the table
below,   both  of   which   substantially   exceed   the   requirements   for  a
well-capitalized bank.



                                             Corporation's Capital Ratios
                                                 at December 31:
                                             ----------------------------         Well         Adequately
                                              2001                  2000      Capitalized     Capitalized
                                             ------                 -----     ------------    -----------
                                                                                      
Total  Risk-Based Capital Ratio .........    29.22%                 28.42%        10.00%          8.00%
Tier 1 Risk-Based Capital Ratio .........    28.44                  27.65         6.00            4.00
Tier 1 Leverage Capital Ratio ...........    10.63                  11.19         5.00            4.00


     Other Matters.  The amount of dividends paid by the Bank to the Corporation
is subject to  restrictions  under  Federal  Reserve  Board  Regulation H. Under
Regulation H, the Bank is required to obtain regulatory approval for the payment
of dividends  during any one calendar year that exceed the Bank's net income for
the calendar  year plus the retained net income for the two  preceding  calendar
years.  At December 31,  2001,  the Bank had retained net income for the current
and two preceding calendar years of $10,349,000.

     Regulation  D of the  Board of  Governors  of The  Federal  Reserve  System
requires banks to maintain reserves against certain deposit balances. The Bank's
average reserve requirement for 2001 was approximately $5,183,000.

     Under national banking laws and related statutes, the Bank is limited as to
the amount it may loan to the Corporation,  unless such loans are collateralized
by specified obligations. At December 31, 2001, the maximum amount available for
transfer  from the  Bank to the  Corporation  in the form of loans  approximated
$10,838,000.


                                       77



NOTE M - FAIR VALUE OF FINANCIAL INSTRUMENTS

     Fair value  estimates are made at a specific point in time and are based on
existing on and  off-balance-sheet  financial  instruments.  Such  estimates are
generally  subjective  in nature  and  dependent  upon a number  of  significant
assumptions  associated  with  each  financial  instrument  or group of  similar
financial  instruments,  including estimates of discount rates, risks associated
with  specific  financial  instruments,  estimates  of future  cash  flows,  and
relevant   available   market   information.   Changes  in   assumptions   could
significantly  affect the estimates.  In addition,  fair value  estimates do not
reflect the value of  anticipated  future  business,  premiums or discounts that
could  result  from  offering  for  sale at one time  the  Corporation's  entire
holdings  of a  particular  financial  instrument,  or the tax  consequences  of
realizing gains or losses on the sale of financial instruments.

     The following table sets forth the carrying/contract  amounts and estimated
fair values of the Corporation's  financial instruments at December 31, 2001 and
2000.




                                                                           2001                                 2000
                                                                  ---------------------------        ---------------------------
                                                                  Carrying/                           Carrying/
                                                                  Contract                            Contract
                                                                   Amount          Fair Value          Amount          Fair Value
                                                                  --------         ----------         --------         ----------
                                                                                          (in thousands)
                                                                                                            
Financial Assets:
Cash and due from banks ................................          $ 28,209          $ 28,209          $ 23,872          $ 23,872
Federal funds sold .....................................            27,000            27,000            87,800            87,800
Held-to-maturity securities ............................           252,215           257,670           226,361           229,045
Available-for-sale securities ..........................           138,275           138,275            83,680            83,680
Loans ..................................................           224,668           226,675           190,966           191,067
Accrued interest receivable ............................             5,047             5,047             4,450             4,450

Financial Liabilities:
Checking deposits ......................................           222,822           222,822           195,617           195,617
Savings and money market deposits ......................           347,430           347,430           310,681           310,681
Time deposits ..........................................            34,618            34,645            44,174            44,257
Accrued interest payable ...............................                95                95               275               275

Off-Balance-Sheet Liabilities:
Commitments to extend credit ...........................            53,513                --            36,937                --
Standby and commercial letters of credit ...............             1,037                10             1,017                 7



NOTE N - PARENT COMPANY FINANCIAL INFORMATION

     Condensed  financial  information for The First of Long Island  Corporation
(parent company only) is as follows:




CONDENSED BALANCE SHEETS                                                                   December 31,
                                                                               -----------------------------
Assets:                                                                                 (in thousands)
                                                                                  2001                  2000
                                                                               -------               -------
                                                                                               
   Checking and money market accounts with subsidiary ......................   $ 3,646               $ 2,417
   Investment in subsidiary bank, at equity ................................    72,255                69,536
   Other assets ............................................................        45                    12
                                                                               -------               -------
                                                                               $75,946               $71,965
                                                                               =======               =======
Liabilities:
   Cash dividends payable ..................................................   $ 1,200               $ 1,099
                                                                               -------               -------

Stockholders' equity:
   Common stock ............................................................       279                   289
   Surplus .................................................................       955                 1,188
   Retained earnings .......................................................    72,550                68,737
                                                                               -------               -------
                                                                                73,784                70,214
   Accumulated other comprehensive income, net of tax ......................       962                   652
                                                                               -------               -------
                                                                                74,746                70,866
                                                                               -------               -------
                                                                               $75,946               $71,965
                                                                               =======               =======



                                       78






CONDENSED STATEMENTS OF INCOME                                                                     Year ended December 31,
                                                                                  -------------------------------------------------
                                                                                    2001                  2000               1999
                                                                                  --------             --------            --------
Income:                                                                                           (in thousands)
                                                                                                                  
   Dividends from subsidiary bank ....................................            $  7,700             $  4,500            $  6,850
   Interest on deposits with subsidiary bank .........................                  33                   73                  53
                                                                                  --------             --------            --------
                                                                                     7,733                4,573               6,903
                                                                                  --------             --------            --------
Expenses:
   Other operating expenses ..........................................                  59                   58                  56
                                                                                  --------             --------            --------

   Income before income taxes ........................................               7,674                4,515               6,847
Income tax expense (credit) ..........................................                 (11)                   6                  (1)
                                                                                  --------             --------            --------
   Income before undistributed earnings of
      subsidiary bank ................................................               7,685                4,509               6,848
Equity in undistributed earnings .....................................               2,409                4,809               3,131
                                                                                  --------             --------            --------
   Net income ........................................................            $ 10,094             $  9,318            $  9,979
                                                                                  ========             ========            ========





CONDENSED STATEMENTS OF CASH FLOWS                                                            Year ended December 31,
                                                                                     ----------------------------------------------
Increase (Decrease) in Cash and Cash Equivalents*                                      2001               2000               1999
                                                                                     --------           --------           --------
                                                                                                    (in thousands)
                                                                                                                  
Cash Flows From Operating Activities:
   Net income .............................................................          $ 10,094           $  9,318           $  9,979
   Adjustments to reconcile net income to net cash
      provided by operating activities:
         Undistributed earnings of subsidiary bank ........................            (2,409)            (4,809)            (3,131)
         Decrease in other assets .........................................                 2                 13                 86
                                                                                     --------           --------           --------
      Net cash provided by operating activities ...........................             7,687              4,522              6,934
                                                                                     --------           --------           --------

Cash Flows From Financing Activities:
   Repurchase and retirement of common stock ..............................            (4,698)            (2,819)            (5,116)
   Proceeds from exercise of stock options ................................               420                223                137
   Cash dividends paid ....................................................            (2,180)            (2,002)            (1,837)
                                                                                     --------           --------           --------
      Net cash used in financing activities ...............................            (6,458)            (4,598)            (6,816)
                                                                                     --------           --------           --------
Net increase (decrease) in cash and cash equivalents ......................             1,229                (76)               118
Cash and cash equivalents, beginning of year ..............................             2,417              2,493              2,375
                                                                                     --------           --------           --------
Cash and cash equivalents, end of year ....................................          $  3,646           $  2,417           $  2,493
                                                                                     ========           ========           ========

Supplemental Schedule of Noncash Financing Activities:
   Tax benefit from exercise of employee stock options ....................          $     35           $     19           $      4
   Cash dividends payable .................................................             1,200              1,099              1,007



*Cash and cash  equivalents  include the checking and money market accounts with
the Corporation's wholly-owned bank subsidiary.


                                       79



NOTE O - QUARTERLY FINANCIAL DATA (Unaudited)




                                                           First            Second           Third          Fourth
                                                          Quarter           Quarter         Quarter         Quarter         Total
                                                          --------         --------        --------        --------        --------
2001                                                                         (in thousands, except per share data)
                                                                                                            
Interest income ..................................        $  9,881         $  9,570        $  9,524        $  9,014        $ 37,989
Interest expense .................................           3,127            2,494           2,281           1,549           9,451
Net interest income ..............................           6,754            7,076           7,243           7,465          28,538
Provision for loan losses (credit) ...............              --               --              --             100             100
Noninterest income ...............................           1,280            1,385           1,281           1,003           4,949
Noninterest expense ..............................           4,895            4,836           4,876           5,160          19,767
Income before income taxes .......................           3,139            3,625           3,648           3,208          13,620
Income taxes .....................................             804              975             974             773           3,526
Net income .......................................           2,335            2,650           2,674           2,435          10,094
Earnings per share:
  Basic ..........................................             .81              .93             .94             .87            3.55
  Diluted ........................................             .80              .91             .93             .86            3.50
Comprehensive income .............................           2,938            2,458           3,613           1,395          10,404

2000
Interest income ..................................        $  8,964         $  9,484        $ 10,065        $ 10,309        $ 38,822
Interest expense .................................           2,830            3,157           3,510           3,609          13,106
Net interest income ..............................           6,134            6,327           6,555           6,700          25,716
Provision for loan losses (credit) ...............             (75)              --              --              --             (75)
Noninterest income ...............................           1,110            1,104           1,247           1,064           4,525
Noninterest expense ..............................           4,312            4,408           4,357           4,490          17,567
Income before income taxes .......................           3,007            3,023           3,445           3,274          12,749
Income taxes .....................................             834              815             908             874           3,431
Net income .......................................           2,173            2,208           2,537           2,400           9,318
Earnings per share:
  Basic ..........................................             .74              .75             .87             .83            3.19
  Diluted ........................................             .73              .74             .86             .82            3.15
Comprehensive income .............................           2,155            2,543           3,059           3,547          11,304



                                       80



REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

Stockholders and Board of Directors of
The First of Long Island Corporation:

     We have audited the accompanying  consolidated  balance sheets of The First
of Long Island  Corporation  and subsidiary 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  Corporation'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.  Those standards require that we plan and perform
the audits 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 First of Long Island
Corporation  and  subsidiary as of December 31, 2001 and 2000 and the results of
their  operations and their 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.

                                                /s/ Arthur Andersen LLP

New York, New York
January 22, 2002


                                       81



OFFICIAL STAFF

FULL SERVICE OFFICES

Glen Head
10 Glen Head Road
Glen Head, NY  11545
(516) 671-4900

John J. Mulder, Jr.
Vice President and Branch Manager

Elaine Ballinger
Assistant Manager

Daphne Johnson
Administrative Assistant

Greenvale
7 Glen Cove Road
Greenvale, NY  11548
(516) 621-8811

Philip R. Thompson
Vice President and Branch Manager

Patricia Ovalle-Wood
Assistant Manager

Huntington
253 New York Avenue
Huntington, NY  11743
(631) 427-4143

William Pyszczymuka
Vice President and Branch Manager

Jenny Malandruccolo
Assistant Vice President

Marie McManus
Assistant Cashier

Margaret Hanrahan
Administrative Assistant

Locust Valley
108 Forest Avenue
Locust Valley, NY  11560
(516) 671-2299

John T. Noonan
Vice President and Branch Manager

Mary Lou Martin
Assistant Vice President

Carol Luzynski
Administrative Assistant

Northport
711 Fort Salonga Road
Northport, NY  11768
(631) 261-4000

Henry C. Suhr
Vice President and Branch Manager

David Lippa
Assistant Vice President


                                       82


Janet Kittle
Administrative Assistant

Old Brookville
209 Glen Head Road
Old Brookville, NY  11545
(516) 759-9002

Frank Plesche
Vice President and Branch Manager

Carolyn McIntyre
Assistant Vice President

Rockville Centre
310 Merrick Road
Rockville Centre, NY  11570
(516) 763-5533

Raffaella Marciari
Vice President and Branch Manager

Kathryn M. Sachs
Assistant Manager

Theresa Crawford
Administrative Assistant

Roslyn Heights
130 Mineola Avenue
Roslyn Heights, NY  11577
(516) 621-1900

Archie J. Arrington
Vice President and Branch Manager

Carole Ann Snayd
Assistant Vice President

Lucile Pelliccione
Administrative Assistant

Woodbury
800 Woodbury Road
Woodbury, NY 11797
(516) 364-3434

George P. Knott
Vice President and Branch Manager

June Pipito
Assistant Vice President

COMMERCIAL BANKING OFFICES

Allen Boulevard
22 Allen Boulevard
Farmingdale, NY  11735
(631) 753-8888

Patricia M. Gramble
Assistant Vice President and Branch Manager


                                       83



Bohemia
30 Orville Drive
Bohemia, NY  11716
(631) 218-2500

Robert F. Covino
Vice President and Branch Manager

Deer Park
60 E. Industry Court
Deer Park, NY  11729
(631) 243-2600

Albert M. Nordt, Jr.
Assistant Vice President and Branch Manager

Garden City
1050 Franklin Avenue
Garden City, NY  11530
(516) 742-6262

Elizabeth A. Materia
Assistant Vice President and Branch Manager

Great Neck
536 Northern Boulevard
Great Neck, NY  11021
(516) 482-6666

Janice B. Manditch
Assistant Vice President and Branch Manager

Hauppauge
330 Motor Parkway
Hauppauge, NY  11788
(631) 952-2900

Mark A. Ryan
Assistant Vice President and Branch Manager

Hicksville
106 Old Country Road
Hicksville, NY  11801
(516) 932-7150

Joyce C. Graber
Assistant Vice President and Branch Manager

Arlyne H. Kramer
Assistant Cashier

Lake Success
3000 Marcus Avenue
Lake Success, NY  11042
(516) 775-3133

Lucy Ortiz
Assistant Vice President and Branch Manager

Patricia Scrudato
Assistant Manger


                                       84



Mineola
194 First Street
Mineola, NY  11501
(516) 742-1144

Herta Tscherne
Assistant Vice President and Branch Manager

Rosemary Kerrane
Assistant Manager

New Highway
2091 New Highway
Farmingdale, NY  11735
(631) 454-2022

Barbara Cavalier
Assistant Vice President and Branch Manager

New Hyde Park
200 Jericho Turnpike
New Hyde Park, NY  11040
(516) 328-3100

Linda A. Cutter
Assistant Vice President and Branch Manager

Kathleen Martin
Administrative Assistant

Valley Stream
133 E. Merrick Road
Valley Stream, NY 11580
(516) 825-0202

Peter J. Arebalo
Assistant Vice President and Branch Manager

Investment Division
800 Woodbury Road
Woodbury, NY  11797
(516) 364-3436

Brian J. Keeney
Senior Vice President

Robert M. Heyssel, Jr.
Vice President

Sharon E. Pazienza
Vice President

Joanne Buckley
Assistant Vice President

Quyen T. Pham
Operations Manager

Dawn LoBraico
Administrative Assistant

Francis V. Liantonio
Vice President

Administration
J. William Johnson
Chairman and Chief Executive Officer

Arthur J. Lupinacci, Jr.
Executive Vice President


                                       85


Lorraine Fogarty
Executive Assistant

Constance Miller
Executive Assistant

Auditing
Kitty W. Craig
Vice President

Margaret M. DeBonis
Assistant Vice President

Cathy Balsiero
Assistant Auditor

Mathew Wallis
Administrative Assistant

Branch Administration
James Clavell
Vice President

Monica Baker
Assistant Vice President

Ronald Pimental
Assistant Vice President

JoAnn Diamond
Assistant Cashier

Leonora Mintz
Assistant Manager

Susan Sciacca
Assistant Manager

Sara Melamed
Administrative Assistant

Commercial Banking
Donald L. Manfredonia
Executive Vice President

Joseph G. Perri
Executive Vice President

Albert Arena
Vice President

Paul J. Daley
Vice President

Stephen Durso
Vice President

Richard K. Dzwlewicz
Vice President

James P. Johnis
Vice President

Henry A. Kramer
Vice President

Edward V. Mirabella
Vice President

William W. Riley
Vice President

John P. Solensky
Vice President


                                       86


Margaret M. Curran
Assistant Vice President

Gretchen B. Nesky
Assistant Vice President

Frank Pelliccione
Assistant Vice President

Andrew W. Malone
Commercial Mortgage Originator

Maureen Cannarsa
Administrative Assistant

Diane Mucci
Executive Assistant

Compliance and Procedures
Wayne M. Sturges
Vice President

Computer Services
Conrad A. Lissade
Computer Services Manager

Data Center
Jose Diaz
Assistant Vice President

Christina Alexander
Administrative Assistant

Deposit Operations
Carmela Lalonde
Assistant Manager

Donna Long
Assistant Manager

Neil Dastas
Administrative Assistant

Finance
Mark D. Curtis
Senior Vice President

Aldo Columbano
Vice President

Wayne B. Drake
Vice President

Matthew J. Mankowski
Assistant Vice President

Catherine Irvin
Assistant Manager

Cheryl Romanski
Assistant Manager

Diane Pascucci
Administrative Assistant

General Services
Frederick G. Ruff
Assistant Vice President

Alexandria Spearman
Administrative Assistant


                                       87


Human Resources
Donna M. Kelly
Vice President

Takako Endo
Assistant Vice President

Susan J. Hempton
Assistant Vice President

Loan Center
Robert Jacobs
Assistant Vice President

John F. Darcy
Senior Mortgage Advisor

Frederick T. Hughes
Mortgage Originator

Ann J. Cristodero
Assistant Manager

Eveline Ratte
Assistant Manager

Anna S. Fleming
Administrative Assistant

Veronica Gajkowski
Administrative Assistant

Barbara Johnson
Administrative Assistant

Patricia Lacorazza
Administrative Assistant

Marketing
Cathy M. Poturny
Assistant Vice President

Anne Urtnowski
Assistant Manager

Operations Administration
Richard Kick
Senior Vice President

Betsy Gustafson
Vice President

Counsel
Schupbach, Williams & Pavone LLP

Independent Auditors
Arthur Andersen LLP

FORM 10-K REPORT

A copy of the Corporation's  annual report on Form 10-K for 2001, filed with the
Securities and Exchange Commission,  may be obtained without charge upon written
request to Mark D. Curtis,  Senior Vice  President and  Treasurer,  The First of
Long  Island  Corporation,  10 Glen Head Road,  PO Box 67,  Glen Head,  New York
11545-0067.


                                       88



Executive Office
The First of Long Island Corporation
10 Glen Head Road
Glen Head, New York 11545
(516) 671-4900
www.firstofli.com

Transfer Agent and Registrar
Registrar and Transfer Company
10 Commerce Drive
Cranford, New Jersey 07016-3572
(800) 368-5948
www.rtco.com

Annual Meeting Notice

     The  Annual  Meeting  of  Stockholders  will be held at the Old  Brookville
office of The First National Bank of Long Island, 209 Glen Head Road, Glen Head,
New York 11545 on Tuesday, April 16, 2002 at 3:30 P.M.

BUSINESS DEVELOPMENT BOARD

David Black, CPA

Robert Bogardt, CPA
Bogardt & Company, LLP

Christopher S. Byczek, Esq.
Partner
Cronin & Byczek, LLP

Emil V. Cianciulli, Esq.
Partner
Cianciulli & Meng, P.C.

Thomas   N. Dufek
Chief Financial Officer
The Tyree Organization

William  L. Edwards
Real Estate Investor

C. J. Erickson, Esq.
Hodgson Russ LLP

Bernard Esquenet
Chief Executive Officer
The Ruhof Corp.

Leonard Gleicher
Partner
Goldberg Bros. Realtors

Kenneth R. Going
President
GOING SIGN CO. Inc.

Herbert  Haber, CPA


                                       89



Kevin J. Harding, Esq.
Partner
Harding and Harding

Alan B. Katcher
Chief Executive Officer
Terry Alan Adv. Co., Inc.

Kevin T. Kelly
Executive Administrator
Ophthalmic Consultants of Long Island

Herbert Kotler, Esq.

Kenneth R. Latham
Chairman of the Board
Latham Bros. Lumber Co., Inc.

Zachary Levy, Esq.

James J. Lynch, Esq.

Susan Hirschfeld Mohr
President
J. W. Hirschfeld Agency, Inc.

Richard  E. Nussbaum, CPA
Managing Partner
Nussbaum Yates & Wolpow, P.C.

Douglas  Pierce
President
Pierce Country Day School & Camp Inc.

Quentin Sammis
President
Coldwell Banker Sammis

Arthur C. Schupbach, Esq.
Partner
Schupbach, Williams & Pavone LLP

Lawrence F. Steiner
President
Universal Unlimited, Inc.

H. Craig Treiber
Chairman/CEO
The Treiber Insurance Group

Arthur Ventura
President
Badge Agency

Mark Wurzel
President
Calico Cottage, Inc.


                                       90



[LOGO] The First of Long Island
The First of Long Island Corporation

[PHOTO OMITTED]



                                       91