U.S. Securities and Exchange Commission
                             Washington, D.C. 20549


                                    Form 10-Q


           [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended September 30, 2001

          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
         For the transition period from _____________ to _______________

                         Commission File Number 0-21021


                            Enterprise Bancorp, Inc.
             (Exact name of registrant as specified in its charter)


                     Massachusetts                      04-3308902
               (State or other jurisdiction           (IRS Employer
              of incorporation or organization)    Identification No.)

               222 Merrimack Street, Lowell, Massachusetts, 01852
               (Address of principal executive offices)   (Zip code)

                                 (978) 459-9000
                         (Registrant's telephone number)

          Indicate  by check  mark  whether  the  registrant  (1) has  filed all
          reports  required to be filed by Section 13 or 15(d) of the Securities
          Exchange  Act of 1934  during  the  preceding  12 months  (or for such
          shorter period that the registrant was required to file such reports),
          and (2) has been subject to such filing  requirements  for the past 90
          days. Yes ..X.... No......

          Indicate  the  number of shares  outstanding  of each of the  issuer's
          classes of common stock, as of the latest  practicable date:

                    November 14, 2001 Common Stock - Par Value $0.01,  3,453,487
                    shares outstanding




























                                       1




                                         ENTERPRISE BANCORP, INC.
                                                  INDEX
                                                                     Page Number

           Cover Page                                                          1

           Index                                                               2

                          PART I FINANCIAL INFORMATION

Item 1     Financial Statements

               Consolidated Balance Sheets - September 30, 2001
                 and December 31, 2000                                         3

               Consolidated Statements of Income -
               Three and nine months ended September 30, 2001 and 2000        4

               Consolidated Statements of Changes in Stockholders' Equity -   5
               Nine months ended September 30, 2001

               Consolidated Statements of Cash Flows -
               Nine months ended September 30, 2001 and 2000                  6

               Notes to Financial Statements                                  8

Item 2     Management's Discussion and Analysis of Financial
           Condition and Results of Operations                                10

Item 3     Quantitative and Qualitative Disclosures About Market Risk         22

                            PART II OTHER INFORMATION

Item 1     Legal Proceedings                                                  23

Item 2     Changes in Securities and Use of Proceeds                          23

Item 3     Defaults upon Senior Securities                                    23

Item 4     Submission of Matters to a Vote of Security Holders                23

Item 5     Other Information                                                  23

Item 6     Exhibits and Reports on Form 8-K                                   23

           Signature Page                                                     24

                SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

This report contains certain  "forward-looking  statements" including statements
concerning plans,  objectives,  future events or performance and assumptions and
other statements that are other than statements of historical  fact.  Enterprise
Bancorp,  Inc.  (the  "company")  wishes to caution  readers that the  following
important  factors,  among  others,  may adversely  affect the company's  future
results and could cause the company's  results for subsequent  periods to differ
materially  from those expressed in any  forward-looking  statement made herein:
(i) the effect of  unforeseen  changes  in  interest  rates;  (ii) the effect of
changes in the business  cycle and downturns in the local,  regional or national
economies,  including  unanticipated  deterioration  in the  local  real  estate
market;  (iii)  changes in asset  quality  and  unanticipated  increases  in the
company's reserve for loan losses; (iv) the effect on the company's  competitive
position  within its  market  area of the  increasing  competition  from  larger
regional and out-of-state banking organizations as well as non-bank providers of
various  financial  services;  (v)  the  effect  of  technological  changes  and
unanticipated technology-related expenses; (vi) the effect of unforeseen changes
in consumer  spending;  (vii) the effect of changes in laws and regulations that
apply to the company's  business and operations and  unanticipated  increases in
the company's  regulatory  compliance costs; (viii)  unanticipated  increases in
employee  compensation and benefit  expenses;  and (ix) the effect of changes in
accounting policies and practices,  as may be adopted by the regulatory agencies
as well as by the Financial Accounting Standards Board.




                                       2



                                      ENTERPRISE BANCORP, INC.

                                     Consolidated Balance Sheets




                                                                 September 30,
                                                                    2001        December 31,
($ in thousands)                                                 (Unaudited)       2000
                                                                 -------------  -----------
Assets

                                                                         
Cash and cash equivalents
     Cash and due from banks                                        $ 29,965   $ 26,080
     Daily federal funds sold                                          6,500     28,025
                                                                    --------   --------
               Total cash and cash equivalents                        36,465     54,105

Investment securities at fair value                                  213,978    185,184
Loans, less allowance for loan losses of $7,684 at September 30,
      2001 and $6,220 at December 31, 2000, respectively             355,781    305,598
Premises and equipment                                                11,635     10,903
Prepaid expenses and other assets                                      2,986      2,735
Accrued interest receivable                                            3,737      4,078
Deferred income taxes, net                                               619      2,209
Income taxes receivable                                                  230        415
Intangible assets, net of amortization                                 6,994      7,587
                                                                    --------   --------

               Total assets                                         $632,425   $572,814
                                                                    ========   ========

Liabilities, Trust Preferred Securities and Stockholders' Equity

Deposits                                                            $502,720   $461,975
Short-term borrowings                                                 70,638     58,271
Escrow deposits of borrowers                                           1,245      1,106
Accrued expenses and other liabilities                                 3,919      3,776
Accrued interest payable                                                 822      1,031
                                                                    --------   --------

               Total liabilities                                     579,344    526,159
                                                                    --------   --------

Trust preferred securities                                            10,500     10,500

Stockholders' equity:
Preferred stock, $.01 par value; 1,000,000 shares
        authorized, no shares issued                                    --         --
Common stock $.01 par value; 10,000,000 shares authorized;
        3,452,887 and 3,408,667 shares issued and outstanding
        at September 30, 2001 and December 31, 2000, respectively         35         34
Additional paid-in capital                                            18,530     17,843
Retained earnings                                                     19,446     16,793
Accumulated other comprehensive income                                 4,570      1,485
                                                                    --------   --------

                  Total stockholders' equity                          42,581     36,155
                                                                    --------   --------

                  Total liabilities, trust preferred
                    securities and stockholders' equity             $632,425   $572,814
                                                                    ========   ========





                                       3




                            ENTERPRISE BANCORP, INC.

                        Consolidated Statements of Income

             Three and nine months ended September 30, 2001 and 2000




                                                                Three Months Ended               Nine Months Ended
                                                                   September 30,                     September 30,
                                                            ---------------------------      ----------------------------
($ in thousands)                                               2001             2000            2001            2000
                                                            (Unaudited)      (Unaudited)       (Unaudited)   (Unaudited)
                                                            -------------  -------------     -----------------------------
                                                                                                       
(Unaudited) Interest and dividend income:
     Loans                                                $         7,360          6,993            21,521         19,260
     Investment securities                                          3,046          3,010             9,036          8,362
     Federal funds sold                                               223            107               754            110
                                                            -------------  -------------     -------------  -------------
               Total interest income                               10,629         10,110            31,311         27,732
                                                            -------------  -------------     -------------  -------------

Interest expense:
     Deposits                                                       2,897          3,316             9,164          8,825
     Short-term borrowings                                            624            849             2,076          3,061
                                                            -------------  -------------     -------------  -------------
               Total interest expense                               3,521          4,165            11,240         11,886
                                                            -------------  -------------     -------------  -------------

               Net interest income                                  7,108          5,945            20,071         15,846

Provision for loan losses                                             850            159             1,480            444
                                                            -------------  -------------     -------------  -------------
                Net interest income after provision for
                 loan losses                                        6,258          5,786            18,591         15,402
                                                            -------------  -------------     -------------  -------------

Non-interest income:
     Investment management and trust service fees                     453            383             1,418          1,108
     Deposit service fees                                             369            238             1,091            662
     Net gain (loss) on sale of investment securities                 350              -               761             (2)
     Gain on sale of loans                                            101             42               252             61
     Other income                                                     199            164               611            407
                                                            -------------  -------------     -------------  -------------
               Total non-interest income                            1,472            827             4,133          2,236
                                                            -------------  -------------     -------------  -------------

Non-interest expense:
     Salaries and employee benefits                                 3,432          2,989             9,901          7,811
     Occupancy expenses                                             1,052            809             2,989          2,325
     Trust professional and custodial expenses                        137            117               497            346
     Audit, legal and other professional fees                         123            149               429            480
     Office and data processing supplies                               86            258               342            486
     Advertising and public relations                                  64            211               299            433
     Trust preferred expense                                          290            288               869            606
     Amortization of intangible assets                                198            149               593            149
     Other operating expenses                                         667            534             1,846          1,435
                                                            -------------  -------------     -------------  -------------
               Total non-interest expense                           6,049          5,504            17,765         14,071
                                                            -------------  -------------     -------------  -------------

Income before income taxes                                          1,681          1,109             4,959          3,567
Income tax expense                                                    430            260             1,325            870
                                                            -------------  -------------     -------------  -------------
               Net income                                 $         1,251            849             3,634          2,697
                                                            =============  =============     =============  =============

Basic earnings per average common share outstanding       $          0.36           0.25              1.06           0.82
                                                            =============  =============     =============  =============

Diluted earnings per average common share outstanding     $          0.35           0.25              1.03           0.81
                                                            =============  =============     =============  =============

Basic weighted average common shares outstanding                3,452,065      3,395,338         3,424,709      3,296,953
                                                            =============  =============     =============  =============

Diluted weighted average common shares outstanding              3,545,329      3,412,512         3,513,621      3,345,931
                                                            =============  =============     =============  =============




                                       4



                            ENTERPRISE BANCORP, INC.

           Consolidated Statements of Changes in Stockholders' Equity

                      Nine months ended September 30, 2001




                                                                Common Stock         Additional
                                                          ------------------------    Paid-in    Retained
($ in thousands)                                            Shares         Amount     Capital    Earnings
                                                          -----------   ----------  -----------  -----------


                                                                             
Balance at December 31, 2000                             3,408,667   $       34   $   17,843   $   16,793

Comprehensive income
    Net income                                                                                      3,634
    Unrealized appreciation on securities,
        net of reclassification

Total comprehensive income, net of tax                  $    6,719

    Common stock dividend *                                                                          (981)
    Common stock issued, dividend reinvestment plan *       39,770            1          649
    Stock options exercised                                  4,450                        38
                                                         ---------   ----------   ----------   -----------
Balance at September 30, 2001                            3,452,887   $       35   $   18,530   $   19,446
                                                         ==========  ==========   ==========   ===========


                                                          Comprehensive Income        Total
                                                       -------------------------  Stockholders'
                                                       Period       Accumulated      Equity
                                                       --------    -------------  -----------

Balance at December 31, 2000                                         $    1,485   $  36,155

Comprehensive income
    Net income                                          $    3,634                     3,634
    Unrealized appreciation on securities,
        net of reclassification                              3,085        3,085        3,085
                                                        ----------
Total comprehensive income, net of tax                  $    6,719
                                                        ===========
    Common stock dividend *                                                             (981)
    Common stock issued, dividend reinvestment plan *                                    650
    Stock options exercised                                                               38

                                                                     -----------  ----------
Balance at September 30, 2001                                        $    4,570   $   42,581
                                                                     ===========  ==========



Disclosure of reclassification amount:
Gross unrealized holding appreciation arising during the period                   $    5,435
Tax expense                                                                            1,848
                                                                                  ----------
Unrealized holding appreciation, net of tax                                            3,587
                                                                                  ----------
Less: reclassification adjustment for net gains included
    in net income (net of $259 tax)                                                      502
                                                                                  ----------
Net unrealized appreciation on securities                                         $    3,085
                                                                                  ==========



*    Dividends declared were $0.2875 per share, totaling $981,000.  The dividend
     was split  between cash of $331,000,  which was paid on June 28, 2001,  and
     39,770  shares  valued at  $650,000,  which  were  issued on June 28,  2001
     pursuant to the company's dividend reinvestment plan.





                                       5





                                ENTERPRISE BANCORP, INC.

                         Consolidated Statements of Cash Flows

                     Nine months ended September 30, 2001 and 2000




                                                               September 30,   September 30,
                                                                  2001            2000
($ in thousands)                                               (Unaudited)      (Unaudited)
                                                              ---------------  --------------

                                                                        
Cash flows from operating activities:
     Net income                                               $   3,634       $   2,697
        Adjustments  to reconcile  net income to net cash
        provided by operating activities:
           Provision for loan losses                              1,480             444
           Depreciation and amortization                          1,696           1,407
           Amortization of intangible assets                        593            --
           Net (gain) loss on sale of investment securities        (761)              2
           Gain on sale of loans                                   (252)            (61)
           (Increase) decrease in:
               Loans held for sale                                  282             318
               Accrued interest receivable                          341            (536)
               Prepaid expenses and other assets                   (251)         (1,079)
               Deferred income taxes                               --              (264)
               Income taxes receivable                              185            (386)
           Increase (decrease) in:
               Accrued expenses and other liabilities               143             169
               Accrued interest payable                            (209)            303
                                                              ---------       ---------
                  Net cash provided by operating activities       6,881           3,014
                                                              ---------       ---------

Cash flows from investing activities:
     Proceeds from maturities, calls and paydowns
        of investment securities                                 31,348           6,602
     Proceeds from sales of investment securities                14,409           1,984
     Purchase of investment securities                          (69,243)        (45,365)
     Net increase in loans                                      (51,692)        (45,510)
     Additions to premises and equipment, net                    (2,301)         (3,812)
     Cash paid for assets in excess of liabilities                 --            (7,593)
                                                              ---------       ---------
                  Net cash used in investing activities         (77,479)        (93,694)
                                                              ---------       ---------

Cash flows from financing activities:
     Net increase in deposits, including escrow deposits         40,884         125,935
     Net increase (decrease) in short-term borrowings            12,367         (31,129)
     Common stock dividends                                        (981)           (837)
     Proceeds from issuance of trust preferred securities          --            10,500
     Common stock issued-dividend reinvestment plan                 650             494
     Common stock issued-employee stock options                      38           1,057
                                                              ---------       ---------
                  Net cash provided by financing activities      52,958         106,020
                                                              ---------       ---------

Net (decrease) increase in cash and cash equivalents            (17,640)         15,340
Cash and cash equivalents at beginning of period                 54,105          17,089
                                                              ---------       ---------

Cash and cash equivalents at end of period                    $  36,465          32,429
                                                              =========       =========





                                       6




                                ENTERPRISE BANCORP, INC.

                         Consolidated Statements of Cash Flows
                                      (Continued)

                     Nine months ended September 30, 2001 and 2000

                                                September 30,      September 30,
                                                     2001               2000
($ in thousands)                                 (Unaudited)        (Unaudited)
                                                 ----------         ------------

Supplemental financial data:
     Cash paid for:
        Interest expense                          $11,449              11,566
        Income taxes                                1,200               1,148














































                                       7





                            ENTERPRISE BANCORP, INC.
                          Notes to Financial Statements

(1)      Organization of Holding Company

Enterprise Bancorp, Inc. (the "company") is a Massachusetts  corporation,  which
was  organized on February 29, 1996,  at the  direction of  Enterprise  Bank and
Trust Company,  a Massachusetts  trust company (the "bank"),  for the purpose of
becoming the holding company for the bank.

(2)      Basis of Presentation

The accompanying  unaudited  financial  statements should be read in conjunction
with the company's  December 31, 2000,  audited  financial  statements and notes
thereto.  Interim  results  are not  necessarily  indicative  of  results  to be
expected for the entire year.

In preparing the financial statements,  management is required to make estimates
and assumptions that affect the reported amounts of assets and liabilities as of
the date of the balance  sheet and revenues and expenses for the period.  Actual
results  could  differ  from  those  estimates.   Material  estimates  that  are
particularly  susceptible to change relate to the determination of the allowance
for loan losses.

In the opinion of management,  the accompanying financial statements reflect all
necessary  adjustments  consisting  of  normal  recurring  accruals  for a  fair
presentation.

(3)      Earnings Per Share

Basic  earnings per share are  calculated  by dividing net income by the year to
date  weighted  average  number of common shares that were  outstanding  for the
period. Diluted earnings per share reflect the effect on weighted average shares
outstanding  of the number of additional  shares  outstanding  if dilutive stock
options were converted into common stock using the treasury stock method.

(4)      Dividend Reinvestment Plan

The company maintains a Dividend  Reinvestment Plan (the "DRP"). The DRP enables
stockholders,  at their discretion, to elect to reinvest dividends paid on their
outstanding  shares of company common stock by purchasing  additional  shares of
company  common stock from the  company.  The  stockholders  utilized the DRP to
reinvest $650,000 of the dividends paid by the company into 39,770 shares of the
company's common stock in 2001.

(5)      Fleet Branch Acquisition

On July 21, 2000 the bank  completed its  acquisition of two Fleet National Bank
branch offices (the "Fleet  branches").  The excess of cost over the fair market
value of assets acquired and liabilities  assumed of approximately  $7.9 million
has been  allocated as $6.6  million in goodwill and $1.3 million in  identified
intangible assets (combined  "intangible  assets") and is being amortized over a
ten-year period.










                                       8





(6)      Accounting Rule Changes

In July 2001, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial  Accounting Standard ("SFAS") No. 141, "Business  Combinations" and
SFAS No. 142,  "Goodwill and Intangible  Assets." SFAS No. 141 requires that all
business  combinations  initiated after June 30, 2001 be accounted for using the
purchase method of accounting, and prohibits the use of the pooling-of-interests
method for such  transactions.  The new standard  also  requires  that  goodwill
acquired in such business combinations be measured using the definition included
in APB Opinion No. 16, "Business  Combinations"' and initially  recognized as an
asset in the financial  statements.  The new standard  also requires  intangible
assets  acquired in any such business  combination  to be recognized as an asset
apart from goodwill if they meet certain criteria.

SFAS No.  142  applies to all  goodwill  and  intangible  assets  acquired  in a
business combination.  Under the new standard, all goodwill,  including goodwill
acquired before initial application of the standard, should not be amortized but
should be tested for  impairment at least  annually at the reporting unit level,
as defined in the  standard.  Intangible  assets other than  goodwill  should be
amortized over their useful lives and reviewed for impairment in accordance with
SFAS No.  121,  "Accounting  for the  Impairment  of  Long-Lived  Assets and for
Long-Lived  Assets to be Disposed of." Within six months of initial  application
of the new standard,  a  transitional  impairment  test must be performed on all
goodwill.  Any  impairment  loss  recognized  as a  result  of the  transitional
impairment  test  should be  reported as a change in  accounting  principle.  In
addition to the  transitional  impairment  test, the required annual  impairment
test should be performed in the year of adoption of the standard.

SFAS No. 142 is effective for fiscal years  beginning  after  December 15, 2001,
and  must  be  adopted  as  of  the  beginning  of a  fiscal  year.  Retroactive
application is not permitted. The company will adopt the new standard on January
1, 2002, and has evaluated the potential impact of the standard on its financial
position  and  results of  operations.  Adoption  of SFAS No. 142 is expected to
increase  annual  net  income  by  approximately  $450,000  over  the  remaining
amortization period ending in June 2010.

(7)      Reclassification

Certain fiscal 2000  information  has been  reclassified  to conform to the 2001
presentation.


















                                       9




ITEM 2 - Management's Discussion and Analysis of Financial Condition and Results
of Operations

Capital Resources

The company's  actual capital amounts and capital  adequacy ratios are presented
in the table  below.  The  bank's  capital  amounts  and  ratios  do not  differ
materially from the amounts and ratios presented.



                                                                   Minimum Capital              Minimum Capital
                                                                     for Capital                     to be
                                          Actual                 Adequacy Purposes             Well Capitalized
                                 -------------------------   ------------------------    ---------------------------
($ in thousands)                     Amount        Ratio        Amount         Ratio        Amount          Ratio
                                 --------------  ---------   -------------  ---------    ------------   ------------

As of  September  30, 2001:

                                                                                         
Total Capital
   (to risk weighted assets)     $       46,682     11.49%   $      32,514      8.00%    $     40,643      10.00%

Tier 1 Capital
   (to risk weighted assets)             41,570     10.23%          16,257      4.00%          24,386      6.00%

Tier 1 Capital*
   (to average assets)                   41,570      6.76%          24,591      4.00%          30,739       5.00%



       * For the bank to  qualify  as "well  capitalized",  it must  maintain  a
         leverage  capital ratio (Tier 1 capital to average  assets) of at least
         5%. This  requirement  does not apply to the  company and is  reflected
         merely for informational purposes with respect to the bank.


Balance Sheet

Total Assets

Total assets  increased  $59.6 million,  or 10.4%,  since December 31, 2000. The
increase is primarily  attributable  to increases in investment  securities  and
federal funds sold of $7.3 million and net loans of $50.2 million.  The increase
in assets was funded  primarily by growth in deposits and short-term  borrowings
of $40.9 and $12.4 million, respectively.

Investments

At September 30, 2001 all of the company's investment securities were classified
as available-for-sale and carried at fair value. The net unrealized appreciation
at September 30, 2001 was $6.9 million  compared to $2.3 million at December 31,
2000. The net unrealized  appreciation/depreciation  in the portfolio fluctuates
as interest  rates rise and fall.  Due to the fixed rate nature of the company's
investment portfolio,  as rates rise the value of the portfolio declines, and as
rates fall the value of the portfolio  rises. The unrealized  appreciation  will
only be realized if the securities are sold. The unrealized  appreciation on the
investment  portfolio  will decrease as interest rates rise or as the securities
approach maturity.

Loans

Total loans, before the allowance for loan losses, were $363.5 million, or 57.5%
of total assets, at September 30, 2001,  compared to $311.8 million, or 54.4% of
total assets,  at December 31, 2000.  The increase in loans of $51.7 million for
the  nine  months  ended   September  30,  2001  was  primarily   attributed  to
originations  of commercial  and  commercial  real estate loans and drawdowns on
commercial lines of credit.




                                       10




Deposits and Borrowings

Total deposits, including escrow deposits of borrowers, increased $40.9 million,
or 8.8%,  during the first nine months of 2001,  from $463.1 million at December
31, 2000, to $504.0 million at September 30, 2001. The increase of $40.9 million
consists  of growth of $58.1  million  in  savings,  checking  and money  market
deposits   primarily   attributable  to  sales  efforts  and  increased   market
penetration,  offset by a $17.2  million  decrease  in  certificates  of deposit
primarily  attributable to interest rate decreases  during the first nine months
of 2001.

Short-term  borrowings,  consisting  of  securities  sold  under  agreements  to
repurchase  and Federal  Home Loan Bank  ("FHLB")  borrowings,  increased  $12.4
million,  or 21.2%,  from $58.3 million at December 31, 2000 to $70.6 million at
September 30, 2001. The increase was  attributable to growth of $13.6 million in
commercial  sweep  balances,  offset  by a  decrease  of  $1.2  million  in term
repurchase  agreements,  which are both  classified  as  securities  sold  under
agreements to  repurchase.  The company had $470,000 in  borrowings  outstanding
from the FHLB at September 30, 2001 and December 31, 2000, respectively.


Loan Loss Experience/Non-performing Assets

The following table summarizes the activity in the allowance for loan losses for
the periods indicated:



                                                                     Nine months ended September 30,
($ in thousands)                                                      2001                     2000
                                                                 -------------            --------------

                                                                                             
Balance at beginning of year                                  $          6,220                     5,446
Loans charged-off
     Commercial                                                             37                        97
     Commercial real estate                                                  -                        48
     Construction                                                            -                         -
     Residential real estate                                                 -                         -
     Home equity                                                             -                         -
     Consumer                                                               41                         -
                                                                 -------------            --------------
                                                                            78                       145
                                                                 -------------            --------------

Recoveries on loans charged off
     Commercial                                                             25                        25
     Commercial real estate                                                  -                        48
     Construction                                                            -                       100
     Residential real estate                                                20                         1
     Home equity                                                             -                        13
     Consumer                                                               17                         4
                                                                 -------------            --------------
                                                                            62                       191
                                                                 -------------            --------------
Net loan (charge-offs) recoveries                                          (16)                       46
Allowance on acquired loans                                                  -                       250
Provision charged to operations                                          1,480                       444
                                                                 -------------            --------------
Balance at September 30                                       $          7,684                     6,186
                                                                 =============            ==============

Annualized net (charge-offs) recoveries: Average
loans outstanding                                                       (0.01)%                   0.02 %
                                                                 ==============           ==============
Allowance for loan losses: Gross loans                                   2.11 %                   2.02 %
                                                                 ==============           ==============
Allowance for loan losses: Non-performing loans                        919.20 %                 554.30 %
                                                                 ==============           ==============



                                       11


The following table sets forth non-performing assets at the dates indicated:




($ in thousands)                                                  September 30,   December 31,    September 30,
                                                                      2001            2000             2000
                                                                 -------------    -------------   -------------
                                                                                                 
Non-accrual loans                                                $         833            1,054           1,064
Accruing loans > 90 days past due                                            3               26              52
                                                                 -------------    -------------   -------------
     Total non-performing loans                                            836            1,080           1,116
Other real estate owned                                                      -                -               -
                                                                 -------------    -------------   -------------
     Total non-performing assets                                 $         836            1,080           1,116
                                                                 =============    =============   =============

Non-performing loans: Gross loans                                         0.23%            0.34%           0.36%
                                                                 =============    =============   =============
Non-performing assets: Total assets                                       0.13%            0.19%           0.20%
                                                                 =============    =============   =============
Delinquent loans 30-89 days past due: Gross loans                         0.56%            0.14%           0.42%
                                                                 =============    =============   =============



Non-performing  loans at September 30, 2001 are  considered to be unusually low.
The increase in 30-89 day delinquencies consists primarily of loans less than 40
days past due and is not  considered  indicative of a significant  change in the
credit quality of the loan portfolio.

The level of non-performing  assets is largely a function of economic conditions
and the overall banking environment,  as well as the strength of the bank's loan
underwriting. Adverse changes in local, regional or national economic conditions
could  negatively  impact  the level of  non-performing  assets  in the  future,
despite prudent underwriting.


































                                       12




                              Results of Operations

  Nine Months Ended September 30, 2001 vs. Nine Months Ended September 30, 2000

The  company  reported  net  income  of  $3,634,000  for the nine  months  ended
September 30, 2001,  versus  $2,697,000 for the nine months ended  September 30,
2000. The company had basic earnings per average common share of $1.06 and $0.82
and diluted  earnings  per average  common share of $1.03 and $0.81 for the nine
months ended September 30, 2001 and September 30, 2000, respectively.

The following table highlights  changes,  which affected the company's  earnings
for the periods indicated:



                                                         Nine months ended September 30,
($ in thousands)                                               2001            2000
                                                          -------------    -----------

                                                                    
Average assets (1)                                         $   596,112       494,724
Average deposits and short-term borrowings                     544,862       452,190
Average investment securities and fed funds sold (1)           220,875       185,423
Average loans, net of deferred loan fees                       330,418       277,985
Net interest income                                             20,071        15,846
Provision for loan losses                                        1,480           444
Income tax expense                                               1,325           870
Average loans: Average deposits and borrowings                   60.64%        61.48%
Non-interest expense: Average assets (2)                          3.98%         3.80%
Non-interest income: Average assets (2) (3)                       0.76%         0.60%
Average tax equivalent rate on interest earning assets            7.74%         8.17%
Average rate on interest bearing deposits and borrowings          3.39%         4.22%
Average rate on total deposits and borrowings                     2.76%         3.51%
Net interest margin                                               5.02%         4.74%



(1)  Excludes the effect of SFAS No. 115
(2)  Ratios have been annualized based on number of days for the period
(3)  Excludes net gain on sale of investment securities


Net Interest Income

The  company's  net interest  income was  $20,071,000  for the nine months ended
September 30, 2001, an increase of $4,225,000 or 26.7% from  $15,846,000 for the
nine months ended September 30, 2000.

Interest  income  increased  $3,579,000 for the nine months ended  September 30,
2001 and was  $31,311,000  compared to  $27,732,000  for the same  period  ended
September 30, 2000, resulting primarily from an increase in the interest earning
asset  average  balance of $87.9  million or 19% to $551.3  million for the nine
months ended  September 30, 2001 compared to $463.4  million for the nine months
ended  September  30, 2000,  offset by a decrease in the average tax  equivalent
yield on interest earning assets of 43 basis points to 7.74% for the nine months
ended  September 30, 2001 compared to 8.17% for the same period ended  September
30, 2000.

The average loan balances  increased  $52.4 million,  or 18.9%,  and the average
investment  security  and fed funds sold balance  increased  $35.5  million,  or
19.1%,  for the nine months ended September 30, 2001 compared to the same period
ended  September  30, 2000.  The average rate earned on loans  declined 54 basis
points to 8.71% for the nine months ended September 30, 2001, from 9.25% for the
same period ended September 30, 2000,  while the average tax equivalent yield on
investment  securities and federal funds sold decreased 23 basis points to 6.30%
for the nine  months  ended  September  30,  2001 from 6.53% for the same period
ended September 30, 2000.

Interest  expense for the nine months ended  September 30, 2001 was  $11,240,000
compared to $11,886,000 for the same period ended September 30, 2000,  resulting
primarily  from a decrease in the  average  interest  rate on  interest  bearing
liabilities of 83 basis points to 3.39% for the nine months ended  September 30,
2001 compared to 4.22% for the same period ended  September 30, 2000,  offset by
an increase in the average balance of  interest-bearing  deposits and short-term
borrowings of $66.1 million or 17.5% to $442.7 million for the nine months ended
September  30,  2001 as compared  to $376.6  million  for the same period  ended
September 30, 2000.



                                       13


The average  interest rate on  Savings/PIC/MMDA  deposit  accounts  decreased 30
basis points for the nine months ended  September  30, 2001 compared to the same
period ended  September 30, 2000,  due to lower market rates,  while the average
balance of such  deposit  accounts  increased  $76.4  million or 50.8% to $226.8
million  for the nine  months  ended  September  30,  2001 as compared to $150.4
million for the same period ended September 30, 2000.

The average interest rate on time deposits decreased 5 basis points for the nine
months ended  September 30, 2001 compared to the same period ended September 30,
2000. The average  balance on time deposits  decreased  $10.8 million or 6.9% to
$146.5  million  for the nine  months  ended  September  30, 2001 as compared to
$157.3 million for the same period ended September 30, 2000.

The  average  interest  rate  on  short-term  borrowings,   consisting  of  term
repurchase  agreements and  commercial  sweep  accounts  (together,  "repurchase
agreements") and FHLB  borrowings,  decreased to 4.00% for the nine months ended
September  30, 2001,  compared to 5.93% for the nine months ended  September 30,
2000.  The average  balance of short-term  borrowings  for the nine months ended
September 30, 2001  increased  $0.4 million or 0.6% to $69.3 million as compared
to $68.9  million for the nine months ended  September  30, 2000.  The 193 basis
point decrease in average rate resulted primarily from decreases in market rates
and a change in the  funding  mix,  which  resulted  in a decrease in the higher
costing FHLB borrowing  average  balance of $32.1 million and an increase in the
lower costing  commercial  sweep  average  balance of $36.7 million for the nine
months ended  September 30, 2001 as compared to the nine months ended  September
30, 2000.

Net interest  margin  increased to 5.02% for the nine months ended September 30,
2001 from 4.74% for the same period ended  September 30, 2000,  primarily due to
the 83 basis point decrease in the average rate on interest bearing liabilities,
offset  by the 43 basis  point  decrease  in tax  equivalent  yield on  interest
earning  assets,  and the $87.9 million  increase in average balance on interest
earning  assets,  offset by the $66.1  million  increase  in average  balance on
interest bearing liabilities.

The following table sets forth,  among other things, the extent to which changes
in interest rates and changes in the average balances of interest earning assets
and interest  bearing  liabilities  have  affected  interest  income and expense
during  the nine  months  ended  September  30,  2001 and  September  30,  2000,
respectively.  For each category of interest earning assets and interest bearing
liabilities,  information  is  provided on changes  attributable  to: (1) volume
(change in average portfolio balance multiplied by prior year average rate); (2)
interest rate (change in average  interest rate multiplied by prior year average
balance); and (3) rate and volume (the remaining difference).





                                       14





                                                              AVERAGE BALANCES, INTEREST AND AVERAGE INTEREST RATES

                                        Nine Months Ended September 30, 2001     Nine  Months Ended September 30, 2000
                                        -------------------------------------   --------------------------------------
                                          Average                Interest       Average                    Interest
($ in thousands)                          Balance    Interest    Rates (3)      Balance       Interest      Rates (3)
- ----------------                        ----------  ----------  ----------      -------     -----------    ----------
                                                                                      
Assets:
    Loans(1)(2)                         $ 330,418   $  21,521      8.71%        $277,985   $  19,260       9.25%
    Investment securities
     & federal funds sold(3)(5)           220,875       9,790      6.30          185,423       8,472       6.53
                                       ----------   --------                    -------    ---------
      Total interest earnings assets      551,293      31,311      7.74%         463,408      27,732       8.17%
    Other assets(4)(5)                     44,819      31,316

      Total assets(5)                   $ 596,112                               $494,724
                                        =========                               ========


Liabilities and stockholders' equity:
    Savings/PIC/MMDA                    $ 226,846       3,470      2.05%        $ 150,426       2,646       2.35%
    Time deposits                         146,507       5,694      5.20           157,292       6,179       5.25
    Short-term borrowings                  69,345       2,076      4.00            68,929       3,061       5.93
                                        ---------     -------      ----         ---------   ---------
    Interest bearing deposits
      and borrowings                      442,698      11,240      3.39%          376,647      11,886       4.22%

    Non-interest bearing deposits         102,164           -                      75,543           -
                                        ---------     -------                   ---------   ---------
    Total deposits and borrowings         544,862      11,240      2.76%          452,190      11,886       3.51%

    Other liabilities                       4,022                                  2,563
                                        ---------                               --------
      Total liabilities                   548,884                                454,753

Trust preferred securities                 10,500                                  7,128
Stockholders' equity(5)                    36,728                                 32,843
                                        ---------                               --------
   Total liabilities, trust preferred
   securities and stockholders'
    equity(5)                           $ 596,112                               $494,724
                                        =========                               ========

Net interest rate spread(3)                                        4.98%

Net interest income                                 $  20,071                                 $15,846
                                                    =========                                 =======

Net interest margin                                                5.02%                                    4.74%

                                                   Changes due to
                                          -------------------------------------------
                                                                Interest       Rate/
                                          Total       Volume      Rate        Volume
                                          -----       ------      ----        ------
 Assets:

    Loans(1)(2)                         $ 2,261    $   3,629    $  (1,136)   $    (232)
    Investment securities
     & federal funds sold(3)(5)           1,318        1,732         (329)         (85)
                                        -------    ---------    ---------    ---------
      Total interest earnings assets      3,579        5,361       (1,465)        (317)
                                        -------    ---------    ---------    ---------
    Other assets(4)(5)
      Total assets(5)


Liabilities and stockholders' equity:
    Savings/PIC/MMDA                        824        1,343         (343)        (176)
    Time deposits                          (485)        (423)         (60)          (2)
    Short-term borrowings                  (985)          18         (995)          (8)
                                        -------    ---------    ---------    ---------
    Interest bearing deposits
      and borrowings                       (646)         938       (1,398)        (186)

Net interest income                     $  4,225    $  4,423  $       (67)   $    (131)
                                        =========    =======  ===========    =========


(1)  Average loans include non-accrual loans.
(2)  Average loans are net of average deferred loan fees.

                                       15


(3)  Average  balances  are  presented  at average  amortized  cost and  average
     interest rates are presented on a tax equivalent basis.
(4)  Other assets include cash and due from banks,  accrued interest receivable,
     allowance for loan losses,  deferred income taxes,  intangible  assets, and
     other miscellaneous assets.
(5)  Excludes the effect of SFAS No. 115

The  company  manages  its  earning  assets  by fully  using  available  capital
resources  within  what  management  believes  are prudent  credit and  leverage
parameters.  Loans,  investment securities,  and federal funds sold comprise the
company's earning assets.

Provision for Loan Losses

The provision for loan losses  amounted to $1,480,000  and $444,000 for the nine
months ended September 30, 2001 and September 30, 2000,  respectively.  Although
management  believes  that  loan  quality  continues  to  be  solid,  management
determined  it was prudent to increase the allowance for loan losses in light of
current  economic  uncertainty.  The  provision  reflects real estate values and
economic  conditions in New England and in Greater  Lowell,  in particular,  the
level of non-accrual  loans,  levels of charge-offs  and  recoveries,  levels of
outstanding  loans, known and inherent risks in the nature of the loan portfolio
and management's  assessment of current risk. The provision for loan losses is a
significant factor in the company's operating results.

Non-Interest Income

Investment  management and trust service fees  increased by $310,000,  or 28.0%,
for the nine months ended September 30, 2001 compared to the same period in 2000
due to an  increase  in trust  assets  and the  establishment  of an  investment
services unit. Average trust assets under management increased to $280.9 million
for the nine months ended  September  30, 2001 from $237.7  million for the nine
months ended September 30, 2000.

Deposit service fees increased by $429,000,  or 64.8%, for the nine months ended
September 30, 2001,  compared to the nine months ended  September 30, 2000,  due
primarily to an increase in the average  balance on savings,  checking and money
market accounts of $76.4 million,  or 50.8%, for the nine months ended September
30,  2001  compared  to the same period in 2000.  The  average  deposit  balance
increase resulted in higher checking and overdraft fees.

Net gain  (loss) on sale of  investment  securities  amounted  to  $761,000  and
$(2,000) for the nine months ended  September  30, 2001 and  September 30, 2000,
respectively.  The net gain  for the  2001  period  resulted  from  management's
decision   to  take   advantage   of  certain   investment   opportunities   and
asset/liability repositioning.

Gain on sale of loans  increased by $191,000 for the nine months ended September
30, 2001, compared to the nine months ended September 30, 2000, due primarily to
decreases in interest rates  beginning in December of 2000 that have resulted in
increased refinance and sales volume.

Other income for the nine months ended September 30, 2001, was $611,000 compared
to $407,000 for the nine months ended  September  30,  2000.  This  increase was
primarily  attributable to bank growth. The primary increases were in debit card
fees, ATM surcharges,  check printing fees, safe deposit fees, commercial letter
of credit fees and wire transfer fees.

Non-Interest Expenses

Salaries  and  benefits  expense  totaled  $9,901,000  for the nine months ended
September 30, 2001, compared with $7,811,000 for the nine months ended September
30, 2000, an increase of $2,090,000 or 26.8%. This increase was primarily due to
the  acquisition  of the  Fleet  branches,  new  hires  due to  company  growth,
strategic initiatives implemented by the company, and annual pay increases.

Occupancy  expense was $2,989,000 for the nine months ended  September 30, 2001,
compared  with  $2,325,000  for the nine months ended  September  30,  2000,  an
increase of $664,000 or 28.6%. The increase was primarily due to the acquisition
of the Fleet branches,  office renovations for operational  support  departments
and ongoing enhancements to the company's computer systems.

Trust professional and custodial expenses increased by $151,000 or 43.6% for the
nine months ended  September 30, 2001  compared to the same period in 2000.  The
increase was primarily due to growth in trust assets under management.

Audit, legal and other  professional  expenses decreased by $51,000 or 10.6% for
the nine months ended  September  30, 2001  compared to the same period in 2000.
The decrease was primarily  due to higher legal costs  incurred in 2000 relating
to the formation of two  subsidiaries  offset by increased  compliance and audit
related expenses associated with the bank's growth in 2001.


                                       16


Office and data processing  supplies expense  decreased by $144,000 or 29.6% for
the nine months ended  September  30, 2001  compared to the same period in 2000.
The  decrease  was  primarily  due  to  expenditures  in  2000  related  to  the
acquisition of the Fleet  branches  offset by the timing of purchases and growth
in 2001.

Advertising and public relations expenses decreased by $134,000 or 30.9% for the
nine months ended  September 30, 2001  compared to the same period in 2000.  The
decrease was primarily due to expenditures in 2000 related to the acquisition of
the Fleet branches.

Trust  preferred  expense was  $869,000  and  $606,000 for the nine months ended
September 30, 2001 and September 30, 2000, respectively. The expense consists of
interest  costs and the  amortization  of deferred  underwriting  costs from the
trust preferred securities issued on March 23, 2000.

Amortization of intangible  assets was $593,000 and $149,000 for the nine months
ended  September  30, 2001 and  September  30, 2000,  respectively.  The expense
consists of the amortization of intangible assets resulting from the acquisition
of two branches from Fleet National Bank on July 21, 2000. Intangible assets are
being amortized over ten years.

Other operating  expense was $1,846,000 and $1,435,000 for the nine months ended
September  30,  2001 and  September  30,  2000,  respectively.  The  increase of
$411,000,  or 28.6%,  for the 2001  period was  primarily  due to the  company's
growth and primarily consists of increased expenses for ATM's, courier services,
internet banking,  charitable  contributions,  EDP system security, and merchant
credit card charges.

Income Tax Expense

Income  tax  expense  and the  effective  tax  rate for the  nine  months  ended
September 30, 2001 and September 30, 2000 were $1,325,000 and 26.7% and $870,000
and 24.4%,  respectively.  The increase in effective tax rate resulted primarily
from higher pre-tax income,  which decreases the impact of tax exempt  municipal
income.



                                       17


                              Results of Operations

 Three Months Ended September 30, 2001 vs. Three Months Ended September 30, 2000

The  company  reported  net  income of  $1,251,000  for the three  months  ended
September  30, 2001,  versus  $849,000 for the three months ended  September 30,
2000.  The company had basic  earnings  per common  share of $0.36 and $0.25 and
diluted  earnings  per share of $0.35 and  $0.25  for the  three  months  ending
September 30, 2001 and September 30, 2000, respectively.

The following table highlights  changes,  which affected the company's  earnings
for the periods indicated:



                                                         Three months ended September 30,
($ in thousands)                                              2001              2000
                                                        -------------      --------------

                                                                    
Average assets (1)                                         $   621,768       537,393
Average deposits and short-term borrowings                     569,208       490,743
Average investment securities and fed funds sold (1)           228,516       202,670
Average loans, net of deferred loan fees                       347,765       295,961
Net interest income                                              7,108         5,945
Provision for loan losses                                          850           159
Income tax expense                                                 430           260
Average loans: Average deposits and borrowings                   61.10%        60.31%
Non-interest expense: Average assets (2)                          3.86%         4.06%
Non-interest income: Average assets (2) (3)                       0.72%         0.61%
Average tax equivalent rate on interest earning assets            7.49%         8.24%
Average rate on interest bearing deposits and borrowings          3.01%         4.14%
Average rate on total deposits and borrowings                     2.45%         3.37%
Net interest margin                                               5.07%         4.92%


(1)  Excludes the effect of SFAS No. 115
(2)  Ratios have been annualized based on number of days for the period
(3)  Excludes net gain on sale of investment securities


Net Interest Income

The  company's  net interest  income was  $7,108,000  for the three months ended
September 30, 2001, an increase of $1,163,000 or 19.6% from  $5,945,000  for the
three months ended September 30, 2000.

Interest income increased $519,000 for the three months ended September 30, 2001
and was $10,629,000  compared to $10,110,000 for the same period ended September
30, 2000,  resulting  primarily  from an increase in the interest  earning asset
average balance of $77.7 million or 15.6% to $576.3 million for the three months
ended  September 30, 2001 compared to $498.6  million for the three months ended
September 30, 2000,  offset by a decrease in the average tax equivalent yield on
interest  earning  assets of 75 basis points to 7.49% for the three months ended
September  30, 2001  compared to 8.24% for the same period ended  September  30,
2000.

The average loan balances  increased  $51.8 million,  or 17.5%,  and the average
investment  security and fed funds sold balances  increased  $25.8  million,  or
12.8%, for the three months ended September 30, 2001 compared to the same period
ended  September  30, 2000.  The average rate earned on loans  declined 97 basis
points to 8.40% for the three months ended  September  30, 2001,  from 9.37% for
the same period ended September 30, 2000, while the average tax equivalent yield
on investment  securities  and federal  funds sold  decreased 45 basis points to
6.12% for the three  months  ended  September  30,  2001 from 6.57% for the same
period ended September 30, 2000.

Interest  expense for the three months ended  September 30, 2001 was  $3,521,000
compared to $4,165,000 for the same period ended  September 30, 2000,  resulting
primarily  from a decrease in the  average  interest  rate on  interest  bearing
liabilities  of 113 basis points to 3.01% for the three  months ended  September
30, 2001 compared to 4.14% for the same period ended September 30, 2000,  offset
by  an  increase  in  the  average  balance  of  interest-bearing  deposits  and
short-term  borrowings of $64.5 million or 16.2% to $463.6 million for the three
months  ended  September  30, 2001 as  compared  to $399.1  million for the same
period ended September 30, 2000.


                                       18


The average  interest rate on  Savings/PIC/MMDA  deposit  accounts  decreased 60
basis points for the three months ended  September 30, 2001 compared to the same
period ended  September 30, 2000,  due to lower market rates,  while the average
balance of such  deposit  accounts  increased  $64.7  million or 35.5% to $247.0
million  for the three  months  ended  September  30, 2001 as compared to $182.3
million for the three months ended September 30, 2000.

The average  interest  rate on time  deposits  decreased 59 basis points for the
three  months  ended  September  30,  2001  compared  to the same  period  ended
September 30, 2000.  This decrease in rate was  accompanied by a decrease in the
average balance of time deposits of $17.3 million or 10.7% to $143.7 million for
the three months ended  September 30, 2001 as compared to $161.0 million for the
three months ended September 30, 2000.

The average  interest  rate on short term  borrowings,  consisting of repurchase
agreements  and FHLB  borrowings,  decreased to 3.40% for the three months ended
September 30, 2001,  compared to 6.04% for the three months ended  September 30,
2000.  The average  balance of short-term  borrowings for the three months ended
September 30, 2001 increased $17.2 million or 30.9% to $72.9 million as compared
to $55.7 million for the three months ended  September  30, 2000.  The 264 basis
point decrease in average rate resulted primarily from decreases in market rates
and a change in funding mix,  which resulted in a decrease in the higher costing
FHLB  borrowing  average  balance of $11.5  million and an increase in the lower
costing  commercial  sweep average balance of $34.1 million for the three months
ended  September  30 2001 as compared to the three months  ended  September  30,
2000.

Net interest margin  increased to 5.07% for the three months ended September 30,
2001 from 4.92% for the same period ended  September 30, 2000,  primarily due to
the 113 basis point  decrease in average rate on interest  bearing  liabilities,
offset by the 75 basis point  decrease in the tax  equivalent  yield on interest
earning  assets,  and the $77.7 million  increase in average balance on interest
earning  assets,  offset by the $64.5  million  increase  in average  balance on
interest bearing liabilities.

The following table sets forth,  among other things, the extent to which changes
in interest rates and changes in the average balances of interest earning assets
and interest  bearing  liabilities  have  affected  interest  income and expense
during the three  months  ended  September  30,  2001 and  September  30,  2000,
respectively.  For each category of interest earning assets and interest bearing
liabilities,  information  is  provided on changes  attributable  to: (1) volume
(change in average portfolio balance multiplied by prior year average rate); (2)
interest rate (change in average  interest rate multiplied by prior year average
balance); and (3) rate and volume (the remaining difference).


                                       19



                                                              AVERAGE BALANCES, INTEREST AND AVERAGE INTEREST RATES

                                             Three Months Ended September 30, 2001     Three  Months  Ended September 30, 2000
                                             -------------------------------------     ---------------------------------------
                                                Average                   Interest      Average                 Interest
($ in thousands)                               Balance     Interest      Rates (3)      Balance     Interest      Rates (3)
                                             ----------  ------------   ---------      ----------  ----------    ---------
Assets:
                                                                                             
    Loans(1)(2)                                $347,765    $  7,360      8.40%          $295,961   $  6,993       9.37%
    Investment securities
      & federal funds sold(3)(5)                228,516       3,269      6.12            202,670      3,117       6.57
                                               --------    --------                     --------   --------
      Total interest earnings assets            576,281      10,629      7.49%           498,631     10,110       8.24%
    Other assets(4)(5)                           45,487      38,762
                                               --------    --------
      Total assets(5)                          $621,768    $537,393
                                               ========    ========

Liabilities and stockholders' equity:
    Savings/PIC/MMDA                           $247,010       1,159      1.86%          $182,342      1,129       2.46%
    Time deposits                               143,675       1,738      4.80            160,963      2,187       5.39
    Short-term borrowings                        72,907         624      3.40             55,748        849       6.04
                                               --------     -------                     --------     ------
     Interest bearing deposits and borrowings   463,592       3,521      3.01%           399,053      4,165       4.14%
     Non-interest bearing deposits              105,616           -                       91,690          -
                                               --------     --------                   ---------     ------
      Total deposits and borrowings             569,208       3,521      2.45%           490,743      4,165       3.37%

    Other liabilities                             3,514                                    2,857
                                               --------                                 --------
      Total liabilities                         572,722                                  493,600

Trust preferred securities                       10,500                                   10,500
Stockholders' equity(5)                          38,546                                   33,293
                                               --------                                 --------
      Total liabilities, trust preferred
      securities and stockholders' equity(5)   $621,768                                 $537,393
                                               ========                                 ========
Net interest rate spread(3)                                              5.04%                                   4.87%
Net interest income                                        $  7,108                                 $  5,945
                                                           ========                                 ========
Net interest margin                                                      5.07%                                  4.92%

                                                       Change due to
                                              -----------------------------------------
                                                                    Interest      Rate/
                                              Total     Volume        Rate        Volume
                                              -----     ------        ----        ------

Assets:
    Loans(1)(2)                                $  367     $ 1,224      $(729)     $  (128)
    Investment securities
      & federal funds sold(3)(5)                  152         428       (231)         (45)
                                               -------     -------      -----      -------
      Total interest earnings assets              519       1,652       (960)        (173)
    Other assets(4)(5)

      Total assets(5)

Liabilities and stockholders' equity:
    Savings/PIC/MMDA                               30         400        (273)        (97)
    Time deposits                                (449)       (235)       (240)         26
    Short-term borrowings                        (225)        261        (372)       (114)
                                               -------     ------       ------    --------
     Interest bearing deposits and borrowings    (644)        426        (885)       (185)

        Net interest income                    $1,163    $  1,226      $ (75)      $    12


(1)  Average loans include non-accrual loans.
(2)  Average loans are net of average deferred loan fees.
(3)  Average  balances  are  presented  at average  amortized  cost and  average
     interest rates are presented on a tax equivalent basis.
(4)  Other assets include cash and due from banks,  accrued interest receivable,
     allowance for loan losses,  deferred income taxes,  intangible  assets, and
     other miscellaneous assets.
(5)  Excludes the effect of SFAS No. 115

The  company  manages  its  earning  assets  by fully  using  available  capital
resources  within  what  management  believes  are prudent  credit and  leverage
parameters.  Loans,  investment securities,  and federal funds sold comprise the
company's earning assets.

                                       20


Provision for Loan Losses

The  provision  for loan losses  amounted to $850,000 and $159,000 for the three
months ended September 30, 2001 and September 30, 2000,  respectively.  Although
management  believes  that  loan  quality  continues  to  be  solid,  management
determined  it was prudent to increase the allowance for loan losses in light of
current  economic  uncertainty.  The  provision  reflects real estate values and
economic  conditions in New England and in Greater  Lowell,  in particular,  the
level of non-accrual  loans,  levels of charge-offs  and  recoveries,  levels of
outstanding  loans, known and inherent risks in the nature of the loan portfolio
and management's  assessment of current risk. The provision for loan losses is a
significant factor in the company's operating results.

Non-Interest Income

Investment management and trust service fees increased by $70,000, or 18.3%, for
the three months ended  September  30, 2001  compared to the same period in 2000
due to an  increase  in trust  assets  and the  establishment  of an  investment
services unit. Average trust assets under management increased to $271.3 million
for the three months ended  September 30, 2001 from $251.8 million for the three
months ended September 30, 2000.

Deposit service fees increased by $131,000, or 55.0%, for the three months ended
September 30, 2001,  compared to the three months ended  September 30, 2000, due
primarily to an increase in the average  balance on savings,  checking and money
market accounts of $64.7 million, or 35.5%, for the three months ended September
30, 2001  compared to the same period  ended  September  30,  2000.  The deposit
balance increase resulted in higher checking and overdraft fees.

Net gain on sale of  investment  securities  amounted to $350,000 and $0 for the
three months ended September 30, 2001 and September 30, 2000, respectively.  The
net gain  resulted  from  management's  decision  to take  advantage  of certain
investment opportunities and asset/liability repositioning.

Gain on sale of loans  amounted  to $101,000  and  $42,000 for the three  months
ended September 30, 2001 and September 30, 2000, respectively,  due primarily to
decreases in interest rates  beginning in December of 2000 that have resulted in
increased refinance and sales volume.

Other  income for the three  months  ended  September  30,  2001,  was  $199,000
compared to  $164,000  for the three  months  ended  September  30,  2000.  This
increase was primarily  attributable  to company growth.  The primary  increases
were in debit card fees, ATM surcharges,  wire transfer fees, safe deposit fees,
and  commercial  letter of credit fees  offset by a decrease in merchant  credit
card fees.

Non-Interest Expenses

Salaries  and benefits  expense  totaled  $3,432,000  for the three months ended
September 30, 2001,  compared to $2,989,000 for the three months ended September
30, 2000,  an increase of $443,000 or 14.8%.  This increase was primarily due to
company growth, strategic initiatives implemented by the company, and annual pay
increases.

Occupancy  expense was $1,052,000 for the three months ended September 30, 2001,
compared  with  $809,000  for the three  months ended  September  30,  2000,  an
increase of $243,000 or 30.0%. The increase was primarily due to the acquisition
of the Fleet branches,  office renovations for operational support  departments,
ongoing enhancements to the company's computer systems and increased maintenance
and service contracts resulting from the company's growth.


                                       21


Trust  professional and custodial expenses increased by $20,000 or 17.1% for the
three  months ended  September  30, 2001 as compared to the same period in 2000.
The increase was primarily due to growth in trust assets under management.

Audit, legal and other professional  expenses decreased by $26,000 for the three
months  ended  September  30, 2001  compared  to the same  period in 2000.  This
decrease was primarily due to higher legal costs incurred in 2000 related to the
formation of a new subsidiary.

Office and data processing  supplies expense decreased by $172,000 for the three
months  ended  September  30,  2001  compared  to the same  period in 2000.  The
decrease is due to  expenditures  in 2000 related  primarily to the Fleet branch
acquisition and the timing of expenditures in 2001.

Advertising and public  relations  expenses  decreased by $147,000 for the three
months  ended  September  30,  2001  compared  to the same  period in 2000.  The
decrease was  primarily  due to  expenditures  in 2000 related  primarily to the
Fleet branch acquisition and the timing of expenditures in 2001.

Trust  preferred  expense was  $290,000  and $288,000 for the three months ended
September 30, 2001 and September 30, 2000, respectively. The expense consists of
interest  costs and the  amortization  of deferred  underwriting  costs from the
trust preferred securities issued on March 23, 2000.

Amortization of intangible assets was $198,000 and $149,000 for the three months
ended  September  30, 2001 and  September  30, 2000,  respectively.  The expense
consists of the amortization of intangible assets resulting from the acquisition
of two branches from Fleet National Bank on July 21, 2000. Intangible assets are
being amortized over ten years.

Other  operating  expense was  $667,000  and $534,000 for the three months ended
September  30,  2001 and  September  30,  2000,  respectively.  The  increase of
$133,000 or 24.9% for the 2001 period,  is primarily due to the company's growth
and consists  primarily of increased  expenses for insurance,  telephone system,
courier services,  charitable  contributions,  merchant credit card charges, and
EDP system security, offset by a decrease in internet banking expense.

Income Tax Expense

Income  tax  expense  and the  effective  tax rate for the  three  months  ended
September  30, 2001 and  September 30, 2000 were $430,000 and 25.6% and $260,000
and 23.4%,  respectively.  The increase in effective tax rate resulted primarily
from higher  pre-tax income which  decreases the impact of tax exempt  municipal
income.


ITEM 3 - Quantitative and Qualitative Disclosures About Market Risk

The company's primary market risk is interest rate risk,  specifically,  changes
in the interest rate environment. The bank's investment committee is responsible
for establishing  policy guidelines on acceptable exposure to interest rate risk
and liquidity.  The investment  committee is comprised of certain members of the
Board of  Directors  and  certain  members  of senior  management.  The  primary
objectives of the company's  asset/liability policy is to monitor,  evaluate and
control the bank's  interest rate risk,  as a whole,  within  certain  tolerance
levels while ensuring adequate  liquidity and adequate  capital.  The investment
committee  establishes  and  monitors  guidelines  for the net  interest  margin
sensitivity,  equity to capital ratios,  liquidity,  FHLB borrowing capacity and
loan to deposit ratio. The asset/liability  strategies are reviewed regularly by
management and presented and discussed with the investment committee on at least
a quarterly basis. The  asset/liability  strategies are revised based on changes
in  interest  rate  levels,  general  economic  conditions,  competition  in the
marketplace,  the current position of the bank,  anticipated  growth of the bank
and other factors.

One of the  principal  factors in  maintaining  planned  levels of net  interest
income is the  ability to design  effective  strategies  to manage the impact of
changes in  interest  rates on future net  interest  income.  The  balancing  of
changes in interest income from interest  earning assets and interest expense of
interest  bearing  liabilities  is  accomplished   through  the  asset/liability
management  program.  The bank's simulation model analyzes various interest rate
scenarios.  Variations in the interest rate environment affect numerous factors,
including prepayment speeds,  reinvestment rates, maturities of investments (due
to call provisions), and interest rates on various asset and liability accounts.
The  investment  committee   periodically  reviews  guidelines  or  restrictions
contained in the asset/liability policy and adjusts them accordingly. The bank's
current  asset/liability  policy is designed to limit the impact on net interest
income to 10% in the 24 month period  following the date of the  analysis,  in a
rising and falling rate shock analysis of 100 and 200 basis points.

Management  believes  there have been no material  changes in the interest  rate
risk  reported in the  company's  Annual  Report on Form 10-K for the year ended
December 31, 2000.



                                       22




                            PART II OTHER INFORMATION


Item 1            Legal Proceedings
                  Not Applicable

Item 2            Changes in Securities and Use of Proceeds
                  Not Applicable

Item 3            Defaults upon Senior Securities
                  Not Applicable

Item 4            Submission of Matters to a Vote of Security Holders
                  Not Applicable

Item 5            Other Information
                  None

Item 6            Exhibits and Reports on Form 8-K

                  The following exhibits are included with this report:


                    10.43     Change in  Control/Noncompetition  Agreement dated
                              as of July 17, 2001 by and among the company,  the
                              bank and Diane J. Silva.

                    10.44     Change in  Control/Noncompetition  Agreement dated
                              as of July 17, 2001 by and among the company,  the
                              bank and Brian H. Bullock.

                    10.45     Change in  Control/Noncompetition  Agreement dated
                              as of August 1, 2001 by and among the company, the
                              bank and Robert R. Gilman.

                    10.46     Change in  Control/Noncompetition  Agreement dated
                              as of August 7, 2001 by and among the company, the
                              bank and Chester J. Szablak Jr.




                                       23




                                   SIGNATURES


Pursuant to the  requirements  of the  Securities  and Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                      ENTERPRISE BANCORP, INC.

DATE:  November 14, 2001              /s/ John P. Clancy, Jr.
                                     -------------------------------------------
                                      John P. Clancy, Jr.
                                      Treasurer






                                       24