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

                                    Form 10-K


   [X] ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
                                    OF 1934
                   For the fiscal year ended December 31, 2001
                                       OR
 [ ] TRANSITION REPORT UNDER 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 of               (IRS Employer Identification No.)
 incorporation or organization)

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

                                 (978) 459-9000
                (Issuer's telephone number, including area code)

Securities registered under Section 12(b) of the Exchange Act:

    Title of each class               Name of each exchange on which registered

None
- -----------------------------         -----------------------------------------

Securities registered under Section 12(g) of the Exchange Act:

Common Stock, $.01 par value per share
- -------------------------------------------------------------------
(Title of Class)


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

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best  of  the  registrant's   knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K. [X]

State the aggregate market value of the voting and non-voting common equity held
by  non-affiliates  of the  registrant.  The  aggregate  market  value  shall be
computed by reference to the price at which the common  equity was sold,  or the
average bid and asked  prices of such  common  equity,  as of a  specified  date
within 60 days prior to the date of filing. $44,025,167 as of February 28, 2002

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date: February 28, 2002, Common Stock
- - Par Value $0.01: 3,462,349 shares outstanding

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the issuer's proxy  statement for its annual meeting of stockholders
to be held on May 7, 2002 are incorporated by reference in Part III of this Form
10-K.  Such  information  incorporated  by  reference  shall  not be  deemed  to
specifically  incorporate  by  reference  the  information  referred  to in Item
402(a)(8) of Regulation S-K.
















                                       1





                            ENTERPRISE BANCORP, INC.
                                TABLE OF CONTENTS

                                                                     Page Number
                                     PART I

Item 1   Business                                                              3

Item 2   Properties                                                           18

Item 3   Legal Proceedings                                                    18

Item 4   Submission of Matters to a Vote of Security Holders                  18

                                     PART II

Item 5   Market for Registrant's Common Equity
          and Related Stockholder Matters                                     19

Item 6   Selected Financial Data                                              20

Item 7   Management's Discussion and Analysis of Financial Condition
           and Results of Operations                                          21

Item 7A  Quantitative and Qualitative Disclosures About Market Risk           33

Item 8   Financial Statements                                                 36

Item 9   Changes In and Disagreements with Accountants on Accounting
         and Financial Disclosure                                             67

                                    Part III

Item 10  Directors and Executive Officers of the Registrant                   67

Item 11  Executive Compensation                                               68

Item 12  Security Ownership of Certain Beneficial Owners and Management       68

Item 13  Certain Relationships and Related Transactions                       68

                                     Part IV

Item 14  Exhibits and Reports on Form 8-K                                     68



                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




                                     PART I

Item 1. Business

                                   THE COMPANY

                                     General

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. On July 26, 1996, the bank became the
wholly owned  subsidiary of the company and the former  shareholders of the bank
became  shareholders of the company.  The business and operations of the company
are subject to the regulatory oversight of the Board of Governors of the Federal
Reserve System. To the extent that this report contains information as of a date
or for a period prior to July 26, 1996, such  information  pertains to the bank.
The company had no material  assets or  operations  prior to  completion  of the
holding company reorganization on July 26, 1996.

Substantially  all of the company's  operations are conducted  through the bank.
The bank is a Massachusetts trust company, which commenced banking operations on
January 3, 1989. The bank's  deposit  accounts are insured by the Bank Insurance
Fund of the Federal Deposit Insurance Corporation (the "FDIC") up to the maximum
amount  provided by law. The FDIC and the  Massachusetts  Commissioner  of Banks
(the "Commissioner") have regulatory authority over the bank.

The  company's  headquarters  and the  bank's  main  office  are  located at 222
Merrimack Street in Lowell, Massachusetts. Additional branch offices are located
in  the  Massachusetts  cities  and  towns  of  Billerica,  Chelmsford,  Dracut,
Leominster,  Tewksbury,  and Westford.  The bank's deposit gathering and lending
activities  are  conducted  primarily in the city of Lowell and the  surrounding
Massachusetts  towns  of  Andover,  Billerica,  Chelmsford,  Dracut,  Tewksbury,
Tyngsboro,  and Westford and in the cities of Leominster and Fitchburg. The bank
offers  a range  of  commercial,  consumer  and  trust  services  with a goal of
satisfying the needs of individuals, professionals and growing businesses.

                                     Lending

The  bank   specializes   in  lending  to  growing   businesses,   corporations,
partnerships, non-profits, professionals and individuals. Loans made by the bank
to businesses include  commercial  mortgage loans, loans guaranteed by the Small
Business  Administration (SBA),  construction loans,  revolving lines of credit,
working capital loans,  equipment  financing,  asset-based  lending,  letters of
credit  and  loans  under  various  programs  issued  in  conjunction  with  the
Massachusetts  Development  Finance  Agency  and other  agencies.  The bank also
originates  equipment lease financing for businesses.  Loans made by the bank to
individuals include residential  mortgage loans, home equity loans,  residential
construction loans,  unsecured and secured personal lines of credit and mortgage
loans on investment and vacation properties.

At December 31, 2001, the bank had loans  outstanding of $376.3  million,  which
represented  59.7% of the company's total assets.  The interest rates charged on
loans vary with the degree of risk, maturity and amount, and are further subject
to competitive pressures, market rates, the availability of funds, and legal and
regulatory requirements.

At December  31,  2001,  the bank's  statutory  lending  limit,  based on 20% of
capital,  to any single  borrower was  approximately  $9.9  million,  subject to
certain exceptions provided under applicable law. At December 31, 2001, the bank
had no outstanding  lending  relationships or commitments in excess of the legal
lending limit.





















                                       3


The following  table sets forth the loan balances for certain loan categories at
the  dates  indicated  and the  percentage  of each  category  to  total  loans,
excluding deferred fees.



                                                                       December 31,
                         -----------------------------------------------------------------------------------------------------------
                                2001                  2000                  1999                 1998                  1997
                         --------------------  -------------------- --------------------- -------------------- ---------------------
($ in thousands)           Amount        %         Amount       %       Amount        %        Amount       %       Amount       %
                         --------------------  -------------------- --------------------- -------------------- ---------------------

                                                                                                 
Comm'l real estate      $ 159,117       42.1%    $ 120,390    38.5%    $ 104,940     40.0%   $  80,207    37.1%  $  66,836     36.8%
Commercial                 94,762       25.1%       84,284    26.9%       68,177     26.0%      55,570    25.7%     42,202     23.2%
Residential mortgages      59,967       15.9%       57,037    18.2%       50,156     19.1%      44,680    20.7%     42,648     23.5%
Home equity                24,594        6.5%       21,229     6.8%       14,135      5.4%      13,436     6.2%     12,203      6.7%
Construction               32,428        8.6%       21,894     7.0%       18,198      6.9%      16,637     7.7%     13,149      7.2%
Consumer                    6,697        1.8%        8,210     2.6%        6,672      2.6%       5,682     2.6%      4,657      2.6%
Deferred fees              (1,238)                  (1,027)                 (970)                 (870)              (993)
                        ---------                ---------             ---------             ---------           --------
     Total loans          376,327      100.0%      312,017    100.0%     261,308    100.0%     215,342   100.0%    180,702    100.0%
Allowance for
     Loan losses            8,547                    6,220                 5,446                 5,234               4,290
                        ---------                ---------             ---------             ---------           ---------
Net loans               $ 367,780                $ 305,797               255,862             $ 210,108           $ 176,412
                        =========                =========             =========             =========           =========



Commercial, Commercial Real Estate and Construction Loans

The following table sets forth scheduled maturities of commercial,  construction
and commercial  real estate loans in the bank's  portfolio at December 31, 2001.
The  following  table  also sets  forth  the  dollar  amount of loans  which are
scheduled to mature after one year which have fixed or adjustable rates.



($ in thousands)                                                        Commercial          Construction           Real Estate
                                                                     -----------------    ------------------    ------------------
                                                                                                       
Amounts due:
     One year or less                                                           2,907     $          11,825     $           2,379
     After one year through five years                                         31,247                 1,322                11,096
     Beyond five years                                                         60,608                19,281               145,642
                                                                     -----------------    ------------------    ------------------
                                                                               94,762     $          32,428     $         159,117
                                                                     =================    ==================    ==================
Interest rate terms on amounts due after one year:
     Fixed                                                                     18,581     $           3,821     $          19,725
     Adjustable                                                                73,274                16,782               137,013



Scheduled contractual  maturities do not reflect the actual maturities of loans.
The  average  maturity  of loans will be shorter  than their  contractual  terms
principally due to prepayments.

Commercial loans include working capital loans,  equipment financing  (including
equipment leases),  standby letters of credit, term loans and revolving lines of
credit.  Construction  loans include  construction loans to both individuals and
businesses.  Included in commercial loans are loans under various Small Business
Administration  programs  amounting  to $5.0  million,  $4.6  million,  and $4.0
million as of December 31, 2001, 2000, and 1999, respectively.

Commercial,  commercial real estate and construction  loans secured by apartment
buildings,  office  facilities,  shopping  malls,  raw land or other  commercial
property,  were $264.0 million at December 31, 2001, representing an increase of
$52.5 million, or 24.8%, from the previous year. This compares to an increase of
$31.4  million,  or  17.5%,  from  1999 to  2000.  Included  in  commercial  and
construction  loan  amounts  are  unsecured  commercial  loans  and  residential
construction loans outstanding of $19.0 million and $3.3 million at December 31,
2001, representing an increase of $7.6 million in unsecured commercial loans and
a decrease of $0.3 million in residential  construction  from the previous year.
The growth in 2001 is a reflection of the bank's customer-call efforts,  service
culture, continued effective advertising and increased market penetration.



                                       4




Commercial real estate lending may entail significant  additional risks compared
to  residential  mortgage  lending.  Loan size is  typically  larger and payment
experience on such loans can be more easily influenced by adverse  conditions in
the real  estate  market or in the economy in  general.  Construction  financing
involves a higher degree of risk than long term  financing on improved  occupied
real estate. Property values at completion of construction or development can be
influenced  by  underestimation  of the  construction  costs  that are  actually
expended  to complete  the  project.  Thus,  the bank may be required to advance
funds  beyond the original  commitment  in order to finish the  development.  If
projected cash flows to be derived from the loan collateral or the values of the
collateral prove to be inaccurate, for example because of unprojected additional
costs or slow unit sales,  the collateral may have a value that is  insufficient
to assure full  repayment.  Funds for  construction  projects  are  disbursed as
pre-specified stages of construction are completed.

The construction  lending committee,  consisting of five members of the board of
directors,  meets quarterly to review a sample of loan projects  included in the
construction  loan portfolio.  The construction  lending  committee also reviews
current  portfolio  statistics,  as well as current market conditions and issues
relating to the construction and real estate development industry.  The bank has
an  independent,  internal loan review  function that assesses the compliance of
loan originations with the bank's internal policies and underwriting  guidelines
and monitors ongoing quality of the loan portfolio. The bank also contracts with
an external  loan review  company to review  loans in the loan  portfolio,  on a
pre-determined  schedule,  based on the type, size,  rating, and overall risk of
the loan. In addition,  a loan review  committee,  consisting of senior  lending
officers and loan review  personnel,  meets on a periodic basis to discuss loans
on the bank's internal "watch list" and classified loan report. The overdue loan
review  committee,  consisting  of six members of the board of  directors,  also
meets quarterly to review and assess all loan delinquencies.

The bank has also established an internal credit review committee, consisting of
senior lending officers and loan review personnel.  The committee meets on an as
needed basis to review loan requests for certain commercial  borrowers where the
total committed  amount to the borrower  exceeds $2.5 million,  as well as other
borrower  relationships  recommended  for discussion by committee  members.  The
bank's executive  committee approves loans exceeding $2.5 million and the bank's
board of directors also approves loans exceeding $5.0 million.


Residential Loans

The  bank  makes  conventional  mortgage  loans  on  single  family  residential
properties  with  original  loan-to-value  ratios  generally  up to  95%  of the
appraised value of the property securing the loan. These residential  properties
serve as the primary homes of the borrowers.  The bank also originates  loans on
one to four family  dwellings and loans for the  construction of  owner-occupied
residential housing,  with original  loan-to-value ratios generally up to 80% of
the property's appraised value.

Residential  mortgage loans made by the bank have  traditionally  been long-term
loans made for periods of up to 30 years at either fixed or adjustable  rates of
interest.  Depending  on  the  current  interest  rate  environment,  management
projections  of  future  interest  rates  and a  review  of the  asset/liability
position  of the  bank,  management  may  elect to sell or hold  for the  bank's
portfolio  residential  loan  production.  The bank  generally  sells fixed rate
residential  mortgage  loans  and puts  variable  rate  loans  into  the  bank's
portfolio. The bank may retain or sell the servicing when selling the loans. The
decision to hold or sell new loan  production  is made in  conjunction  with the
overall  asset/liability  management  program of the bank.  Long-term fixed rate
residential mortgage loans are generally originated using underwriting standards
and standard  documentation  allowing  their sale in the secondary  market.  All
loans sold are currently sold without recourse.

Residential mortgage loans were $60.0 million at December 31, 2001, representing
an increase of $2.9 million,  or 5.1%,  from the previous year. This compares to
an increase  of $6.9  million,  or 13.7%,  in 2000 from 1999.  Residential  loan
origination  volume,  including both loans sold and retained,  increased in 2001
over 2000 due to a continued  favorable real estate  market,  and an increase in
demand for refinancing  existing mortgages resulting from a decrease in interest
rates during the period.






                                       5





Home Equity Loans

Home equity loans are  originated  for the bank's  portfolio  for single  family
residential  properties with maximum original  loan-to-value ratios generally up
to 80% of the  appraised  value of the property  securing the loan.  Home equity
loans generally have fixed interest rates for a period of one or three years and
subsequently adjust monthly based on changes in the prime rate.

Home equity  loans were $24.6  million at December  31,  2001,  representing  an
increase of $3.4 million,  or 15.9%, from the previous year. This compares to an
increase  of $7.1  million,  or 50.2%,  in 2000 from 1999.  The  increase in the
outstanding  loan balance in 2001 was not as significant as the increase in 2000
due to the increased volume in 2001 in residential mortgage  refinancing,  which
resulted from a decrease in interest rates during 2001.

Consumer Loans

Consumer  loans  primarily  consist of secured or unsecured  personal  loans and
overdraft protection lines extended to individual customers.

Consumer  loans were $6.7 million at December 31, 2001,  representing a decrease
of $1.5 million or 18.4%,  from the previous year.  This compares to an increase
of $1.5 million, or 23.1%, in 2000 from 1999.

Risk Elements

Non-performing assets consist of non-accruing loans, loans past due greater than
90 days and still accruing and other real estate owned ("OREO"). Loans, on which
the accrual of interest has been  discontinued,  including some impaired  loans,
are  designated  as  non-accrual   loans.   Accrual  of  interest  on  loans  is
discontinued  either  when  reasonable  doubt  exists as to the full and  timely
collection  of  interest  or  principal,   or  generally  when  a  loan  becomes
contractually past due by 60 days or a mortgage loan becomes  contractually past
due by 90 days with  respect to interest  or  principal.  In certain  instances,
loans  that have  become 90 days past due may  remain on  accrual  status if the
value of the collateral  securing the loan is sufficient to cover  principal and
interest and the loan is in the process of  collection  or if the  principal and
interest is guaranteed  by the federal  government  or an agency  thereof.  OREO
consists of real estate acquired through foreclosure proceedings and real estate
acquired  through  acceptance of a deed in lieu of  foreclosure.  Non-performing
loans  include  both  non-accrual  loans and loans  past due 90 days or more but
still accruing.  Loans for which  management  considers it probable that not all
contractual  principal and interest will be collected are designated as impaired
loans.

Restructured loans are those where interest rates and/or principal payments have
been  restructured  to  defer  or  reduce  payments  as a  result  of  financial
difficulties  of  the  borrower.  Total  restructured  loans  outstanding  as of
December  31, 2001 and 2000 were $1.4  million and $0.2  million,  respectively.
Accruing  restructured  loans as of December 31, 2001 and 2000 were $146,000 and
$167,000, respectively.

Additional  information  regarding  these risk  elements is contained in Item 7,
Management Discussion and Analysis, and Item 8, Financial Statements,  contained
in this report and under the heading "Allowance for Loan Losses" below.



















                                       6

Allowance for Loan Losses

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



                                                                      Years Ended December 31,
                                             ---------------------------------------------------------------
                 ($ in thousands)                2001         2000         1999         1998         1997
                                             ----------    ---------    ---------    ---------    ----------
                                                                                   
Average loans outstanding                     $ 340,593    $ 285,792    $ 232,843    $ 200,491    $ 162,594
                                              =========    =========    =========    =========    =========

Balance at beginning of year                  $   6,220    $   5,446    $   5,234    $   4,290    $   3,895

Charged-off loans:
     Commercial                                     182          229           63           87          165
     Commercial real estate                          --           --           --           --          125
     Construction                                    --           --          100           --           --
     Residential mortgage                            --           --           --           --           --
     Home equity                                     --           --           --           --           --
     Consumer                                        43           57            9           53           11
                                              ---------    ---------    ---------    ---------    ---------
         Total charged-off                          225          286          172          140          301
                                              ---------    ---------    ---------    ---------    ---------

Recoveries on loans previously charged-off:
     Commercial                                      28           24           54            6           52
     Commercial real estate                          --           48            2           --          155
     Construction                                    --          100           25           --           --
     Residential mortgage                            20           --           --            6            2
     Home equity                                     --           25            5            7           40
     Consumer                                        24           10           28           35          127
                                              ---------    ---------    ---------    ---------    ---------
         Total recoveries                            72          207          114           54          376
                                              ---------    ---------    ---------    ---------    ---------

Net loans charged-off (recovered)                   153           79           58           86          (75)
Provision charged to operations                   2,480          603          270        1,030          320
Addition related to acquired loans                   --          250           --           --           --
                                              ---------    ---------    ---------    ---------    ---------
Balance at December 31                        $   8,547    $   6,220    $   5,446    $   5,234    $   4,290
                                              =========    =========    =========    =========    =========

Net loans charged-off (recovered) to
     average loans                                 0.04%        0.03%        0.02%        0.04%       (0.05%)
Net loans charged-off (recovered) to
     Allowance for loan loss                       1.79%        1.27%        1.07%        1.64%       (1.75%)
Allowance for loan losses to loans                 2.27%        1.99%        2.08%        2.43%        2.37%
Allowance for loan losses to
     non-performing loans                        455.60%      575.93%      184.86%      384.85%      384.06%
Recoveries to charge-offs                         32.18%       72.38%       66.28%       38.57%      124.92%


The ratio of the allowance for loan losses to  non-performing  loans was 455.60%
at December  31, 2001  compared to 575.93% and 184.86% at December  31, 2000 and
1999,  respectively.   The  decrease  in  2001  resulted  from  an  increase  in
nonperforming  loans and a weakened  economy during 2001.  Management  regularly
reviews the level of non-accrual  loans,  levels of charge-offs  and recoveries,
levels of outstanding  loans,  and known and inherent risks in the nature of the
loan portfolio.  Based on this review, and taking into account considerations of
loan  quality,  management  determined  that the  allowance  for  loan  loss was
adequate at December 31, 2001.  During 2001, the bank added  approximately  $2.5
million to the allowance  for loan losses  compared to $0.6 million for the same
period in 2000.  Management  felt that it was prudent to increase the  allowance
for loan losses in light of the economic uncertainty during this period.
















                                       7


The following table  represents the allocation of the bank's  allowance for loan
losses  and the  percentage  of loans in each  category  to total  loans for the
periods ending on the respective dates indicated:



                                                                           December 31,
                        -----------------------------------------------------------------------------------------------------------
                               2001                  2000                  1999                 1998                  1997
                        --------------------  -------------------- --------------------- -------------------- ---------------------
($ in thousands)          Amount      %         Amount      %        Amount       %        Amount       %       Amount         %
                        --------------------  -------------------- --------------------- -------------------- ---------------------

                                                                                               
Comm'l real estate         $ 3,565    42.1%      $ 2,598    38.5%      $ 2,312    40.0%      $ 2,591   37.1%      $ 2,161    36.8%
Commercial                   2,482    25.1%        2,120    26.9%        1,490    26.0%        1,111   25.7%          844    23.2%
Construction                   776     8.6%          487     7.0%          926     6.9%          665    7.7%          338     7.2%
Residential mortgage           999    15.9%          875    18.2%          635    19.1%          568   20.7%          525    23.5%
Consumer                       133     8.3%          140     9.4%           83     8.0%          194    8.8%          167     9.3%
Unallocated                    592                     -                     -                   105                  255
                        -----------           -----------          ------------          ------------         ------------
     Total                 $ 8,547   100.0%      $ 6,220   100.0%      $ 5,446   100.0%      $ 5,234  100.0%      $ 4,290   100.0%
                        ===========           ===========          ============          ============         ============


There was no  unallocated  reserve as of December 31, 2000.  The increase in the
unallocated  reserve  to  $0.6  million  at  December  31,  2001  resulted  from
increasing  the  provision  for loan losses in the 3rd and 4th quarters of 2001.
Management felt that it was prudent to increase the allowance for loan losses in
light of the economic uncertainty during this period, especially after September
11,  2001.  The  allocation  of the  allowance  for loan losses  above  reflects
management's  judgment of the relative  risks of the various  categories  of the
bank's loan portfolio. This allocation should not be considered an indication of
the future amounts or types of possible loan charge-offs.

The following  table sets forth  information  regarding  non-performing  assets,
restructured  loans and  delinquent  loans 30-89 days past due as to interest or
principal, held by the bank at the dates indicated:



                                                                                      December 31,
                                                     -----------------------------------------------------------------------------
                   ($ in thousands)                      2001             2000            1999             1998            1997
                                                     --------------   --------------  --------------   --------------  -----------

                                                                                                              
Non-accrual loans*                                         $ 1,874          $ 1,054         $ 2,898          $ 1,263      $ 1,043
Accruing loans > 90 days past due                                1               26              48               97           74
                                                     --------------   --------------  --------------   -------------- ------------
    Total non-performing loans                               1,875            1,080           2,946            1,360        1,117
Other real estate owned                                          -                -               -              304          393
                                                     --------------   --------------  --------------   -------------- ------------
    Total non-performing assets                            $ 1,875          $ 1,080         $ 2,946          $ 1,664      $ 1,510
                                                     ==============   ==============  ==============   ============== ============

Restructured loans not included above                       $  146           $  167          $  514           $  538          $  260
Delinquent loans 30-89 days past due                         1,119              425           1,785            1,473           2,074

Non-performing loans: Loans                                  0.50%            0.35%           1.13%            0.63%           0.62%
Non-performing assets:  Total assets                         0.30%            0.19%           0.66%            0.46%           0.47%
Delinquent loans 30-89 days past due: Loans                  0.30%            0.14%           0.68%            0.68%           1.15%



*    Impaired loans  included in  non-accrual  loans as of December 31, 2001 and
     2000 were $1.3  million and $0.5  million,  respectively.  The  increase in
     impaired loans in 2001 from 2000 resulted primarily from two borrowers.

Non-accrual  loans  increased by $0.8  million,  to $1.9 million at December 31,
2001, as compared to the prior year. The increase was primarily  attributable to
a weakened economy during 2001. The level of non-performing  assets is largely a
function of economic conditions and the overall banking environment.  Continuing
adverse conditions in the local,  regional or national economy could result in a
further increase to  non-performing  assets in the future,  despite prudent loan
underwriting.









                                       8


                              Investment Activities

The  investment  activity  of the  bank  is an  integral  part  of  the  overall
asset/liability management program of the bank. The investment function provides
readily  available  funds to support loan growth as well as to meet  withdrawals
and  maturities of deposits and attempts to provide  maximum  return  consistent
with liquidity constraints and general prudence,  including diversity and safety
of  investments.  The  securities  in which the bank may invest  are  subject to
regulation and are limited to securities that are considered  "investment grade"
securities.  In  addition,  the bank has an  internal  investment  policy  which
restricts  investments to the following  categories:  U.S. treasury  securities,
U.S.  government  agencies,  U.S. agency  mortgage-backed  securities  ("MBSs"),
including  collateralized mortgage obligations ("CMOs"),  Federal Home Loan Bank
of Boston  ("FHLB")  stock,  federal  funds,  and state,  county,  and municipal
securities ("Municipals"), all of which must be considered investment grade by a
recognized  rating  service.  The effect of changes  in  interest  rates and the
resulting  impact on a MBSs'  principal  repayment speed and the effect on yield
and market value are considered when purchasing  MBSs. The credit rating of each
security or  obligation  in the  portfolio is closely  monitored and reviewed at
least  annually  by  the  bank's  investment  committee.   See  note  2  to  the
consolidated financial statements in Item 8 for further information.

At December 31, 2001,  2000, and 1999 all investment  securities were classified
as available for sale and were carried at fair market value.  The net unrealized
appreciation  at December 31, 2001, net of tax effects,  is shown as a component
of accumulated comprehensive income in the amount of $3.3 million. The following
table summarizes the fair market value of investments at the dates indicated:

                                                          December 31,
                                                 -------------------------------
($ in thousands)                                    2001       2000       1999
                                                 ---------   --------  ---------

U.S. treasuries and agencies                      $ 15,659   $ 33,610   $ 29,544
Mortgage backed securities                         120,353     95,775     78,431
Municipals                                          57,747     52,498     42,491
FHLB stock                                           3,301      3,301      2,961
                                                  --------   --------   --------
    Total investments available-for-sale          $197,060   $185,184   $153,427
                                                  ========   ========   ========


The  contractual  maturity  distribution,  as of December 31, 2001, of the total
bonds and obligations above with the weighted average yield for each category is
as follows:



                           Under 1 Year           1 - 3 Years           3 - 5 Years            5 - 10 Years         Over 10 Years
                        --------------------  --------------------- ---------------------  --------------------- -------------------
($ in thousands)        Balance     Yield      Balance     Yield     Balance     Yield      Balance     Yield     Balance     Yield
                        ---------  ---------  ---------- ---------- ----------  ---------  ---------- ---------- ---------- --------

                                                                                                      
U.S. treasuries
    and agencies        $      -         -%   $       -         -%  $   4,905      4.48%   $  10,754    7.36%  $       -         -%
MBSs                           -         -%         720      6.31%     10,117      5.36%      34,097    5.68%     75,419      6.42%
Municipals*                4,035      5.13%      10,905      5.96%     11,080      6.26%      14,368    5.97%     17,359      6.65%
                        ---------             ----------            ---------              ----------          ----------
                        $  4,035      5.13%   $  11,625      5.98%  $  26,102      5.58%   $  59,219    6.06%  $  92,778      6.46%
                        =========             ==========            ==========             ==========          ==========


*    Municipal  security  yields and total yields are shown on a tax  equivalent
     basis.

Scheduled  contractual  maturities do not reflect the actual expected maturities
of the  investments.  MBSs are shown at their final  maturity.  However,  due to
prepayments and expected  amortization the actual cash flows will be faster than
presented  above.  Similarly,  included  in the  U.S.  treasuries  and  agencies
category is $10.6 million in securities  which can be "called" before  maturity.
Actual  maturity  of these  callable  securities  could be  shorter in a falling
interest rate  environment.  Management  considers these factors when evaluating
the net interest margin in the bank's asset/liability management program.

The increase in investment  securities  available-for-sale  to $197.1 million at
December 31, 2001 from $185.2 million at December 31, 2000, was primarily due to
deposit growth, and an increase in unrealized  appreciation from $2.3 million at
December 31, 2000 to $5.0 million at December 31, 2001.

See "Interest Margin Sensitivity Analysis" in Item 7A for additional information
regarding the bank's callable bonds and CMOs.



                                       9


                                 Source of Funds

Deposits

Deposits have  traditionally  been the principal source of the bank's funds. The
bank  offers a broad  selection  of  deposit  products  to the  general  public,
including personal interest checking accounts ("PIC"),  savings accounts,  money
market  accounts,  individual  retirement  accounts  (IRA) and  certificates  of
deposit.  The bank also offers commercial checking,  money market,  sweep, Keogh
retirement and business IRA accounts and repurchase agreements to its commercial
business customers.  The bank does not currently use brokered deposits. The bank
has offered premium rates on specially  designated products from time to time in
order to promote new branches and to attract customers and longer-term deposits.

Management  determines the interest  rates offered on deposit  accounts based on
current and expected  economic  conditions,  competition,  liquidity  needs, the
volatility of the existing deposits,  the  asset/liability  position of the bank
and the overall objectives of the bank regarding the growth of relationships.

The table below shows the comparison of the bank's average  deposits and average
rates paid for the  periods  indicated.  The  annualized  average  rate on total
deposits reflects both interest bearing and non-interest bearing deposits.



                                                                       December 31,
                      --------------------------------------------------------------------------------------------------------------
                                     2001                                  2000                                 1999
                      ------------------------------------  ------------------------------------ -----------------------------------
($ in thousands)        Average    Average       % of         Average     Average      % of        Average     Average      % of
                        Balance      Rate      Deposits       Balance      Rate      Deposits      Balance      Rate      Deposits
                      ----------------------- ------------  ------------ ---------- ------------ ------------ ---------- -----------

                                                                                                            
Demand                $   104,233          -       21.43%   $    83,194          -       20.70%  $    63,691          -       19.66%

Savings                    70,465      2.42%       14.49%        48,622      2.96%       12.10%       26,203      2.37%        8.09%
PIC                       100,546      0.88%       20.67%        75,687      1.63%       18.83%       61,293      1.80%       18.92%
Money market               64,534      2.85%       13.27%        36,634      3.33%        9.11%       28,197      2.48%        8.70%
                      ------------            ------------  ------------            ------------ ------------            -----------
                          235,545      1.88%       48.43%       160,943      2.42%       40.04%      115,693      2.09%       35.71%

Time deposits             146,577      5.00%       30.14%       157,818      5.32%       39.26%      144,629      5.05%       44.63%
                      ------------            ------------  ------------            ------------ ------------            -----------
    Total             $   486,355      2.42%      100.00%   $   401,955      3.06%      100.00%  $   324,013      3.00%      100.00%
                      ============            ============  ============            ============ ============            ===========


The  decrease  in the  average  rate on savings  accounts to 2.42% for 2001 from
2.96% for 2000 resulted primarily from declining interest rates during 2001.

The  decrease in the average  rate on PIC  accounts to 0.88% for 2001 from 1.63%
for 2000 resulted primarily from declining interest rates during 2001.

The decrease in the average rate on money market accounts to 2.85% for 2001 from
3.33%  for  2000  resulted  primarily  from  decreases  in  rates  paid  on both
commercial money market and personal money market accounts.

The decrease in the average  rate on time  deposits to 5.00% for 2001 from 5.32%
for 2000 resulted primarily from interest rate decreases during 2001.

The decrease in the average  rate paid on total  deposits to 2.42% for 2001 from
3.06% for 2000 resulted  primarily from decreases in interest rates during 2001.
Growth in non-interest  bearing demand accounts also  contributed to the overall
reduction in the average rate paid on deposits during 2001.

See  note 7 to the  consolidated  financial  statements  in  Item 8 for  further
information.


Borrowings

The bank is a member of the Federal Home Loan Bank of Boston (the "FHLB").  This
membership  enables the bank to borrow  funds from the FHLB.  The bank  utilizes
borrowings from the FHLB to fund short term liquidity needs. This facility is an
integral component of the bank's asset/liability management program. At December
31, 2001 the bank had the capacity to borrow up to  approximately  $75.2 million
from the FHLB,  with actual  outstanding  balances of $0.5 million at an average
rate of 5.94%.  The bank has the opportunity to increase it's capacity to borrow
an  additional  $84.0  million  if the bank  pledges  it's stock  investment  in
Enterprise Realty Trust, Inc., which is a substantially  owned subsidiary of the
bank that invests in commercial and residential mortgage loans originated by the
bank and in investment  securities.  The bank anticipates pledging it's stock in
Enterprise  Realty Trust,  Inc.  during the second  quarter of 2002. The average
rate paid on FHLB borrowings for the year ended December 31, 2001 was 4.96%.



                                       10


The bank also  borrows  funds from  customers  secured by the bank's  investment
securities.  These repurchase  agreements  represent a cost competitive  funding
source for the bank.  These  instruments are either term agreements or overnight
borrowings, as a part of the bank's commercial sweep accounts. Interest rates on
the  bank's  commercial  sweep  accounts  are  dependent  on changes in the U.S.
treasury  market.  Interest  rates  paid  by the  bank  on the  term  repurchase
agreements  are based on market  conditions  and the bank's need for  additional
funds at the time of the  transaction.  As of December  31,  2001,  the bank had
$44.0 million in repurchase  agreements of all types outstanding with a weighted
average interest rate of 1.64%. Of this total amount outstanding, the repurchase
agreements  that  represented  overnight  borrowings,  as  part  of  the  bank's
commercial sweep accounts, amounted to $43.0 million.

Management has recently evaluated the bank's commercial sweep product along with
certain collateral  requirements associated with sweep accounts. On the basis of
these  considerations,  management has determined  that the bank will transition
these  sweep  account  balances  to a third  party,  Federated  Investors,  Inc.
("Federated").  This transition to Federated commenced during the fourth quarter
of 2001 and is expected to be completed during 2002. Under the arrangements with
Federated,  the investment  portion of the bank's  commercial sweep accounts are
swept into money market  mutual  funds  managed by  Federated,  rather than into
overnight  repurchase  agreements  secured by municipal  securities  held by the
bank. Management believes that this transition will provide commercial customers
with an opportunity for enhanced interest rate earnings on sweep accounts, while
continuing to provide these customers with a conservative  investment  option of
the highest quality and safety.  The Federated funds that are used in connection
with the  bank's  commercial  sweep  accounts  invest  in only  short-term  U.S.
Treasuries,  government  agency  securities and repurchase  agreements backed by
government securities.




See  note 8 to the  consolidated  financial  statements  in  Item 8 for  further
information.






































                                       11





Trust Preferred Securities

On March 10, 2000 the company  organized  Enterprise  (MA) Capital  Trust I (the
"Trust"),  a statutory  business  trust created under the laws of Delaware.  The
company  is the owner of all the common  shares of  beneficial  interest  of the
Trust.  On March 23,  2000 the Trust  issued  $10.5  million  of  10.875%  trust
preferred securities. The trust preferred securities have a thirty-year maturity
and may be  redeemed at the option of the Trust  after ten years.  The  proceeds
from the sale of the trust preferred  securities  were used by the Trust,  along
with the company's $0.3 million capital  contribution,  to acquire $10.8 million
in aggregate  principal  amount of the  company's  10.875%  Junior  Subordinated
Deferrable   Interest   Debentures  due  2030.  The  company  has,  through  the
Declaration  of  Trust  establishing  the  Trust,   fully  and   unconditionally
guaranteed on a subordinated  basis all of the Trust's  obligations with respect
to distributions and amounts payable upon liquidation, redemption or repayment.

                    Investment Management and Trust Services

The bank  provides a range of  investment  management  services to  individuals,
family groups, trusts,  foundations and retirement plans. These services include
securities  brokerage  services  through a third party service  arrangement with
Commonwealth  Equities,  Inc., a licensed securities brokerage firm,  commercial
sweep  accounts  through  Federated  Investor's,  Inc. and management of equity,
fixed income, balanced and strategic cash management portfolios.  Portfolios are
managed based on the investment objectives of each client. At December 31, 2001,
the bank had $311.6 million in assets under management.

                 Insurance and Investment Services Subsidiaries

On March 21, 2000 the Massachusetts Division of Banks approved the establishment
and   capitalization  of  Enterprise   Insurance  Services  LLC  and  Enterprise
Investment Services LLC as direct subsidiaries of the bank subject to the bank's
capital  investment  in each  subsidiary  not  exceeding  $50,000 and the bank's
retaining ownership and control of 100% of the common stock of the subsidiaries.

The bank formed  these  subsidiaries  for the  purpose of engaging in  insurance
sales  activities  and  offering  non-deposit  investment  products  and related
securities brokerage services to its present and future customers.

Enterprise  Insurance Services LLC conducts insurance sales activities through a
third party service  arrangement with C.J. McCarthy  Insurance  Agency,  Inc., a
full  service  insurance  agency  headquartered  in  Wilmington,  Massachusetts.
Enterprise  Insurance  Services  provides,  through McCarthy Insurance Agency, a
wide array of  business-oriented  insurance  products  and  services,  including
property  and casualty  insurance,  employee  benefits,  retirement  plans,  and
risk-management  solutions  tailored to serve the  specific  insurance  needs of
businesses in a range of industries operating in the bank's market area.

                                eCommerce Banking

The bank uses an  outside  service  bureau  to  provide  Internet-based  banking
services to commercial customers.  Major capabilities include: viewing balances;
internal  transfers;  loan  payments;  ACH  origination;  federal tax  payments;
initiate stop payments; and initiate wire transfer requests.

The bank uses an in-house  turn-key solution from its core banking system vendor
for retail internet banking services. During the second quarter of 2002 the Bank
will be testing a similar  turn-key  system  from the same  vendor  that will be
designed  for  commercial  customers.  Once testing is completed on this system,
commercial customers will be migrated off the service bureau solution to the new
in-house  solution.  In addition to the services  described above, both in-house
solutions  also give  customers  access  to  images  of  checks  paid as well as
previous account statements.

The bank  currently  uses an  outside  vendor to  design,  support  and host its
website.  In addition to access to internet banking services,  the site provides
information on the bank and its services as well as access to various  financial
management  tools.  The  underlying  structure of the site  provides for dynamic
maintenance  of  the  information  by  bank  personnel  via  a  database  driven
architecture.  It also includes the following major capabilities (in addition to
providing  the  access  point to various  specified  banking  services):  career
opportunities;   loan  and  deposit   rates;   calculators   and  an  ATM/Branch
Locator/Map.





                                       12



                            Fleet Branch Acquisition

On July 21, 2000 the bank  completed its  acquisition of two Fleet National Bank
branch  offices  (the  "Fleet  branches")  in  connection  with  which  the bank
purchased  assets  comprised of loans having an  approximate  book value of $7.0
million,  furniture,   fixtures  and  equipment  having  a  net  book  value  of
approximately  $0.02  million,  land and  buildings  having  agreed  upon values
totaling  $1.5  million,  and  cash on hand  of  $0.7  million.  As part of this
transaction,  the bank assumed  approximately  $58.3 million in deposits.  Fleet
National  Bank paid to the bank a cash  amount of $43.0  million.  The excess of
cost over the fair market value of assets  acquired and  liabilities  assumed of
approximately  $7.9 million has been allocated to identified  intangible  assets
and  goodwill  (combined  "intangible  assets")  and is being  amortized  over a
ten-year period.

                                   Competition

The bank faces strong competition to attract deposits and to generate loans. New
England's  largest bank is  headquartered  in neighboring  Boston,  and numerous
other commercial  banks,  savings banks,  cooperative  banks,  credit unions and
savings and loan  associations have one or more offices in Greater Lowell and in
the  Leominster/Fitchburg,  Massachusetts  area.  Larger banks have  competitive
advantages over the bank, including the ability to make larger loans to a single
borrower  than is possible  for the bank.  The greater  financial  resources  of
larger  banks  also  allow  them to  offer a broad  range of  automated  banking
services, to maintain numerous branch offices and to mount extensive advertising
and  promotional  campaigns.  Competition for loans and deposits also comes from
other businesses that provide  financial  services,  including  consumer finance
companies, factors, mortgage brokers, insurance companies,  securities brokerage
firms,  money  market  mutual  funds and  private  lenders.  Advances in and the
increased  use of  technology,  such as Internet  banking  and PC  banking,  are
expected  to have a  significant  impact  on the  future  competitive  landscape
confronting financial institutions.

As a general matter, regulation of the banking and financial services industries
continues  to undergo  significant  changes,  some of which are intended to ease
legal  and  regulatory   restrictions  while  others  may  increase   regulatory
requirements.  For example, the  Gramm-Leach-Bliley Act of 1999 (the "GLB Act"),
which was enacted on November 12, 1999,  contains sections that remove the legal
barriers  that  formerly  served  to  separate  the  banking  industry  from the
insurance and securities  industries.  The GLB Act also includes,  however,  new
restrictions  on financial  institutions'  sharing of customer  information  and
additional  consumer  privacy  requirements.  The federal banking  agencies have
adopted  new  consumer  financial  privacy  regulations  under the GLB Act,  and
additional consumer privacy  requirements remain under consideration at both the
federal  and  state   levels.   In  addition,   provisions  of  the  United  and
Strengthening  America by Providing  Appropriate Tools Required to Intercept and
Obstruct  Terrorism  Act of 2001 (the "USA PATRIOT  Act"),  which was enacted on
October 26, 2001, in response to the  September  11th  terrorist  attacks on the
United  States,  impose new  anti-money  laundering  requirements,  including  a
requirement  that the United  States  Department  of the Treasury  issue minimum
"know your customer" standards within one year following Congress's enactment of
the USA PATRIOT Act. To the extent that changes in the  regulation  of financial
services may further increase  competition,  such as the sections of the GLB Act
that remove the legal barriers  formerly  separating the banking,  insurance and
securities  industries,  these changes could result in the bank paying increased
interest rates to obtain  deposits while  receiving  lower interest rates on its
loans. Under such  circumstances,  the bank's net interest margin would decline.
In addition,  any increase in the extent of regulation  imposed upon the banking
or financial services industries generally,  such as the sections of the GLB Act
that impose new consumer privacy requirements as well as the further federal and
state proposals  relating to these issues,  or the provisions of the USA PATRIOT
Act that impose new anti-money  laundering  requirements,  including the minimum
"know your customer" standards that the United States Department of the Treasury
will be  required  to issue  under this  legislation,  could  result in the bank
incurring  additional operating and compliance costs, which in turn could impede
profitability.

Notwithstanding  the  substantial  competition  with  which  the bank is  faced,
management  believes  that the bank has  established  a market  niche in Greater
Lowell and the Leominster/Fitchburg area which has been enhanced in recent years
by the  acquisition  of other  independent  banks by the  region's  larger  bank
holding  companies,  and the resultant  consolidation  of  competitors'  banking
operations and services within the bank's market area. Additionally,  management
actively seeks to enhance its market position by pursuing  opportunities  in new
product  areas as well as new  technologies,  in order to maintain a competitive
mix  of  products  and  services,   which  can  be  delivered  through  multiple
distribution channels at competitive prices.





                                       13


The bank's officers and directors have substantial business and personal ties in
the cities and towns in which the bank  operates.  The bank believes that it has
established a market niche by providing its customers,  composed  principally of
growing and privately held businesses, professionals, and consumers, with prompt
and personal service based on management's familiarity and understanding of such
customers' banking needs. The bank's past and continuing  emphasis is to provide
its customers with highly responsive personal and professional service.


                           Supervision and Regulation
General

Bank holding companies and banks are subject to extensive government  regulation
through federal and state statutes and related regulations,  which is subject to
changes  that  can  significantly  affect  the way in  which  financial  service
organizations  conduct  business.  Both legislation  enacted in recent years and
regulatory   initiatives   undertaken  by  various  governmental  agencies  have
substantially  increased the level of competition among commercial banks, thrift
institutions and non-banking  financial service companies,  including  brokerage
firms,  investment banks,  insurance  companies and mutual funds. Most recently,
the GLB Act has removed the legal barriers that formerly  separated the banking,
insurance and securities  industries.  The GLB Act has also further enhanced the
authority  of banks  and  their  holding  companies  to  engage  in  non-banking
activities.  By electing to become a "financial  holding  company",  a qualified
parent company of a banking institution may now engage,  directly or through its
non-bank subsidiaries, in any activity that is financial in nature or incidental
to such financial  activity or in any other activity that is  complimentary to a
financial  activity  and does  not pose a  substantial  risk to the  safety  and
soundness  of  depository   institutions  or  the  financial  system  generally.
Moreover,  under the GLB Act, banks may form "financial  subsidiaries" to engage
in any  activity  that is  likewise  financial  in  nature  or  incidental  to a
financial  activity.  In  addition,  the  enactment  of the federal  Riegle-Neal
Interstate Banking and Branching Efficiency Act of 1994 has affected the banking
industry by, among other things,  enabling  banks and bank holding  companies to
expand the geographic area in which they may provide banking services.

To the extent that the information in this report under the heading "Supervision
and Regulation" describes statutory or regulatory provisions, it is qualified in
its entirety by reference to the particular statutory and regulatory provisions.
Any changes in applicable  law or regulation  may have a material  effect on the
business and prospects of the bank and the company.

See  note 10 to the  consolidated  financial  statements  in Item 8 for  further
information  regarding  regulatory capital requirements for both the company and
the bank.

Regulation of the Holding Company

The company is a registered  bank holding company under the federal Bank Holding
Company Act of 1956, as amended (the "Bank Holding  Company Act"). It is subject
to the  supervision  and  examination  of the Board of  Governors of the Federal
Reserve System (the "Federal  Reserve Board") and files reports with the Federal
Reserve Board as required under the Bank Holding  Company Act. Under  applicable
Massachusetts's law, the company is also subject to the supervisory jurisdiction
of the Commissioner.

The Bank Holding  Company Act  requires  prior  approval by the Federal  Reserve
Board of the acquisition by the company of substantially  all the assets or more
than five percent of the voting stock of any bank. The Bank Holding  Company Act
also  authorizes  the  Federal  Reserve  Board  to  determine  (by  order  or by
regulation)  what activities are so closely related to banking as to be a proper
incident  of  banking,  and  thus,  whether  the  company,  either  directly  or
indirectly  through non-bank  subsidiaries,  can engage in such activities.  The
Bank Holding  Company Act  prohibits  the company and the bank from  engaging in
certain tie-in  arrangements in connection with any extension of credit, sale of
property or furnishing of services. There are also restrictions on extensions of
credit  and  other  transactions  between  the bank,  on the one  hand,  and the
company, or other affiliates of the bank, on the other hand.

As described  above, the company also now has the ability to expand the range of
activities it may engage in if it elects to become a financial  holding company.
A bank holding company will be able to  successfully  elect to be regulated as a
financial holding company if all of its depositary institution subsidiaries meet
certain  prescribed  standards  pertaining to management,  capital  adequacy and
compliance  with the  federal  Community  Reinvestment  Act.  Financial  holding
companies  remain  subject to regulation  and  oversight by the Federal  Reserve
Board.  The  company  believes  that  the  bank,  which  is the  company's  sole
depository institution  subsidiary,  presently satisfies all of the requirements
that  must be met to  enable  the  company  to  successfully  elect to  become a
financial  holding  company.  However,  the company has no current  intention of
seeking  to become a  financial  holding  company.  Such a course of action  may
become  necessary or appropriate  at some time in the future  depending upon the
company's strategic plan.





                                       14


Regulation of the Bank

As a trust  company  organized  under Chapter 172 of the  Massachusetts  General
Laws,  the  deposits  of which are  insured by the FDIC,  the bank is subject to
regulation, supervision and examination by the Commissioner and the FDIC.

The  regulations of these agencies  govern many aspects of the bank's  business,
including permitted investments, the opening and closing of branches, the amount
of  loans  which  can be made to a single  borrower,  mergers,  appointment  and
conduct of officers and  directors,  capital  levels and terms of deposits.  The
Federal Reserve Board also requires the bank to maintain minimum reserves on its
deposits.  Federal and state regulators can impose sanctions on the bank and its
management if the bank engages in unsafe or unsound practices or otherwise fails
to comply with  regulatory  standards.  Various other federal and state laws and
regulations,  such as  truth-in-lending  statutes,  the Equal Credit Opportunity
Act, the Real Estate  Settlement  Procedures Act and the Community  Reinvestment
Act, also govern the bank's activities.

Dividends

Under Massachusetts law, the company's board of directors is generally empowered
to pay  dividends on the  company's  capital stock out of its net profits to the
extent  that  the  board  of  directors   considers   such  payment   advisable.
Massachusetts  banking law also imposes substantially the same standard upon the
payment of dividends by the bank to the company.  The Federal Deposit  Insurance
Corporation Improvement Act of 1991 ("FDICIA") also prohibits a bank from paying
any  dividends on its capital  stock in the event that the bank is in default on
the payment of any assessment to the FDIC or if the payment of any such dividend
would otherwise cause the bank to become undercapitalized.













































                                       15




                                Capital Resources

Capital  planning  by the  company  and the bank  considers  current  needs  and
anticipated  future growth. The primary sources of capital have been the sale of
common stock in 1988 and 1989,  retention of earnings less  dividends paid since
the bank commenced operations, and the issuance of $10.5 million trust preferred
securities in 2000.

See  note 10 to the  consolidated  financial  statements  in Item 8 for  further
information  regarding  regulatory capital requirements for both the company and
the bank.

The Company

The Federal Reserve Board has adopted capital adequacy guidelines that generally
require bank holding  companies to maintain  total  capital equal to 8% of total
risk-weighted  assets,  with at least one-half of that amount consisting of core
or  Tier  1  capital.  Tier  1  capital  for  the  company  consists  of  common
stockholders'  equity.  Total capital for the company consists of Tier 1 capital
and  supplementary  or Tier 2 capital.  Supplementary  capital  for the  company
includes a portion of the general allowance for loan losses. Assets are adjusted
under the risk-based capital guidelines to take into account different levels of
credit risk,  with the  categories  ranging  from 0%  (requiring  no  additional
capital) for assets such as cash,  to 100% for the bulk of assets that, by their
nature in the ordinary  course of business,  pose a direct credit risk to a bank
holding company,  including  commercial real estate loans,  commercial  business
loans and consumer loans. The intangible  assets resulting from the Fleet branch
acquisition  must be deducted from Tier 1 capital in  calculating  the company's
regulatory capital ratios. In addition,  trust preferred  securities may compose
up to 25% of the company's  Tier 1 capital (with any excess  allocable to Tier 2
capital).  Trust preferred proceeds contributed to the bank from the company are
included  in  Tier 1  capital  of  the  bank  without  limitation.  The  company
contributed  $10.3 million of proceeds from the sale of these  securities to the
bank.

In addition to the risk-based  capital  requirements,  the Federal Reserve Board
requires bank holding companies to maintain a minimum "leverage" ratio of Tier 1
capital to total  assets of 3%,  with most bank  holding  companies  required to
maintain at least a 4% ratio.

The Bank

The bank is subject to separate capital adequacy requirements of the FDIC, which
are  substantially  similar to the  requirements  of the Federal  Reserve  Board
applicable  to the  company.  Under the FDIC  requirements,  the  minimum  total
capital requirement is 8% of average assets and certain off-balance sheet items,
weighted by risk. For example, cash and government securities are placed in a 0%
risk  category,  most home mortgage  loans are placed in a 50% risk category and
commercial loans are placed in a 100% risk category. At least 4% of the total 8%
ratio must consist of Tier 1 capital (primarily common equity including retained
earnings)  and the  remainder  may  consist  of  subordinated  debt,  cumulative
preferred  stock and a limited amount of loan loss reserves.  At the bank level,
as at the company level on a consolidated basis, the intangible assets resulting
from the Fleet  branch  acquisition  must be  deducted  from  Tier 1 capital  in
calculating  regulatory  capital ratios.  In addition,  the company  contributed
$10.3  million of proceeds  from the sale of trust  preferred  securities to the
bank during  2000.  The  proceeds  contributed  to the bank from the company are
included in Tier 1 capital of the bank without limitation.

Under the  applicable  FDIC capital  requirements,  the bank is also required to
maintain a minimum  leverage  ratio.  The ratio is determined by dividing Tier 1
capital by quarterly  average total  assets,  less  intangible  assets and other
adjustments.  FDIC rules  require a minimum of 3% for the highest  rated  banks.
Banks  experiencing high growth rates are expected to maintain capital positions
well above minimum levels.

Depository  institutions,  such as the  bank,  are also  subject  to the  prompt
corrective  action framework for capital adequacy  established by FDICIA.  Under
FDICIA,  the federal banking  regulators are required to take prompt supervisory
and regulatory actions against undercapitalized depository institutions.  FDICIA
establishes   five   capital   categories:   "well   capitalized",   "adequately
capitalized",   "undercapitalized",    "significantly   undercapitalized",   and
"critically  capitalized".  A "well capitalized" institution has a total capital
to total risk-weighted assets ratio of at least ten percent, a Tier 1 capital to
total risk-weighted assets ratio of at least six percent, a leverage ratio of at
least  five  percent  and is not  subject to any  written  order,  agreement  or
directive; an "adequately  capitalized" institution has a total capital to total
risk-weighted  assets ratio of at least eight percent, a Tier 1 capital to total
risk-weighted  assets ratio of at least four percent, and a leverage ratio of at
least four percent (three percent if given the highest regulatory rating and not
experiencing significant growth), but does not qualify as "well capitalized". An
"undercapitalized"  institution  fails to meet one of the three minimum  capital




                                       16


requirements. A "significantly undercapitalized" institution has a total capital
to total  risk-weighted  assets ratio of less than six percent, a Tier 1 capital
to total risk-weighted  assets ratio of less than three percent,  and a leverage
ratio of less than three percent. A "critically  capitalized"  institution has a
ratio of  tangible  equity to  assets  of two  percent  or less.  Under  certain
circumstances,    a   "well    capitalized",    "adequately    capitalized"   or
"undercapitalized"  institution  may be  required  to  comply  with  supervisory
actions as if the institution were in the next lowest category.

Failure to meet applicable minimum capital requirements,  including a depository
institution  being  classified  as less  than  "adequately  capitalized"  within
FDICIA's prompt corrective action framework,  may subject a bank holding company
or its subsidiary  depository  institution(s)  to various  enforcement  actions,
including  substantial  restrictions  on  operations  and  activities,  dividend
limitations,  issuance of a directive to increase  capital and, for a depository
institution,   termination  of  deposit  insurance  and  the  appointment  of  a
conservator or receiver.

                            Patents, Trademarks, etc.

The  company  holds no  patents,  registered  trademarks,  licenses  (other than
licenses required to be obtained from appropriate banking regulatory  agencies),
franchises or concessions which are material to its business.

                                    Employees

At December 31, 2001,  the bank  employed 207  full-time  equivalent  employees,
including 76 officers. None of the bank's employees are presently represented by
a union or covered by a collective bargaining agreement. Management believes its
employee relations to be excellent.

















































                                       17




Item 2.  Property

The  company's and the bank's main office is leased and located at 222 Merrimack
Street,  Lowell,  Massachusetts.  The building  provides  11,161  square feet of
interior  space and has  private  customer  parking  along with  public  parking
facilities in close proximity.

The bank  leases  31,831  square  feet of space at 21-27  Palmer  Street and 170
Merrimack  Street,  Lowell,  Massachusetts.  The two buildings are connected and
serve as office space for operational support departments and loan officers.

In April 1993,  the bank  purchased the branch  building at 185 Littleton  Road,
Chelmsford, Massachusetts. The first floor of the building contains 3,552 square
feet of space with a full  basement  and a canopy area of 945 square  feet.  The
facility was purchased at a cost of approximately 20% of what it would have cost
to build a similar facility.

In March 1995,  the bank  purchased  a branch  building at 674 Boston Post Road,
Billerica,  Massachusetts.  The building  previously served as a bank branch and
contains 3,700 square feet of  above-grade  space and is constructed on a cement
slab. The building was purchased for approximately 40% of its replacement value.

The bank leases  space at 2-6 Central  Street,  Leominster,  Massachusetts.  The
branch office provides 3,960 square feet of interior space and has seven private
customer parking spaces. The bank has the option to purchase the premises on the
last day of the basic term or at any time during any extended  term at the price
of $550,000 as adjusted for increases in the producer's price index.

The bank  leases  space at 910 Andover  Street,  Tewksbury,  Massachusetts.  The
branch office provides 4,800 square feet of interior space and has ample parking
that is shared with other tenants of the building.

The bank leases space at 1168 Lakeview Avenue, Dracut, Massachusetts. The branch
office  provides  4,922 square feet of interior space and has ample parking that
is shared with other tenants of the building.

In January 1999, the bank purchased 237 Littleton Road, Westford, Massachusetts.
The existing  building was razed and a new branch facility was constructed.  The
branch opened on November 22, 1999. The branch has 5,200 square feet of finished
interior space, plus 2,800 square feet of storage in the basement and 21 parking
spaces.

On July 21, 2000, the bank purchased a former Fleet National Bank branch located
at 20 Drum Hill Road,  Chelmsford,  Massachusetts.  The branch has 3,579  square
feet of interior space, two drive-ups windows, an ATM, and ample parking.

On July 21, 2000, the bank purchased a former Fleet National Bank branch located
at 233 Boston Road, N. Billerica,  Massachusetts.  4,288 square feet of interior
space, three drive-ups windows, an ATM, and ample parking.

The bank leases  space at 430-434  Gorham  Street,  Lowell,  Massachusetts.  The
branch office provides 3,120 square feet of interior space and 7 parking spaces.

Management believes that the bank's present facilities are adequate and suitable
for its current purposes.


Item 3.    Legal Proceedings

The company is involved in various legal proceedings incidental to its business.
Management  does not believe  resolution of any present  litigation  will have a
material adverse effect on the financial condition of the company.


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

There were no matters submitted to a vote of security holders during the quarter
ended December 31, 2001.








                                       18




                                     PART II

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

Market for Common Stock

There is no established  public  trading market for the company's  common stock.
Although there are  periodically  private trades of the company's  common stock,
the  company  cannot  state  with  certainty  the  sales  price  at  which  such
transactions  occur.  The  following  table  sets forth  sales  volume and price
information,  to the best of management's knowledge, for the common stock of the
company for the periods indicated.

                                    Trading         Share Price     Share Price
           Fiscal Year              Volume            High             Low
     ---------------------      ----------------- ---------------- -------------
      2001:
            1st Quarter             25,500         $   18.00      $   18.00
            2nd Quarter             10,625             18.00          18.00
            3rd Quarter              4,850             18.50          18.00
            4th Quarter              1,000             19.00          18.50

      2000:
            1st Quarter              2,000         $   16.00      $   16.00
            2nd Quarter              2,952             16.00          16.00
            3rd Quarter              3,775             16.00          16.00
            4th Quarter              3,225             18.00          16.00


The number of shares  outstanding  of the  company's  common stock and number of
shareholders  of  record  as of  February  28,  2002,  were  3,462,349  and 643,
respectively.

Dividends

The company  declared  and paid annual cash  dividends  of $0.2875 per share and
$0.2500 per share in 2001 and 2000,  respectively.  Although the company expects
to continue to pay an annual dividend,  the amount and timing of any declaration
and payment of dividends  by the board of  directors  will depend on a number of
factors, including capital requirements,  regulatory limitations,  the company's
operating results and financial condition, anticipated growth of the company and
general  economic  conditions.  As the principal asset of the company,  the bank
currently  provides  the only source of cash for the payment of dividends by the
company.  Under  Massachusetts  law,  trust  companies  such as the bank may pay
dividends  only out of "net  profits" and only to the extent that such  payments
are deemed  "judicious" by the board of directors and will not impair the bank's
capital  stock.  FDICIA also  prohibits a bank from paying any  dividends on its
capital stock if the bank is in default on the payment of any  assessment to the
FDIC or if the payment of  dividends  would  otherwise  cause the bank to become
undercapitalized. These restrictions on the ability of the bank to pay dividends
to the company may restrict  the ability of the company to pay  dividends to the
holders of its common stock.

The term "net profits" is not defined under the Massachusetts  banking statutes,
but it is generally understood that the term includes a bank's undivided profits
account (retained earnings) and does not include its surplus account (additional
paid-in  capital.  At December 31, 2001, the bank's  undivided  profits  account
(from  which  dividends  may be paid to the  company)  had a  balance  of  $13.6
million.




















                                       19




Item 6.       Selected Financial Data



                                                                                     Year Ended December 31,
                                                           -------------------------------------------------------------------------
($ in thousands, except per share data)                        2001            2000            1999            1998           1997
                                                           -------------------------------------------------------------------------
                                                                                                        
EARNINGS DATA

Net interest income                                        $    27,423    $    22,017    $    17,239    $    15,721    $    13,800
Provision for loan losses                                        2,480            603            270          1,030            320
                                                           -----------    -----------    -----------    -----------    -----------
Net interest income after provision                             24,943         21,414         16,969         14,691         13,480
    for loan losses
Non-interest income                                              4,564          3,169          2,608          2,441          1,929
Net gains (losses) on sales of investment securities               941            129            183            476            (37)
Non-interest expense                                            23,800         19,966         14,188         12,651         10,815
                                                           -----------    -----------    -----------    -----------    -----------
Income before income taxes                                       6,648          4,746          5,572          4,957          4,557
Income tax expense                                               1,744          1,142          1,489          1,456          1,645
                                                           -----------    -----------    -----------    -----------    -----------
Net income                                                 $     4,904    $     3,604    $     4,083    $     3,501    $     2,912
                                                           ===========    ===========    ===========    ===========    ===========


COMMON SHARE DATA 1

Basic earnings per share                                   $      1.43    $      1.08    $      1.28    $      1.11    $      0.93
Diluted earnings per share                                        1.39           1.07           1.22           1.06           0.91
Book value per share at year end 2                               11.38          10.17           9.35           8.27           7.34
Dividends paid per share                                        0.2875         0.2500         0.2100         0.1750         0.1625
Basic weighted average shares outstanding                    3,432,255      3,322,364      3,187,292      3,165,134      3,152,924
Diluted weighted average shares outstanding                  3,530,965      3,369,025      3,335,338      3,299,432      3,224,054


YEAR END BALANCE SHEET AND OTHER DATA

Total assets                                               $   630,544    $   572,814    $   443,095    $   360,481    $   322,623
Loans                                                          376,327        312,017        261,308        215,342        180,702
Allowance for loan losses                                        8,547          6,220          5,446          5,234          4,290
Investment securities at fair value                            197,060        185,184        153,427        114,659        112,886
Federal funds sold                                               6,500         28,025           --            6,255          3,775
Deposits, repurchase agreements and escrow                     571,863        520,882        362,915        329,968        294,908
FHLB borrowings                                                    470            470         50,070            470          1,420
Trust preferred securities                                      10,500         10,500           --             --             --
Total stockholders' equity 2                                    39,404         34,670         30,207         26,202         23,210
Mortgage loans serviced for others                              21,646         25,699         24,001         26,491         27,307
Investment assets under management                             311,648        289,284        216,731        195,361        165,658

Total assets, investment assets under management and
    mortgage loans serviced for others                         963,838        887,797        683,827        582,333        515,588


RATIOS

Net income to average total assets 2                              0.81%          0.71%          1.06%          1.03%          0.95%
Net income to average stockholders' equity 2                     13.30%         11.07%         14.59%         14.25%         13.38%
Allowance for loan losses to loans                                2.27%          1.99%          2.08%          2.43%          2.37%
Stockholders' equity to assets 2                                  6.28%          6.07%          6.78%          7.29%          7.21%



1    On January  4, 1999 the  company  effected a 2:1 split of its common  stock
     through the  payment of a stock  dividend.  All common  share data has been
     adjusted to reflect the stock split.

2    Excludes  the  effect  of SFAS  No.  115.  See  Note 1 to the  consolidated
     financial  statements  in Item 8 for the  accounting  policy on  investment
     securities.








                                       20




Item 7. Management Discussion and Analysis of Financial Condition and Results of
        Operations

Management's  discussion  and analysis  should be read in  conjunction  with the
company's  consolidated financial statements and notes thereto contained in Item
8, the information  contained in the "Business"  section and other financial and
statistical information contained in this annual report.

Financial Condition

Total Assets

Total assets  increased  $57.7 million,  or 10.1%, to $630.5 million at December
31, 2001 from $572.8  million at December  31,  2000.  The increase is primarily
attributable  to  growth  in loans of $64.3  million,  or  20.6%,  as well as an
increase  in  investment  securities  of $11.9 or 6.4%,  offset by a decrease in
federal funds sold of $21.5  million.  The growth was primarily  funded  through
deposit  growth of $64.8  million or 14.0%,  offset by a decrease in  short-term
borrowings,  including repurchase  agreements and commercial sweep accounts,  of
$13.8 million or 23.7%. The bank had $470,000 in outstanding borrowings from the
FHLB at December 31, 2001.

Loans

Total loans were $376.3 million, or 59.7% of total assets, at December 31, 2001,
compared with $312.0  million,  or 54.5% of total assets,  at December 31, 2000.
The increase in loans outstanding was attributable to favorable  interest rates,
continued customer-call efforts, marketing and advertising, and increased market
penetration.  During 2001, commercial real estate loans increased $38.7 million,
or  32.2%,  other  loans  secured  by real  estate  (residential  mortgages  and
construction  loans)  increased by $13.5  million,  or 17.1%,  commercial  loans
increased by $10.5 million,  or 12.4%, home equity loans increased $3.4 million,
or 15.9%, and consumer loans decreased $1.5 million, or 18.4%.

Asset Quality

The  non-performing  asset balance  increased to $1.9  million,  at December 31,
2001, from $1.1 million the previous year. This increase primarily resulted from
a  weakened  economy  during  2001.  Delinquencies  in the  30-89  day  category
increased from $0.4 million at December 31, 2000 to $1.1 million at December 31,
2001.  Despite the increase at December 31, 2001  compared to December 31, 2000,
non-performing  assets continue to be relatively low by historical  measures due
to  management's  continued  efforts  to work out  existing  problem  assets and
thereby limit additions to this category.

The bank uses an asset  classification  system, which classifies loans depending
on  risk  of  loss   characteristics.   The  most  severe   classifications  are
"substandard"  and  "doubtful".  At December 31, 2001, the bank  classified $3.1
million and $0 as substandard and doubtful loans, respectively.  Included in the
substandard  category is $1.9 million in  non-performing  loans.  The  remaining
balance of substandard loans is performing but possess potential weaknesses and,
as a result, could become non-performing loans in the future.

Allowance for Loan Losses

Inherent in the lending process is the risk of loss. While the bank endeavors to
minimize this risk,  management  recognizes that loan losses will occur and that
the amount of these losses will fluctuate depending on the risk  characteristics
of the loan  portfolio,  which in turn  depends on a wide  variety  of  factors,
including current and expected economic  conditions,  the financial condition of
borrowers,  the  ability  of  borrowers  to  adapt  to  changing  conditions  or
circumstances  affecting their business, the continuity of borrowers' management
teams and the credit management process.

The allowance for loan losses is established through a provision for loan losses
charged to  operations.  Loan losses are  charged  against  the  allowance  when
management  believes that the  collectability of the loan principal is unlikely.
Recoveries on loans previously charged-off are credited to the allowance.

The bank regularly  monitors the real estate market and the bank's asset quality
to  determine  the adequacy of its  allowance  for loan losses  through  ongoing
credit  reviews by the credit  department,  an  external  loan  review  service,
members of senior management,  the overdue loan review committee,  the executive
committee and the board of directors.







                                       21


The bank uses a methodology  to  systematically  measure the amount of estimated
loan loss  exposure  inherent in the portfolio  for purposes of  establishing  a
sufficient  allowance for loan losses. The methodology  includes three elements:
identification  of specific loan losses,  general loss  allocations  for certain
loan types based on credit grade and loss experience  factors,  and general loss
allocations  for other  economic or market  factors.  The  methodology  includes
analysis of individual  loans deemed to be impaired in accordance with the terms
of SFAS 114.  Other  individual  commercial  and  commercial  mortgage loans are
evaluated using an internal rating system and the application of loss allocation
factors.  The loan rating  system and the related loss  allocation  factors take
into   consideration  the  borrower's   financial   condition,   the  borrower's
performance  with  respect  to  loan  terms  and  the  adequacy  of  collateral.
Portfolios  of  more  homogenous  populations  of  loans  including  residential
mortgages  and  consumer  loans are  analyzed  as  groups  taking  into  account
delinquency  ratios and other indicators,  the bank's historical loss experience
and comparison to industry standards of loss allocation factors for each type of
credit  product.  Finally,  an  additional  allowance is  maintained  based on a
judgmental  process whereby  management  considers  qualitative and quantitative
assessments  of other  factors  including  industry  concentration,  results  of
regulatory  examinations,  historical loss ranges,  portfolio  composition,  the
strength of the local and national economy,  interest rates and other changes in
the portfolio.  The allowance for loan losses is  management's  best estimate of
the probable loan losses incurred as of the balance sheet date.

The ratio of the allowance for loan losses to non-performing  loans decreased to
455.60% at December  31, 2001 from  575.93% and 184.86% at December 31, 2000 and
1999,  respectively.   The  decrease  in  2001  resulted  from  an  increase  in
non-performing loans, offset by an increase in the allowance for loan losses.

The  ratio of the  allowance  for loan  losses  to loans  increased  to 2.27% at
December 31, 2001 from 1.99% at December  31,  2000.  The increase in this ratio
has resulted  from an increase in the  provision for loan losses of $1.9 million
from the previous year.  During 2001  management felt it was prudent to increase
the  allowance  for loan  losses  in light of  economic  uncertainty.  Net loans
charged-off  (recovered) to average loans were 0.04%,  0.03%,  0.02%, 0.04%, and
(0.05)%  at  December  31,  2001,  2000,  1999,  1998,  and 1997,  respectively.
Management  regularly  reviews  the  levels  of  non-accrual  loans,  levels  of
charge-offs and recoveries,  peer results, levels of outstanding loans and known
and inherent risks in the loan portfolio,  and will continue to monitor the need
to add to the bank's allowance for loan losses.

The  classification  of a  loan  or  other  asset  as  non-performing  does  not
necessarily  indicate  that  loan  principal  and  interest  will be  ultimately
uncollectable.  However,  management recognizes the greater risk characteristics
of these assets and therefore  considers  the  potential  risk of loss on assets
included in this category in  evaluating  the adequacy of the allowance for loan
losses.

Based  on the  foregoing,  as  well as  management's  judgment  as to the  risks
inherent in the loan portfolio,  the bank's  allowance for loan losses is deemed
adequate to absorb all reasonably anticipated losses from specifically known and
other credit risks associated with the portfolio as of December 31, 2001.

Investments

Investments  (including federal funds sold) totaled $203.6 million,  or 32.3% of
total  assets,  at December 31, 2001,  compared to $213.2  million,  or 37.2% of
total assets,  at December 31, 2000. As of December 31, 2001, the net unrealized
appreciation  in the  investment  portfolio  was $5.0  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  bank's  investment  portfolio,  as rates  rise the  value of the
portfolio  declines,  and as rates fall the value of the  portfolio  rises.  The
increase in net  unrealized  appreciation  at December 31, 2001 is the result of
lower interest rates at year end. The unrealized  appreciation  will be realized
if the  securities  are sold.  The  unrealized  appreciation  on the  investment
portfolio will also decline as the securities approach maturity.

Liquidity

Liquidity is the ability to meet cash needs  arising  from,  among other things,
fluctuations  in  loans,   investments,   deposits  and  borrowings.   Liquidity
management is the  coordination of activities so that cash needs are anticipated
and met readily and efficiently. Liquidity policies are set and monitored by the
bank's  investment  and  asset/liability  committee.  The  bank's  liquidity  is
maintained by projecting  cash needs,  balancing  maturing  assets with maturing
liabilities,  monitoring  various  liquidity ratios,  monitoring  deposit flows,
maintaining  liquidity within the investment portfolio and maintaining borrowing
ability at the FHLB.




                                       22


The bank's liability  management  objectives are to maintain liquidity,  provide
and  enhance   access  to  a  diverse  and  stable  source  of  funds,   provide
competitively priced and attractive products to customers,  conduct funding at a
low cost relative to current market conditions and engage in sound balance sheet
management  strategies.  Funds gathered are used to support current asset levels
and to take advantage of selected leverage opportunities. The bank funds earning
assets with deposits,  short-term  borrowings and stockholders' equity. The bank
does not  currently  have any  brokered  deposits.  The bank has the  ability to
borrow  funds  from the FHLB.  Management  believes  that the bank has  adequate
liquidity to meet its commitments.

The company's  primary  source of funds is dividends from the bank and long-term
borrowings.

Deposits and Borrowings

Deposits,  including  escrow  deposits,  increased  $64.8 million,  or 14.0%, to
$527.9 million, at December 31, 2001, from $463.1 million, at December 31, 2000.
The bank  improved its deposit mix during 2001.  Lower cost checking and savings
deposits  increased  $72.1  million  during 2001 while  certificates  of deposit
decreased  $7.3  million.  The  increase in  deposits  resulted  primarily  from
continued penetration in existing markets due to the bank's business development
efforts, as well as competitive cash management and Internet banking products.

Total  borrowings,  consisting of securities sold under agreements to repurchase
(repurchase  agreements)  and FHLB  borrowings,  decreased by $13.8 million from
December 31, 2000 to December 31, 2001.

Repurchase  agreements  decreased $13.8 million or 23.9% during 2001 and include
both commercial sweep accounts and term repurchase agreements.  Commercial sweep
accounts  decreased  from $54.9 million at December 31, 2000 to $43.0 million at
December 31, 2001.  The  decrease is primarily  due to the low rate  environment
requiring customers to maintain higher  compensating  balances in demand deposit
accounts to offset  associated  commercial  sweep account fees.  Management  has
temporarily  reduced commercial sweep account fees in order to maintain balances
in commercial  sweep accounts.  Term  repurchase  agreements also decreased from
$2.9 million at December 31, 2000 to $0.9 million at December 31, 2001.

During 2001 and continuing  into 2002, the bank has implemented a new commercial
sweep  product,  which allows  customers to sweep their  balances into Federated
money market mutual funds, instead of overnight repurchase agreements secured by
municipal  securities  held by the bank.  At December 31, 2001,  sweep  balances
managed by Federated amounted to $23.2 million. Sweep balances held at Federated
are not  liabilities  of the bank and are  included in  investment  assets under
management of $311.6 million at December 31, 2001.

FHLB borrowings are unchanged at $0.5 million at December 31, 2001 from December
31, 2000.

Trust Preferred Securities

On March 10, 2000 the company  organized  Enterprise  (MA) Capital  Trust I (the
"Trust"),  a statutory  business  trust created under the laws of Delaware.  The
company  is the owner of all the common  shares of  beneficial  interest  of the
Trust.  On March 23,  2000 the Trust  issued  $10.5  million  of  10.875%  trust
preferred  securities.  The  company  used  the net  proceeds  received  in this
issuance of trust preferred securities to pay down FHLB borrowings.




















                                       23


Capital Adequacy

The company is subject to various regulatory capital  requirements  administered
by the federal banking  agencies.  Failure to meet minimum capital  requirements
can  result  in  certain  mandatory  and  possible   additional   discretionary,
supervisory actions by regulators,  which, if undertaken,  could have a material
adverse effect on the company's consolidated  financial statements.  At December
31, 2001 the capital  levels of both the company and the bank  complied with all
applicable  minimum  capital  requirements  of the Federal Reserve Board and the
FDIC,  respectively,  and both qualified as "well-capitalized"  under applicable
Federal Reserve Board and FDIC regulations.

The intangible  assets  recorded by the bank upon completion of the Fleet branch
acquisition (which represent the excess of the purchase price paid over the fair
value of the assets purchased and the liabilities assumed) must be deducted from
Tier 1 capital in calculating  the company's and the bank's  regulatory  capital
ratios.  The company  raised  $10.5  million  from a private  placement of trust
preferred  securities during March 2000. Trust preferred  securities may compose
up to 25% of the company's  Tier 1 capital (with any excess  allocable to Tier 2
capital).  The company  contributed $10.3 million of trust preferred proceeds to
the  bank,  which  amount is  included  in Tier 1  capital  of the bank  without
limitation.

For additional information regarding the capital requirements  applicable to the
company and the bank and their  respective  capital levels at December 31, 2001,
see note 10,  "Stockholders'  Equity", to the consolidated  financial statements
contained in Item 8.


Results of Operations

The  company's  results  of  operations  depend  primarily  on  the  results  of
operations of the bank. The bank's results of operations depend primarily on the
bank's net interest income, the difference between income earned on its loan and
investment  portfolios and the interest paid on its deposits and borrowed funds,
and the size of the provision for loan losses.  Net interest income is primarily
affected in the  short-term  by the level of earning  assets as a percentage  of
total assets, the level of interest-bearing and  non-interest-bearing  deposits,
yields earned on assets,  rates paid on  liabilities,  the level of  non-accrual
loans and changes in interest rates.  The provision for loan losses is primarily
affected by individual problem loan situations,  overall loan portfolio quality,
the level of net charge-offs,  regulatory examinations, an assessment of current
and expected economic  conditions,  and changes in the character and size of the
loan portfolio.  Earnings are also affected by the bank's  non-interest  income,
which  consists  primarily of trust fees,  deposit  account fees,  and gains and
losses  on  sales  of  securities  and  loans,  as well as the  bank's  level of
non-interest expense and income taxes.






























                                       24




Rate/Volume Analysis

The table on the following page presents the bank's average  balance sheet,  net
interest  income and average rates for the years ended  December 31, 2001,  2000
and 1999.

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 years  ended  December  31,  2001 and  2000.  For each  category  of
interest-earning  assets  and  interest-bearing   liabilities,   information  is
provided on changes  attributable  to (1)  changes in volume  (change in average
portfolio  balance  multiplied  by prior  year  average  rate);  (2)  changes in
interest rates (change in average interest rate multiplied by prior year average
balance); and (3) changes in rate and volume (the remaining difference).



                                                                               December 31,
                                             ---------------------------------------------------------------------------------------
                                                              2001 vs. 2000                                  2000 vs. 1999
                                             ----------------------------------------------------  ---------------------------------
($ in thousands)                                                      Rate/                                  Rate/
                                              Volume       Rate       Volume   Total     Volume     Rate     Volume      Total
                                             --------    --------   --------   ------    -------   -------    -------    -------

                                                                                                  
Interest Income
     Loans                                    $ 5,081    $(2,352)   $  (451)   $ 2,278    $ 4,715   $   853    $   194    $ 5,762
     Investments and Federal Funds sold         1,880       (629)      (135)     1,116      3,825       163        (42)     3,946
                                              -------    -------    -------    -------    -------   -------    -------    -------
         Total                                  6,961     (2,981)      (586)     3,394      8,540     1,016        152      9,708
                                              -------    -------    -------    -------    -------   -------    -------    -------

Interest Expense
     Savings/PIC/MM                             1,807       (880)      (407)       520        947       381        149      1,477
     Time deposits                               (599)      (512)        37     (1,074)       665       401         37      1,103
     Borrowed funds                               101     (1,519)       (40)    (1,458)     1,675       316        359      2,350
                                              -------    -------    -------    -------    -------   -------    -------    -------
         Total                                  1,309     (2,911)      (410)    (2,012)     3,287     1,098        545      4,930
                                              -------    -------    -------    -------    -------   -------    -------    -------
Change in net interest income                 $ 5,652    $   (70)   $  (176)   $ 5,406    $ 5,253   $   (82)   $  (393)   $ 4,778
                                              =======    =======    =======    =======    =======   =======    =======    =======































                                       25






                                                          Average Balances, Interest and Average Interest Rates
                                              Year ended December 31, 2001               Year ended December 31, 2000
                                        -----------------------------------------  -----------------------------------------
($ in thousands)                                                     Average         Average                    Average
                                          Average                    Interest        Average                    Interest
                                          Balance       Interest     Rate(4)         Balance     Interest       Rate(4)
                                        -----------------------------------------  -----------------------------------------

Assets:

                                                                                           
     Loans (1)(2)                          $340,593    $ 28,776        8.45%        $285,792     $ 26,498       9.27%
     Investment securities and
          federal funds sold (4)(5)         219,198      12,764        6.22%         190,488       11,648       6.55%
                                           --------    --------                     --------     --------
          Total interest earnings assets    559,791      41,540        7.58%         476,280       38,146       8.18%
     Other assets (3)(5)                     45,025                                   34,317
                                           --------                                 --------
         Total assets (5)                  $604,816                                 $510,597
                                           ========                                 ========

 Liabilities and stockholders' equity:

     Savings, PIC and money market         $235,545    $  4,419        1.88%        $160,943     $  3,899       2.42%
     Time deposits                          146,577       7,329        5.00%         157,818        8,403       5.32%
     Short-term borrowings                   66,233       2,369        3.58%          64,534        3,827       5.93%
                                           --------    --------                     --------     --------
         Total interest-bearing
              deposits and borrowings       448,355      14,117        3.15%         383,295       16,129       4.21%

Net interest rate spread (4)

     Non-interest bearing deposits          104,233                                  83,194
                                           --------     -------                     -------       -------
         Total deposits and borrowings      552,588      14,117        2.55%         466,489       16,129       3.46%

     Other liabilities                        4,846                                    3,585
                                           --------                                 --------
         Total liabilities                  557,434                                  470,074

Trust preferred securities                   10,500                                    7,975

Stockholders' equity (5)                     36,882                                   32,548
                                           --------                                  -------

         Total liabilities, trust
              preferred securities and
              stockholders' equity (5)     $604,816                                 $510,597
                                           ========                                 ========
Net interest Income                                    $ 27,423                                  $ 22,017
                                                       ========                                  ========

Net interest margin (4)                                                5.05%                                    4.80%



























                                       26


                                               Year ended December 31, 1999
                                         ---------------------------------------
                                                                       Average
                                          Average                      Interest
                                          Balance       Interest       Rate(4)
                                        ----------------------------------------
Assets:
     Loans (1)(2)                          $232,843    $ 20,736        8.91%
     Investment securities and
          federal funds sold (4)(5)         130,937       7,702        6.42%
                                           --------    --------
          Total interest earnings assets    363,780      28,438        8.01%
                                                       --------
     Other assets (3)(5)                     21,395
                                           --------
         Total assets (5)                  $385,175
                                           ========

 Liabilities and stockholders' equity:

     Savings, PIC and money market         $115,693     $ 2,422        2.09%
     Time deposits                          144,629       7,300        5.05%
     Short-term borrowings                   30,243       1,477        4.88%
                                           --------     -------
         Total interest-bearing             290,565      11,199        3.85%
              deposits and borrowings

Net interest rate spread (4)                                           4.16%

     Non-interest bearing deposits          63,691
                                           --------     -------
         Total deposits and borrowings      354,256      11,199        3.16%

     Other liabilities                       2,765
                                           -------
         Total liabilities                 357,021

Trust preferred securities                      --

Stockholders' equity (5)                    28,154
                                          --------
         Total liabilities, trust
              preferred securities and
              stockholders' equity (5)    $385,175
                                          ========

Net interest Income                                     $17,239
                                                        =======

Net interest margin (4)                                                4.93%



(1)   Average loans include non-accrual loans.

(2)   Average loans are net of average deferred loan fees.

(3)   Other assets include cash and due from banks, accrued interest receivable,
      allowance for loan losses,  deferred income taxes,  intangible  assets and
      other miscellaneous assets.

(4)   Average  balances  are  presented  at average  amortized  cost and average
      interest rates are presented on a tax-equivalent basis. The tax equivalent
      effect was $866,  $826,  and $710 for the years ended  December  31, 2001,
      2000 and 1999, respectively.

(5)   Excludes the effect of SFAS No. 115

The bank 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 bank's earning
assets.







                                       27




              COMPARISON OF YEARS ENDED DECEMBER 31, 2001 AND 2000

Net Income

The company had net income in 2001 of $4.9 million, or $1.43 per share and $1.39
per share on a basic and fully diluted  basis,  respectively,  compared with net
income  in 2000 of $3.6  million,  or $1.08  per  share and $1.07 per share on a
basic and fully diluted basis, respectively.  The increase in net income of $1.3
million,  or 36.1%,  was  primarily the result of an increase of $5.4 million in
net  interest  income and $2.2  million  in  non-interest  income,  offset by an
increase  in  provision  for loan  losses of $1.9  million  and an  increase  in
non-interest  expense of $3.8 million, the latter of which was due to the growth
of the bank and the upgrading of facilities, including investment in back office
operations.

Net Interest Income

The bank's net interest income was $27.4 million for the year ended December 31,
2001,  an increase of $5.4  million,  or 24.6%,  from $22.0 million for the year
ended December 31, 2000.  This increase was primarily a result of an increase in
the bank's  loan and  investment  balances,  which were  funded  principally  by
increases in deposits and  commercial  sweep  accounts,  and a decrease in total
interest  expense  primarily  resulting from a decrease in interest rates during
the year.

Interest  income on loans increased in the year ended December 31, 2001 to $28.8
million from $26.5  million for the year ended  December 31, 2000.  The increase
was primarily due to an increase in the average loan balance from $285.8 million
in 2000 to $340.6  million in 2001.  The average  interest  rate earned on loans
decreased from 9.27% in 2000 to 8.45% in 2001. The decrease in the interest rate
earned was primarily  attributable  to eleven  interest rate cuts by the Federal
Reserve Board during 2001.

Interest  income on  investments  and federal funds sold  increased for the year
ended  December 31, 2001 to $12.8  million from $11.6 million for the year ended
December 31, 2000.  The increase was primarily due to an increase in the average
balance from $190.5  million in 2000 to $219.2  million in 2001. The increase in
investments  primarily  resulted from strong  deposit growth within the existing
branch network, and was offset by a decrease in the average interest rate earned
on investments  from 6.55% for the year ended December 31, 2000 to 6.22% for the
year ended December 31, 2001, both on a tax equivalent basis.

Interest expense on savings,  PIC and money market accounts was $4.4 million and
$3.9  million  for the years ended  December  31, 2001 and  December  31,  2000,
respectively. The increase resulted from an increase in the average balance from
$160.9  million at December 31, 2000 to $235.5 million at December 31, 2001. The
increased  interest  expense in 2001 was offset by a lower average interest rate
paid on deposits of 1.88% in 2001  compared  to 2.42% in 2000.  The  decrease in
rate is attributable to the lower market interest rates.

Interest  expense on time deposits  decreased to $7.3 million for the year ended
December 31, 2001 compared to $8.4 million for the year ended December 31, 2000.
The decrease was due to a decrease in the average balance from $157.8 million in
2000 to $146.6 million in 2001 and a decrease in the average  interest rate paid
from 5.32% in 2000 to 5.00% in 2001.  The decrease in the average  interest rate
paid on time deposits reflects a decrease in market rates over the same period.

Interest expense on short-term  borrowings,  including  borrowings from the FHLB
and  repurchase  agreements,  consisting  of  term  repurchases  agreements  and
commercial  sweep accounts,  decreased to $2.4 million in 2001 from $3.8 million
in 2000. The decrease resulted from lower interest rates paid offset by a slight
increase in average balance.  Due to market conditions rates on these borrowings
decreased  substantially  during 2001. The average  balance was also impacted by
growth in the  bank's  commercial  sweep  product,  which  grew from an  average
balance of $33.0  million  in 2000 to $62.6  million  in 2001.  During  2001 the
average  balance on term  repurchase  agreements  decreased from $6.8 million at
December 31, 2000 to $3.0 million at December 31, 2001. The average rate paid in
2001 on short-term borrowings decreased due to lower market rates.








                                       28



The net interest rate spread and net interest margin both increased to 4.43% and
5.05%, respectively, for the year ended December 31, 2001, from 3.97% and 4.80%,
respectively,  for the year ended  December 31, 2000,  both on a tax  equivalent
basis.  The increase in spread and margin  primarily  resulted  from a declining
rate environment,  during which the company's margin increases in the short term
due to interest  sensitive  liabilities  re-pricing  more quickly than  interest
earning assets. Over the long term,  however,  the company's net margin would be
expected  to  decrease  in a declining  rate  environment  due to a  significant
concentration  of the loan  portfolio  re-pricing  downward to rate levels based
upon the then current  prime rate.  The increase in net interest  rate spread is
also a result of an improved  deposit mix during 2001.  The average  balances on
lower cost checking and savings  deposits  increased  $74.6 million for the year
ended December 31, 2001 while the average  balances on  certificates  of deposit
decreased $11.2 million.

Provision for Loan Losses

The provision for loan losses  amounted to $2,480,000 and $603,000 for the years
ended December 31, 2001 and 2000, respectively.  Loans, before the allowance for
loan  losses,  increased  from $312.0  million,  at December  31, 2000 to $376.3
million,  at December 31, 2001, an increase of 20.6%.  Despite the growth in the
bank's loan  portfolio,  there has not been a  significant  change in the bank's
underwriting practices or significant increases in loan charge-offs.  Management
regularly  reviews the level of non-accrual  loans,  levels of  charge-offs  and
recoveries,  levels of  outstanding  loans,  and known and inherent risks in the
nature of the loan portfolio.

The allowance for loan losses to loan ratio increased from 1.99% at December 31,
2000 to 2.27% at December 31, 2001. The increase in this ratio was  attributable
to an increase in  provision  for loan losses of $1.9  million from the previous
year.  Management  felt it was prudent to increase the allowance for loan losses
in light of the current economic uncertainty.

Non-Interest Income

Non-interest  income,  exclusive of net gains or losses on sales of  securities,
increased by  $1,395,000  to  $4,564,000  for the year ended  December 31, 2001,
compared to $3,169,000  for the year ended  December 31, 2000.  The increase was
primarily   attributable  to  increases  in  deposit  service  fees,  investment
management and trust service fees, and gains on sales of loans.

Investment  management and trust service fees  increased by $311,000,  or 20.4%,
due primarily to an increase in investment assets under management.  Included in
investment  management and trust service fees is commission income in the amount
of $255,000 for the year ended  December 31, 2001 and $90,000 for the year ended
December  31,  2000,  from  brokerage  services  provided  through a third party
service  arrangement.  Investment  assets  under  management  amounted to $311.6
million at December 31, 2001 compared to $289.3 million at December 31, 2000.

Deposit  service fees increased from $938,000 in 2000 to $1,548,000 in 2001. The
increase was due to deposit growth and the declining  interest rate  environment
requiring higher compensating demand deposit account balances to offset charges.

Gains on sales of loans increased by $276,000 from 2000 to 2001 due to increased
residential  mortgage  production  resulting  from  a  declining  interest  rate
environment.

Other income increased by $198,000 from 2000 to 2001. The increase was primarily
from higher fee income  compared to the year ended  December  31, 2000 for debit
cards, ATM's, safe deposit boxes, and wire transfer fees.

Gains (Losses) on Sales of Securities

Net gains  from the sales of  investment  securities  totaled  $941,000  in 2001
compared to net gains of $129,000 in 2000.  The net gain  resulted from sales of
securities  based  on  management's   decision  to  take  advantage  of  certain
investment opportunities and asset/liability repositioning.










                                       29



Non-Interest Expense

Salaries and benefits  expense  totaled  $13,225,000 for the year ended December
31, 2001,  compared with $10,847,000 for the same period in 2000, an increase of
$2,378,000,  or 21.9%.  The increase  resulted  primarily from additional  staff
hired in 2001 and 2000 to support growth and strategic initiatives implemented.

Occupancy expense was $4,043,000 for the year ended December 31, 2001,  compared
with  $3,217,000  for the same period in 2000, an increase of $826,000 or 25.7%,
primarily resulting from office expansion for operational  support  departments,
growth and ongoing enhancements to the bank's computer systems.

Audit, legal and other professional  expenses decreased by $58,000,  or 9.1%, in
2001  primarily  resulting  from a decrease in legal costs  associated  with the
establishment  of securities  brokerage and insurance  sales  operations  during
2000.

Advertising  and public  relations  expenses  decreased to $378,000 for the year
ended  December 31, 2001 from $644,000 for the same period in 2000 primarily due
the marketing efforts associated with the Fleet branch acquisition  reflected in
2000.

Office and data processing  supplies expense  decreased to $475,000 for the year
ended  December  31,  2001  compared  to  $705,000  for the same  period in 2000
primarily  due to one time costs  associated  with the Fleet branch  acquisition
reflected in 2000.

Trust professional and custodial  expenses increased by $140,000,  or 27.8%, due
to an increase in investment assets under management,  additional services being
provided by the financial services department,  and increased  professional fees
as a percentage of assets.

Amortization of intangible assets, associated with the Fleet branch acquisitions
on July 21, 2000,  increased  to $792,000  for the year ended  December 31, 2001
compared to $351,000  for the same period in 2000 due to the full year effect in
2001.

Trust preferred expense,  relating to the issuance of trust preferred securities
on March 23, 2000,  increased to $1,158,000 for the year ended December 31, 2001
compared to $895,000  for the same period in 2000 due to the full year effect in
2001.

Other operating  expense increased to $2,508,000 for the year ended December 31,
2001  compared to  $2,168,000  for the same period in 2000  primarily due to the
bank's growth, as well as the numerous strategic initiatives  implemented during
the year.  The  primary  increases  were for ATM's,  contributions,  and courier
service,  offset by decreases in office supplies and training expenses that were
one time costs associated with the branch acquisitions.

Income Tax Expense

The company's  effective tax rate for the year ended December 31, 2001 was 26.2%
compared to 24.1% for the year ended December 31, 2000. The increase in rate was
primarily due to higher pretax  income,  which lessened the impact of tax exempt
municipal securities.





















                                       30



              COMPARISON OF YEARS ENDED DECEMBER 31, 2000 AND 1999

Net Income

The company had net income in 2000 of $3.6 million, or $1.08 per share and $1.07
per share on a basic and fully diluted  basis,  respectively,  compared with net
income  in 1999 of $4.1  million,  or $1.28  per  share and $1.22 per share on a
basic and fully diluted basis, respectively.  The decrease in net income of $0.5
million,  or 12%, was  primarily  the result of increased  expenses and start up
costs  associated  with numerous  strategic  initiatives  accomplished  in 2000,
including the purchase of the Fleet branches,  the establishment of a securities
brokerage operation,  numerous eCommerce  initiatives,  the expansion of deposit
product  offerings,  the  establishment  of  insurance  sales  operations,   the
upgrading of  facilities,  and the investment in back office  operations.  These
expenses were offset by a $4.8 million or 28% increase in net interest income.

Net Interest Income

The bank's net interest income was $22.0 million for the year ended December 31,
2000, an increase of $4.8 million, or 28%, from $17.2 million for the year ended
December 31, 1999.  This  increase was  primarily a result of an increase in the
bank's loan and investment balances,  which were funded principally by increases
in deposits and commercial  sweep  accounts and the issuance of trust  preferred
securities.

Interest  income on loans increased in the year ended December 31, 2000 to $26.5
million from $20.7  million for the year ended  December 31, 1999.  The increase
was primarily due to an increase in the average loan balance from $232.8 million
in 1999 to $285.8  million in 2000.  The average  interest  rate earned on loans
also increased from 8.91% in 1999 to 9.27% in 2000. The increase in the interest
rate earned was primarily  attributable  to six interest  rate  increases by the
Federal  Reserve  Board during the second half of 1999 through the first half of
2000.  The effect of these rate  increases  was offset  partially  by the bank's
decision to maintain its loan rates at  competitive  levels,  which  enabled the
bank to realize substantial additional loan originations during 2000.

Interest income on investments increased for the year ended December 31, 2000 to
$11.3  million  from $7.6  million for the year ended  December  31,  1999.  The
increase was  primarily due to an increase in the average  investment  portfolio
balance from $129.3  million in 1999 to $185.2  million in 2000. The increase in
investments  primarily  resulted from strong  deposit growth within the existing
branch  network and $58.3 million in deposits  assumed from Fleet National Bank.
Also  contributing  to this increase in investment  income was a higher  average
interest rate earned on investments from 6.51% in 1999 to 6.65% in 2000, both on
a tax equivalent basis.

Interest expense on savings,  PIC and money market accounts was $3.9 million and
$2.4  million  for the years ended  December  31, 2000 and  December  31,  1999,
respectively. The increase resulted from an increase in the average balance from
$115.7  million at December  31, 1999 to $160.9  million at December  31,  2000.
Included in the December 31, 2000 average  balance was $44.3 million in savings,
PIC and money market accounts assumed from Fleet National Bank on July 21, 2000.
The increased interest expense in 2000 was also attributable to a higher average
interest rate paid on deposits of 2.42% in 2000  compared to 2.09% in 1999.  The
increase in rate was attributable to higher market interest rates, the full year
impact of a tiered rate savings  account  introduced  in the latter half of 1999
and implementation of a tiered rate personal money market account in July 2000.

Interest  expense on time deposits  increased to $8.4 million for the year ended
December 31, 2000 compared to $7.3 million for the year ended December 31, 1999.
The increase was due to an increase in the average  balance from $144.6  million
in 1999 to $157.8  million in 2000 and an increase in the average  interest rate
paid from 5.05% in 1999 to 5.32% in 2000. The increase in the interest rate paid
on time deposits reflected an increase in market rates over the same period.













                                       31



Interest expense on short-term  borrowings,  including  borrowings from the FHLB
and  repurchase  agreements,  consisting  of  term  repurchases  agreements  and
commercial  sweep accounts,  increased to $3.8 million in 2000 from $1.5 million
in 1999.  The increase  resulted  from both higher  average  balances and higher
interest  rates  paid.  The  increase  in  average  balance  resulted  from FHLB
borrowings  entered into during the latter half of 1999 in  anticipation  of the
Fleet branch  acquisition.  Due to market  conditions  rates on these borrowings
increased  substantially  during 2000.  These borrowings were paid off in August
2000 after the bank assumed $58.3 million in deposits from Fleet  National Bank.
The average balance was also impacted by growth in the bank's  commercial  sweep
product  which  grew from an average  balance of $18.0  million in 1999 to $39.8
million in 2000.  During 2000 the average balance on term repurchase  agreements
increased from $4.3 million at December 31, 1999 to $6.8 million at December 31,
2000.  The average rate paid in 2000 on short-term  borrowings  increased due to
higher market  rates,  growth in average  balances,  and a full year's impact of
growth in the second half of 1999.

The net interest rate spread and net interest margin both decreased to 3.99% and
4.82%, respectively, for the year ended December 31, 2000, from 4.18% and 4.96%,
respectively,  for the year ended  December 31, 1999,  both on a tax  equivalent
basis. The decrease in spread and margin primarily  resulted from an increase in
short term  borrowings in  anticipation  of the Fleet branch  acquisition  and a
rising rate environment  during which the company's margin declined in the short
term due to interest sensitive liabilities re-pricing more quickly than interest
earning assets. Over the long term,  however,  the company's net margin would be
expected  to  increase  in a  rising  rate  environment  due  to  a  significant
concentration of the loan portfolio  re-pricing upward to rate levels based upon
the then current prime rate.

Provision for Loan Losses

The  provision  for loan losses  amounted to $603,000 and $270,000 for the years
ended December 31, 2000 and 1999, respectively.  Loans, before the allowance for
loan  losses,  increased  from $261.2  million,  at December  31, 1999 to $311.8
million, at December 31, 2000, an increase of 19.4%. Growth during 2000 included
$7.0 million in loans purchased from Fleet National Bank.  Despite the growth in
the bank's  loan  portfolio,  there was not a  significant  change in the bank's
underwriting practices or significant increases in loan charge-offs.  Management
regularly  reviews the level of non-accrual  loans,  levels of  charge-offs  and
recoveries,  levels of  outstanding  loans,  and known and inherent risks in the
nature of the loan portfolio.

The  allowance  for loan  losses to gross  loan  ratio  declined  from  2.08% at
December 31, 1999 to 1.99% at December 31, 2000.  The decrease was  attributable
to an increase in loans  outstanding that outpaced the increase in the allowance
for loan losses at December 31, 2000.

Non-Interest Income

Non-interest  income,  exclusive of net gains or losses on sales of  securities,
increased  by $561,000  to  $3,169,000  for the year ended  December  31,  2000,
compared to $2,608,000  for the year ended  December 31, 1999.  The increase was
primarily  attributable to increases in trust income,  investment commission and
other income.

Trust fees increased by $215,000,  or 18%, due primarily to an increase in trust
assets  under  management.  Trust  assets  under  management  amounted to $280.3
million at December 31, 2000 compared to $216.7 million at December 31, 1999.

During the first quarter of 2000 the company  established a brokerage  operation
through a third  party  service  arrangement  to  provide  securities  brokerage
services to customers. Commission income from these services amounted to $93,000
for the year ended December 31, 2000.

Deposit fees  increased  slightly from $882,000 in 1999 to $938,000 in 2000. The
increase  was due to deposit  growth and $44.3  million in savings and  checking
accounts assumed from Fleet National Bank on July 21, 2000.

Gains on sales of loans  decreased  by  $59,000  from 1999 to 2000 due to slower
residential mortgage production resulting from higher interest rates.

Other income increased by $256,000 from 1999 to 2000. The increase was primarily
from higher fee income  compared to the year ended  December  31, 1999 for check
printing, debit cards, ATM's, and safe deposit boxes.



                                       32



Gains (Losses) on Sales of Securities

Net gains  from the sales of  investment  securities  totaled  $129,000  in 2000
compared to net gains of $183,000 in 1999.  The net gain  resulted from sales of
securities  based  on  management's   decision  to  take  advantage  of  certain
investment opportunities and asset/liability repositioning.

Non-Interest Expense

Salaries and benefits  expense  totaled  $10,847,000 for the year ended December
31, 2000,  compared with $8,395,000 in 1999, an increase of $2,452,000,  or 29%.
The increase resulted  primarily from additional staff hired in 2000 and 1999 to
support growth and strategic initiatives implemented.

Occupancy expense was $3,217,000 for the year ended December 31, 2000,  compared
with  $2,448,000  in 1999,  an increase of $769,000 or 31% due to the opening of
the Westford branch,  the acquisition of the Fleet branches,  office renovations
for operational support  departments and loan officers and ongoing  enhancements
to the bank's computer systems.

Audit,  legal and other professional  expenses  decreased by $61,000,  or 9%, in
2000  primarily  resulting  from a decrease in year 2000  readiness  preparation
expense  incurred in 1999,  offset by increased legal costs  associated with the
establishment  of securities  brokerage and insurance  sales  operations  during
2000.

Advertising  and public  relations  expenses  increased to $644,000 for the year
ended  December 31, 2000 from $502,000 for the same period in 1999 primarily due
to increased  marketing efforts associated with the Fleet branch acquisition and
the bank's growth.

Office and data processing  supplies expense  increased to $705,000 for the year
ended  December  31,  2000  compared  to  $369,000  for the same  period in 1999
primarily due to one time costs  associated  with the Fleet branch  acquisition,
bank growth, and enhancements made to marketing materials.

Trust professional and custodial expenses increased by $164,000,  or 48%, due to
an increase in trust assets under management, additional services being provided
by the trust  department,  and  increased  professional  fees as a percentage of
assets.

Other operating  expense increased to $2,168,000 for the year ended December 31,
2000  compared to  $1,438,000  for the same period in 1999  primarily due to the
bank's growth,  one time costs associated with the branch  acquisition,  and the
numerous  strategic  initiatives   implemented  during  the  year.  The  primary
increases  were for postage,  ATM's,  internet  banking,  telephones,  training,
contributions, and courier services.

Income Tax Expense

The company's  effective tax rate for the year ended December 31, 2000 was 24.1%
compared to 26.7% for the year ended  December 31, 1999.  The  reduction in rate
was primarily due to the  combination of lower pretax income and income from tax
exempt municipal securities.


                             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.








                                       33



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 adopted the new standard on January 1,
2002.  During 2001,  the company  reported that the adoption of SFAS No. 142 was
expected  to  increase  annual net  income by  approximately  $450,000  over the
remaining  amortization period ending in June 2010.  However,  subsequent to the
company's  disclosure but prior to formal  adoption on January 1, 2002, the FASB
clarified that goodwill as defined in SFAS No. 142 did not include the excess of
amounts paid over liabilities  assumed in a branch  acquisition and such amounts
should continue to be accounted for in accordance with SFAS No. 72,  "Accounting
for  Certain  Acquisitions  of  Banking or Thrift  Institutions."  Consequently,
goodwill will continue to be amortized over a ten year life and adoption of SFAS
No. 142 is expected to have no impact on the consolidated  financial  statements
of the  company  although  final  resolution  of this by the  FASB  has not been
determined.

                     Impact of Inflation and Changing Prices

A bank's asset and liability  structure is substantially  different from that of
an industrial company in that virtually all assets and liabilities of a bank are
monetary in nature.  Management  believes  the impact of  inflation on financial
results  depends upon the bank's  ability to react to changes in interest  rates
and by such reaction,  reduce the inflationary  impact on performance.  Interest
rates do not necessarily  move in the same direction,  or at the same magnitude,
as the prices of other goods and services. As discussed  previously,  management
seeks  to  manage  the  relationship  between   interest-sensitive   assets  and
liabilities in order to protect against wide net interest  income  fluctuations,
including those resulting from inflation.

Various  information  shown  elsewhere in this annual  report will assist in the
understanding  of how well the bank is positioned to react to changing  interest
rates and inflationary  trends. In particular,  the Interest Margin  Sensitivity
Analysis  contained in Item 7A and other  maturity and repricing  information of
the bank's assets and liabilities in this report contain additional information.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

                      Interest Margin Sensitivity Analysis

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,  Federal  Home  Loan Bank
borrowing capacity and loan to deposit ratio. The asset/liability strategies are
reviewed on a periodic  basis 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.







                                       34



One of the  principal  factors in  maintaining  planned  levels of net  interest
income is the ability to design effective  strategies to cope with the impact on
future net interest  income of changes in interest  rates.  The balancing of the
changes in interest income from interest earning assets and the interest expense
of interest bearing liabilities is done through the  asset/liability  management
program.  The bank's  simulation model analyzes various interest rate scenarios.
Varying  the  future  interest  rate  environment   affects  prepayment  speeds,
reinvestment rates, maturities of investments due to call provisions, changes in
interest  rates on various  assets and  liability  accounts  based on  different
indices,  and other  factors,  which vary  under the  different  scenarios.  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 the  cumulative  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.

The following table summarizes the projected  cumulative net interest income for
a 24-month period from the company's  interest bearing assets and liabilities as
of December 31, 2001, resulting from a 200 basis point upward shift in the prime
rate,  200 basis  point  downward  shift in the prime  rate and no change in the
prime rate scenarios from the bank's  asset/liability  simulation  model.  Other
rates (i.e., deposit, loan, and investment rates) have been changed accordingly.

It should be noted that the  interest  rate  scenarios  used do not  necessarily
reflect management's view of the "most likely" change in interest rates over the
next 24  months.  Furthermore,  since a static  balance  sheet is  assumed,  the
results  do not  reflect  the  anticipated  future  net  interest  income of the
company.

                                            December 31,2001
                           ----------------------------------------------------
                              Rates Rise           Rates          Rates Fall
                                200 BP           Unchanged          200 BP
                           ----------------  ----------------  ----------------
Interest Earning Assets:
  Loans                       $ 64,086       $      57,743     $        51,487
  Mortgage backed securities    15,179              13,883              12,586
  Other investments & federal    9,350               8,605               7,878
  funds sold               ----------------  ----------------  ----------------
    Total interest income       88,615              80,231              71,951
                           ----------------  ----------------  ----------------

Interest Earning Liabilities:
  Time deposits                 12,446               9,612               6,777
  PIC, money market, savings    10,471               7,415               4,358
  FHLB borrowings and            2,065               1,463                 862
 repurchase agreements     ----------------  ----------------  ----------------
    Total interest expense      24,982              18,490              11,997
                           ----------------  ----------------  ----------------
    Net interest income      $  63,633   $          61,741     $        59,954
                           ================  ================  ================


As of December 31, 2001,  analysis  indicates  that the  sensitivity  of the net
interest  margin  was in  compliance  with the  bank's  current  asset/liability
policy.  Management  estimates that over a 24-month  period net interest  income
will  increase in a rising rate  environment  and  decrease in a declining  rate
environment due to the company being more asset than liability sensitive.

The results and  conclusions  reached from the December 31, 2001  simulation are
not significantly different from the December 31, 2000 simulation.

                                               December 31,2000
                               -------------------------------------------------
  ($ in thousands)              Rates Rise               Rates        Rates Fall
                                  200 BP               Unchanged          200 BP
                               ---------------------  ---------------- ---------

  Interest Earning Assets       $      88,451   $        81,754   $       75,139
  Interest Earning                     38,505            31,750           26,376
  Liabilities                  ---------------------  ----------------  --------
  Net interest income           $      49,946   $        50,004   $       48,763
                               =====================  ================  ========




                                       35



Maturity and composition information of the company's loan portfolio, investment
portfolio,  certificates of deposit, and short-term  borrowings are contained in
Part I, Item 1,  under  the  captions  "Lending",  "Investment  Activities"  and
"Source of funds" and in Part II, Item 8 in Notes  2,3,7 and 8 to the  company's
financial  statements.  Management uses this information in the simulation model
along with other information about the bank's assets and liabilities. Management
makes certain  prepayment  assumptions  based on an analysis of market consensus
and  management  projections,  regarding  how the factors  discussed  above will
affect the assets and  liabilities of the bank as rates change.  One of the more
significant  changes  in  the  anticipated  maturity  of  assets  occurs  in the
investment  portfolio,  specifically the reaction of mortgage backed  securities
(including collateralized mortgage obligations) and callable securities as rates
change.

Management also periodically assesses sensitivity of the change in the net value
of assets and liabilities  (MVPE) under different  scenarios.  As interest rates
rise, the value of interest-bearing assets generally declines while the value of
interest-bearing liabilities increases. Management monitors the MVPE on at least
an annual basis.  Although  management does consider the effect on the MVPE when
making asset/liability  strategy decisions, the primary focus is on managing the
effect on the net interest margin under changing rate environments.

























































                                       36



Item 8.       Financial Statements

                   Index to Consolidated Financial Statements

                                                                       Page
 Independent Auditors' Report                                           37

 Consolidated Balance Sheets as of December 31, 2001 and 2000           38

 Consolidated Statements of Income for the years ended                  39
   December 31, 2001, 2000 and 1999

 Consolidated Statements of Changes in Stockholders' Equity             40
  for the years ended December 31, 2001, 2000 and 1999

 Consolidated Statements of Cash Flows for the years ended              41
  December 31, 2001, 2000 and 1999

 Notes to the Consolidated Financial Statements                         43


























































                                       37











                          Independent Auditors' Report


The Board of Directors
Enterprise Bancorp, Inc.

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

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial position of Enterprise Bancorp,
Inc. and  subsidiaries  at December 31, 2001 and 2000,  and the results of their
operations and their cash flows for each of the years in the  three-year  period
ended  December 31, 2001 in  conformity  with  accounting  principles  generally
accepted in the United States of America.


/s/KPMG LLP
- ----------------------

January 9, 2002
Boston, Massachusetts









































                                       38



                            ENTERPRISE BANCORP, INC.

                           Consolidated Balance Sheets

                           December 31, 2001 and 2000



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

                                                                                                          
Assets

Cash and equivalents:
     Cash and due from banks (Note 15)                                                 $     31,361             $   26,080
     Daily federal funds sold                                                                 6,500                 28,025
                                                                                      -------------------     ------------------

                  Total cash and cash equivalents                                            37,861                 54,105
                                                                                      -------------------     ------------------

Investment securities at fair value (Notes 2 and 8)                                         197,060                185,184
Loans, less allowance for loan losses of $8,547
     in 2001 and $6,220 in 2000 (Notes 3 and 8)                                             367,780                305,797
Premises and equipment (Note 4)                                                              12,136                 10,903
Accrued interest receivable (Note 5)                                                          3,586                  4,078
Deferred income taxes, net (Note 13)                                                          2,034                  2,209
Prepaid expenses and other assets                                                             2,990                  2,536
Income taxes receivable                                                                         301                    415
Intangible assets, net                                                                        6,796                  7,587
                                                                                      -------------------     ------------------

                  Total assets                                                         $    630,544             $  572,814
                                                                                      ===================     ==================

Liabilities, Trust Preferred Securities and
     Stockholders' Equity

Deposits (Note 7)                                                                      $    526,953             $  461,975
Short-term borrowings (Notes 2 and 8)                                                        44,449                 58,271
Escrow deposits of borrowers                                                                    931                  1,106
Accrued expenses and other liabilities                                                        4,185                  3,776
Accrued interest payable                                                                        805                  1,031
                                                                                      -------------------     ------------------

                  Total liabilities                                                         577,323                526,159
                                                                                      -------------------     ------------------

Commitments and contingencies (Notes 4, 8, 14 and 15)

Trust preferred securities (Note 9)                                                    $     10,500             $   10,500

Stockholders' equity (Notes 1, 10 and 11):
     Preferred stock, $0.01 par value per share;
         1,000,000 shares authorized; no shares issued
                                                                                                  -                      -
     Common stock $0.01 par value per share;  10,000,000  shares  authorized  at
         December  31,  2001 and 2000,  respectively;  3,461,999  and  3,408,667
         shares  issued  and   outstanding   at  December  31,  2001  and  2000,
         respectively

                                                                                                 35                     34
Additional paid-in capital                                                                   18,654                 17,843
Retained earnings                                                                            20,715                 16,793
Accumulated other comprehensive income                                                        3,317                  1,485
                                                                                      -------------------     ------------------

                  Total stockholders' equity                                                 42,721                 36,155
                                                                                      -------------------     ------------------

                  Total liabilities, trust preferred securities                        $    630,544             $   572,814
                  and stockholders' equity                                            ===================     ==================


See accompanying notes to consolidated financial statements.

                                       39



                            ENTERPRISE BANCORP, INC.
                        Consolidated Statements of Income
                  Years Ended December 31, 2001, 2000 and 1999



($ in thousands, except per share data)                                              2001             2000              1999
                                                                                 --------------   --------------    --------------

                                                                                                               
Interest and divided income:
       Loans                                                                    $        28,776           26,498            20,736
       Investment securities                                                             11,927           11,307             7,624
       Federal funds sold                                                                   837              341                78
                                                                                 --------------   --------------    --------------
               Total interest income                                                     41,540           38,146            28,438
                                                                                 --------------   --------------    --------------

Interest expense:
       Deposits                                                                          11,748           12,302             9,722
       Borrowed funds                                                                     2,369            3,827             1,477
                                                                                 --------------   --------------    --------------
               Total interest expense                                                    14,117           16,129            11,199
                                                                                 --------------   --------------    --------------

               Net interest income                                                       27,423           22,017            17,239

Provision for loan losses (Note 3)                                                        2,480              603               270
                                                                                 --------------   --------------    --------------
                  Net interest income after provision for loan losses
                                                                                         24,943           21,414            16,969
                                                                                 --------------   --------------    --------------

Non-interest income:
       Investment management and trust service fees                                       1,834            1,523             1,215
       Deposit service fees                                                               1,548              938               882
       Net gains on sales of investment
           Securities (Note 2)
                                                                                            941              129               183
       Gains on sales of loans                                                              371               95               154
       Other income                                                                         811              613               357
                                                                                 --------------   --------------    --------------
                Total non-interest income                                                 5,505            3,298             2,791
                                                                                 --------------   --------------    --------------

Non-interest expense:
       Salaries and employee benefits (Note 12)                                          13,225           10,847             8,395
       Occupancy expenses (Note 4 and 14)                                                 4,043            3,217             2,448
       Audit, legal and other professional fees                                             577              635               696
       Advertising and public relations                                                     378              644               502
       Office and data processing supplies                                                  475              705               369
       Trust professional and custodial expenses                                            644              504               340
       Amortization of intangible assets                                                    792              351                 -
       Trust preferred expense                                                            1,158              895                 -
       Other operating expenses                                                           2,508            2,168             1,438
                                                                                 --------------   --------------    --------------
                Total non-interest expense                                               23,800           19,966            14,188
                                                                                 --------------   --------------    --------------

Income before income taxes                                                                6,648            4,746             5,572
Income tax expense (Note 13)                                                              1,744            1,142             1,489
                                                                                 --------------   --------------    --------------

                Net income                                                      $         4,904            3,604             4,083
                                                                                 ==============   ==============    ==============

Basic earnings per share                                                        $          1.43             1.08              1.28
                                                                                 ==============   ==============    ==============

Diluted earnings per share                                                      $          1.39             1.07              1.22
                                                                                 ==============   ==============    ==============

Basic weighted average common shares outstanding                                      3,432,255        3,322,364         3,187,292
                                                                                 ==============   ==============    ==============

Diluted weighted average common shares outstanding                                    3,530,965        3,369,025         3,335,338
                                                                                 ==============   ==============    ==============


See accompanying notes to consolidated financial statements.
                                       40





                                                                   ENTERPRISE BANCORP, INC.
                                                  Consolidated Statements of Changes in Stockholders' Equity

                                                         Years Ended December 31, 2001, 2000 and 1999



($ in thousands)                                            Common Stock             Additional
                                                     ----------------------------     Paid-in        Retained
                                                        Shares         Amount         Capital        Earnings
                                                     -------------    -----------    -----------  -------------
                                                                                
Balance at December 31, 1998                            3,167,684    $        32    $    15,560   $     10,610
                                                    =============    ============   ===========   ============
Comprehensive income
   Net Income                                                                                            4,083
   Unrealized depreciation on securities,  net of
   reclassification

Total comprehensive income
   Common stock dividend declared ($0.2100 per share)                                                     (667)
   Common stock issued                                     27,054              -            388
   Stock options exercised (Note 11)                       35,155              -            201
                                                       -----------  -------------  -------------  -------------
Balance at December 31, 1999                            3,229,893   $         32   $     16,149   $     14,026
                                                       ===========  =============  =============  =============
Comprehensive income
   Net Income                                                                                            3,604
   Unrealized  appreciation  on  securities,  net  of
   reclassification

Total comprehensive income
   Tax  benefit  on   non-qualified   stock   options
   exercised                                                                   -            377
   Common stock dividend declared ($0.2500 per share)                                                     (837)
   Common stock issued                                     55,804              1            585
   Stock options exercised (Note 11)                      122,970              1            732
                                                     -------------  ------------   -------------  -------------
Balance at December 31, 2000                            3,408,667   $         34   $     17,843   $     16,793
                                                     =============  =============  =============  =============
Comprehensive income
   Net Income                                                                                            4,904
   Unrealized  appreciation  on  securities,  net  of
   reclassification

Total comprehensive income
   Common stock dividend declared ($0.2875 per share)                                                     (982)
   Common stock issued                                     48,182              1            763
   Stock options exercised (Note 11)                        5,150              -             48
                                                     -------------  -------------  -------------  -------------
Balance at December 31, 2001                            3,461,999   $         35   $     18,654   $     20,715
                                                     =============  =============  =============  =============




                                       41






($in thousands)                                   Comprehensive Income                  Total
                                                --------------------------           Stockholders'
                                                Period          Accumulated             Equity
                                              ----------        -----------           ----------
                                                                               
Balance at December 31, 1998                                    $      996            $   27,198
                                                                ===========           ==========
Comprehensive incom

  Net Income                                    4,083                                      4,083
  Unrealized depreciation on securities,
  net of reclassification                      (3,740)             (3,740)               (3,740)
                                            ----------
Total comprehensive income                  $     343
                                            ==========
  Common stock dividend declared
  ($0.2100 per share)                                                                      (667)
  Common stock issued                                                                       338
  Stock options exercised (Note 11)                                                         201
                                                                -----------           ----------
Balance at December 31, 1999                                    $  (2,744)            $  27,463
                                                                ===========           ==========
Comprehensive income
  Net Income                                    3,604               3,604                 3,604
  Unrealized appreciation on securities,
  net of reclassification                       4,229               4,229                 4,229
                                            ---------
Total comprehensive income                  $   7,833
                                            =========
  Tax benefit on non-qualified stock
  options exercised                                                                         377
  Common stock dividend declared
  ($0.2500 per share)                                                                      (837)
  Common stock issued                                                                       586
  Stock options exercised (Note 11)                             -----------           ----------

Balance at December 31, 2000                                    $   1,485             $  36,155
                                                                ===========           ==========
  Comprehensive income
  Net Income                                    4,904                                     4,904
  Unrealized appreciation on securities,
  net of reclassification                       1,832               1,832                 1,832
                                            ---------
Total comprehensive income                  $   6,736
                                            =========
  Common stock dividend declared
  ($0.2875 per share)                                                                      (982)
  Common stock issued                                                                       764
  Stock options exercised (Note 11)                                                          48
                                                                -----------           ----------
Balance at December 31, 2001                                    $   3,317             $  42,721
                                                                ===========           ==========


Disclosure of reclassification amount:                              2001                 2000           1999
                                                                -------------        -------------  -------------
Gross unrealized appreciation (depreciation) arising            $  3,717              $    6,515    $ (5,567)
       during the period
Tax (expense) benefit                                             (1,264)                 (2,201)      1,947
                                                                --------              ----------    --------
Unrealized holding appreciation (depreciation), net
       of tax                                                      2,453                   4,314      (3,620)
                                                               ----------             -----------   --------
Less: reclassification adjustment on gains
       included in net income (net of $320, $44, $63
       tax, respectively)                                            621                      85         120
                                                               ----------             -----------   ---------
Net unrealized appreciation (depreciation) on
       securities, net of reclassification                       $  1,832              $    4,229   $ (3,740)
                                                               ==========              ===========  =========

See accompanying notes to consolidated financial statements.

                                       42

                                             ENTERPRISE BANCORP, INC.

                                       Consolidated Statements of Cash Flows

                                   Years Ended December 31, 2001, 2000 and 1999


($ in thousands)                                                                    2001               2000               1999
                                                                                -------------     ---------------     -------------
                                                                                                           
Cash flows from operating activities:
    Net income                                                               $         4,904    $          3,604    $        4,083
    Adjustments to reconcile net income to net cash provided by operating
        activities:
           Provision for loan losses                                                   2,480                 603               270
           Depreciation and amortization                                               2,312               1,717             1,374
           Amortization of intangible assets                                             791                 351                 -
           Net gains on sale of investments                                             (941)               (129)             (183)
           Gain on sale of loans                                                        (371)                (95)             (154)
           Loss on sale of real estate                                                     -                   -                54
           (Increase) decrease in:
              Loans held for sale, net of gain                                            12                  (3)             (735)
              Accrued interest receivable                                                492                (814)             (840)
              Prepaid expenses and other assets                                         (454)             (1,145)             (727)
              Deferred income taxes                                                     (767)               (325)             (274)
              Income taxes receivable                                                    114                (160)               16
           Increase (decrease) in:
              Accrued expenses and other liabilities                                     409               1,486              (290)
              Accrued interest payable                                                  (226)                674                92
                                                                                -------------     ---------------     -------------
                  Net cash provided by operating activities                            8,755               5,764             2,686
                                                                                -------------     ---------------     -------------
Cash flows from investing activities:
    Proceeds from sales of investment securities                                      17,589              10,971            12,524
    Proceeds from maturities, calls and pay-downs of investment securities            57,671              14,392            17,539
    Purchase of investment securities                                                (83,608)            (50,558)          (74,558)
    Proceeds from sales of real estate acquired by foreclosure                             -                   -               250
    Net increase in loans                                                            (64,104)            (50,645)          (45,111)
    Additions to premises and equipment, net                                          (3,358)             (4,946)           (4,633)
    Cash paid for assets in excess of liabilities                                          -              (7,688)                -
                                                                                 -------------     ---------------     -------------
                  Net cash used in investing activities                              (75,810)            (88,474)          (93,989)
                                                                                 -------------     ---------------     -------------
 Cash flows from financing activities:
    Net increase in deposits                                                          64,978             128,552            15,757
    Net increase (decrease) in short-term borrowings                                 (13,822)            (20,496)           66,682
    Proceeds from issuance of trust preferred securities                                   -              10,500                 -
    Net (decrease) increase in escrow deposits of borrowers                             (175)                311               108
    Cash dividends paid                                                                 (982)               (837)             (667)
    Proceeds from issuance of common stock                                               764                 586               388
    Proceeds from exercise of stock options                                               48               1,110               201
                                                                                -------------     ---------------     -------------
                  Net cash provided by financing activities                           50,811             119,726            82,469
                                                                                -------------     ---------------     -------------

Net increase (decrease) in cash and cash equivalents                                 (16,244)             37,016            (8,834)
Cash and cash equivalents at beginning of year                                        54,105              17,089            25,923
                                                                                -------------     ---------------     -------------

Cash and cash equivalents at end of year                                     $        37,861    $         54,105    $       17,089
                                                                                =============     ===============     =============


See accompanying notes to consolidated financial statements.












                                       43





                            ENTERPRISE BANCORP, INC.

                      Consolidated Statements of Cash Flows
                                   (Continued)

                  Years Ended December 31, 2001, 2000 and 1999





($ in thousands)                                 2001        2000          1999
                                              ---------    --------      -------
Supplemental financial data:
    Cash Paid For:
        Interest                               $14,343       16,337       11,107
        Income taxes                             2,462        1,348        1,588



See accompanying notes to consolidated financial statements.



















































                                       44




                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements

                  Years Ended December 31, 2001, 2000 and 1999


(1)    Summary of Significant Accounting Policies

       (a) Holding Company Formation -  Agreement and Plan of Reorganization

       Enterprise  Bancorp,  Inc. (the  "company") was organized on February 29,
           1996 at the  direction  of  Enterprise  Bank and Trust  Company (the
           "bank") for the purpose of becoming the holding  company of the bank
           (the    "Reorganization").    Upon   the    effectiveness   of   the
           Reorganization,  the bank became the wholly owned  subsidiary of the
           company  and  the  former   shareholders  of  the  bank  became  the
           shareholders of the company.

       (b) Basis of Presentation
       The consolidated financial statements of Enterprise Bancorp, Inc. include
           the  accounts  of the  company  and its  wholly  owned  subsidiaries,
           Enterprise Bank and Trust Company and Enterprise (MA) Capital Trust I
           (the "Trust").  The Trust is a statutory business trust created under
           the laws of  Delaware  and was  organized  on March 10,  2000 for the
           purpose of issuing trust preferred securities.

       The bank has two wholly owned subsidiaries, Enterprise Insurance Services
           LLC and Enterprise  Investment  Services LLC. These subsidiaries were
           organized  on March 21, 2000 for the purpose of engaging in insurance
           sales  activities and offering  non-deposit  investment  products and
           related  securities  brokerage  services  to its  present  and future
           customers.  The  bank  also  has a  substantially  owned  subsidiary,
           Enterprise  Realty  Trust,  Inc.,  which  invests in  commercial  and
           residential  mortgage loans  originated by the bank and in investment
           securities.

       The business and  operations of the company are subject to the regulatory
           oversight of the Board of Governors  of the Federal  Reserve  System.
           The  Massachusetts  Commissioner  of Banks also  retains  supervisory
           jurisdiction  over the company.  To the extent that the  accompanying
           financial statements contain information as of a date or for a period
           prior to July 26, 1996,  such  information  pertains to the bank. The
           company had no material  assets or operations  prior to completion of
           the Reorganization on July 26, 1996.

       Enterprise Bank and Trust Company is a Massachusetts trust company, which
           commenced  banking  operations  on January 3, 1989.  The bank's  main
           office is located at 222 Merrimack  Street in Lowell,  Massachusetts.
           The bank  began  offering  trust  services  in June of  1992.  Branch
           offices  were opened in  Chelmsford,  Massachusetts  in June of 1993,
           Leominster, Massachusetts in May of 1995, Billerica, Massachusetts in
           June of 1995,  Tewksbury,  Massachusetts in October of 1996,  Dracut,
           Massachusetts  in November of 1997,  and Westford,  Massachusetts  in
           November  1999.  The bank also  purchased two branches (in Chelmsford
           and Billerica) in July 2000. The bank's deposit gathering and lending
           activities  are  conducted  primarily  in Lowell and the  surrounding
           Massachusetts  cities and towns of  Andover,  Billerica,  Chelmsford,
           Dracut, Tewksbury, Tyngsboro, Westford, Leominster and Fitchburg. The
           bank offers a range of commercial  and consumer  services with a goal
           of satisfying  the needs of  individuals,  professionals  and growing
           businesses.




                                       45




                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


       The bank's deposit accounts are insured by the Bank Insurance Fund of the
           Federal Deposit Insurance  Corporation (the "FDIC") up to the maximum
           amount provided by law. The FDIC and the  Massachusetts  Commissioner
           of Banks (the  "Commissioner")  have  regulatory  authority  over the
           bank.

       In  preparing  the financial  statements,  management is required to make
           estimates and  assumptions  that affect the reported values of assets
           and liabilities at the balance sheet date and income and expenses for
           the years then ended.  Actual  results,  particularly  regarding  the
           estimate of the  allowance  for loan losses may differ  significantly
           from these estimates.

       (c) Reclassification
       Certain  amounts  in  previous  years'  financial  statements  have  been
           reclassified to conform to the current year's presentation.

       (d) Investment Securities
       Investment securities that are intended to be held for indefinite periods
           of time but which may not be held to maturity or on a long-term basis
           are  considered  to be  "available  for sale" and are carried at fair
           value.  Net unrealized  appreciation  and depreciation on investments
           available for sale, net of applicable  income taxes, are reflected as
           a  component  of  accumulated   comprehensive  income.   Included  as
           available  for sale are  securities  that are purchased in connection
           with the company's  asset/liability risk management strategy and that
           may be sold in  response  to changes  in  interest  rates,  resultant
           prepayment  risk and other related  factors.  In instances  where the
           company  has the  positive  intent  to hold to  maturity,  investment
           securities  will be  classified  as held to  maturity  and carried at
           amortized  cost. At December 31, 2001 and 2000,  all of the company's
           investment  securities  were  classified  as  available  for sale and
           carried at fair value.

       Investment securities'  discounts are accreted and premiums are amortized
           over the period of estimated  principal  repayment using methods that
           approximate the interest method.

       Gains or losses on the sale of investment  securities  are  recognized at
           the time of sale on a specific identification basis.

       (e) Loans
       The company  grants single  family and  multi-family  residential  loans,
           commercial  real  estate  loans,  commercial  loans and a variety  of
           consumer  loans.  In  addition,  the  company  grants  loans  for the
           construction  of  residential  homes,  multi-family  properties,  and
           commercial  real estate  properties  and for land  development.  Most
           loans  granted by the  company are  collateralized  by real estate or
           equipment  and/or are  guaranteed  by the  borrower.  The ability and
           willingness of the single family  residential and consumer  borrowers
           to honor their  repayment  commitments is generally  dependent on the
           level of overall economic  activity and real estate values within the
           borrowers'   geographic   areas.   The  ability  and  willingness  of
           commercial real estate, commercial and construction loan borrowers to
           honor their  repayment  commitments  is  generally  dependent  on the
           health of the real estate sector in the borrowers'  geographic  areas
           and the general economy.

       Loans are reported at the principal amount  outstanding,  net of deferred
           origination fees and costs. Loan origination fees received are offset
           with direct loan  origination  costs and are deferred  and  amortized
           over the life of the related  loans using the  level-yield  method or
           are recognized in income when the related loans are sold or paid off.











                                       46



                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


       Loans on  which  the  accrual  of  interest  has  been  discontinued  are
           designated  as  non-accrual  loans.  Accrual of  interest on loans is
           discontinued  either when reasonable  doubt exists as to the full and
           timely collection of interest or principal,  or generally when a loan
           becomes  contractually past due by 60 days or a mortgage loan becomes
           contractually  past  due by 90  days  with  respect  to  interest  or
           principal.  When a loan is placed on non-accrual status, all interest
           previously  accrued but not  collected  is reversed  against  current
           period interest income.  Interest  accruals are resumed on such loans
           only when  payments are brought  current and when, in the judgment of
           management,  the  collectability  of both  principal  and interest is
           reasonably  assured.  Payments  received  on loans  in a  non-accrual
           status are generally applied to principal.

       Loans held for sale are carried at the lower of aggregate  amortized cost
           or market value,  giving  consideration  to  commitments to originate
           additional loans and commitments to sell loans. When loans are sold a
           gain or loss is  recognized  to the  extent  that the sales  proceeds
           exceed or are less than the  carrying  value of the loans.  Gains and
           losses are determined using the specific identification method.

       (f) Allowance for Loan Losses
       The allowance for loan losses is established through a provision for loan
           losses  charged to  operations.  Loan losses are charged  against the
           allowance when  management  believes that the  collectability  of the
           loan   principal  is  unlikely.   Recoveries   on  loans   previously
           charged-off are credited to the allowance.

       The bank uses a  methodology  to  systematically  measure  the  amount of
           estimated  loan loss exposure  inherent in the portfolio for purposes
           of  establishing  a  sufficient   allowance  for  loan  losses.   The
           methodology includes three elements:  identification of specific loan
           losses,  general  loss  allocations  for certain  loan types based on
           credit  grade  and  loss   experience   factors,   and  general  loss
           allocations  for other economic or market  factors.  The  methodology
           includes  analysis  of  individual  loans  deemed to be  impaired  in
           accordance  with the terms of SFAS 114. Other  individual  commercial
           and commercial  mortgage loans are evaluated using an internal rating
           system  and the  application  of loss  allocation  factors.  The loan
           rating  system and the  related  loss  allocation  factors  take into
           consideration  the  borrower's  financial  condition,  the borrower's
           performance   with   respect  to  loan  terms  and  the  adequacy  of
           collateral.  Portfolios  of  more  homogenous  populations  of  loans
           including  residential  mortgages and consumer  loans are analyzed as
           groups taking into account  delinquency  ratios and other indicators,
           the bank's  historical  loss  experience  and  comparison to industry
           standards of loss allocation factors for each type of credit product.
           Finally, an additional  allowance is maintained based on a judgmental
           process whereby  management  considers  qualitative and  quantitative
           assessments  of  other  factors  including  industry   concentration,
           results of regulatory examinations, historical loss ranges, portfolio
           composition, the strength of the local and national economy, interest
           rates and other  changes in the  portfolio.  The  allowance  for loan
           losses is  management's  best  estimate of the  probable  loan losses
           incurred as of the balance sheet date.

       Management believes that the allowance for loan losses is adequate. While
           management uses available  information to recognize  losses on loans,
           future  additions to the  allowance  may be  necessary.  In addition,
           various regulatory agencies, as an integral part of their examination
           process, periodically review the company's allowance for loan losses.
           Such  agencies may require the company to recognize  additions to the
           allowance based on judgments different from those of management.











                                       47



                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


       Impaired loans are  individually  significant  commercial  and commercial
           real estate loans for which it is probable  that the company will not
           be able to collect  all amounts due in  accordance  with  contractual
           terms.  Impaired loans are accounted for, except those loans that are
           accounted for at fair value or at lower of cost or fair value, at the
           present  value of the expected  future cash flows  discounted  at the
           loan's effective interest rate or, as a practical  expedient,  in the
           case of collateralized  loans, the difference  between the fair value
           of the  collateral  and the  recorded  amount of the loans.  Impaired
           loans exclude large groups of smaller-balance  homogeneous loans that
           are collectively evaluated for impairment, loans that are measured at
           fair value and leases and debt securities as defined in SFAS No. 115.
           Management  considers  the  payment  status,  net worth and  earnings
           potential  of the  borrower,  and  the  value  and  cash  flow of the
           collateral  as  factors  to  determine  if a loan  will  be  paid  in
           accordance  with its contractual  terms.  Management does not set any
           minimum  delay of  payments  as a factor in  reviewing  for  impaired
           classification.   Impaired  loans  are  charged-off  when  management
           believes that the collectability of the loan's principal is remote.

       (g) Premises and Equipment
       Land is carried at cost. Premises and  equipment  are stated at cost less
           accumulated  depreciation and amortization.  Fully depreciated assets
           have  been  removed  from  the  premises  and  equipment   inventory.
           Depreciation and  amortization are computed on a straight-line  basis
           over the estimated  useful lives of the related  asset  categories as
           follows:

                    Buildings                                   25 years
                    Leasehold improvements                      10 years
                    Computer software and equipment         3 to 5 years
                    Furniture, fixtures and equipment       3 to 5 years

       (h) Real Estate Acquired by Foreclosure
       Real estate acquired by foreclosure  is comprised of properties  acquired
           through  foreclosure  proceedings  or acceptance of a deed in lieu of
           foreclosure.  Real estate formally acquired in settlement of loans is
           initially  recorded at the lower of the carrying value of the loan or
           the fair value of the property  constructively  or actually  received
           less  estimated   selling   costs.   Loan  losses  arising  from  the
           acquisition of such  properties are charged against the allowance for
           loan losses.  Operating  expenses and any  subsequent  provisions  to
           reduce  the  carrying  value to net fair  value are  charged  to real
           estate  operations  in the  current  period.  Gains and  losses  upon
           disposition are reflected in earnings as realized.

       (i) Intangible Assets
       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  to
           identified  intangible  assets  and  goodwill  (combined  "intangible
           assets") and is being amortized over a ten-year period.





















                                       48



                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


       (j) Income Taxes
       The company uses the asset and liability  method of accounting for income
           taxes.  Under this method  deferred  tax assets and  liabilities  are
           reflected at currently  enacted  income tax rates  applicable  to the
           period in which the deferred tax assets or  liabilities  are expected
           to be  realized  or  settled.  As  changes  in tax laws or rates  are
           enacted,  deferred  tax  assets  and  liabilities  will  be  adjusted
           accordingly through the provision for income taxes.

       (k) Stock Options
       The company measures  compensation cost for stock-based  compensation
           plans under  Accounting  Principles  Board (APB)  Opinion No. 25,
           "Accounting for Stock Issued to Employees."  Under APB No. 25, no
           compensation cost is recorded if, at the grant date, the exercise
           price of the  options  is equal to the fair  market  value of the
           company's common stock.

       (l) Investment Management & Trust Services
       Securities and other property held in a fiduciary or agency  capacity are
           not included in the consolidated  balance sheets because they are not
           assets of the company. Investment assets under management, consisting
           of  assets  managed  by  the  Trust  Division,   Investment  Services
           Division, and the Federated sweep product, totaled $311.6 million and
           $289.3 million at December 31, 2001 and 2000 respectively.  Income is
           reported on an accrual basis.

       (m) Earnings Per Share
       Basic earnings  per share are  calculated  by dividing  net income by the
           weighted average number of common shares outstanding during the year.
           Diluted  earnings per share  reflects 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.  The increase in average  shares  outstanding,
           using the treasury stock method,  for the diluted  earnings per share
           calculation  were  98,710,  46,661,  and  148,046 for the years ended
           December 31, 2001, 2000 and 1999, respectively.

       (n) Reporting Comprehensive Income
       Comprehensive  Income is defined as net income plus  revenues,  expenses,
           gains, and losses that under accounting principles generally accepted
           in the United  States of America are  excluded  from net income.  The
           bank classifies items of comprehensive  income by their nature in the
           financial  statements,   and  displays  the  accumulated  balance  of
           comprehensive   income   separately   from   retained   earnings  and
           additional-paid-in  capital  in the  equity  section  of the  balance
           sheet.  Reporting  comprehensive income only affects the presentation
           in the financial  statements  and has no impact on the bank's results
           of operations.


























                                       49



                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


       (o) Derivatives
       The company recognizes all derivatives as either assets or liabilities in
           its  balance  sheet and  measures  those  instruments  at fair market
           value. The company establishes at the inception of a hedge the method
           it will use for assessing the effectiveness of the hedging derivative
           and the measurement  approach for determining the ineffective  aspect
           of the  hedge.  The  company  had no  material  derivatives  or hedge
           accounting transactions at December 31, 2001 and 2000, respectively.

       (p) Other 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 adopted the new
           standard on January 1, 2002.  During 2001, the company  reported that
           the  adoption of SFAS No. 142 was  expected  to  increase  annual net
           income by  approximately  $450,000  over the  remaining  amortization
           period  ending in June 2010.  However,  subsequent  to the  company's
           disclosure but prior to formal  adoption on January 1, 2002, the FASB
           clarified  that  goodwill  as defined in SFAS No. 142 did not include
           the  excess of  amounts  paid over  liabilities  assumed  in a branch
           acquisition  and such amounts should  continue to be accounted for in
           accordance with SFAS No. 72, "Accounting for Certain  Acquisitions of
           Banking or Thrift Institutions." Consequently, goodwill will continue
           to be amortized  over a ten year life and adoption of SFAS No. 142 is
           expected to have no impact on the consolidated  financial  statements
           of the company  although final resolution of this by the FASB has not
           been determined.



















                                       50



                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


(2)    Investment Securities

       The amortized cost and estimated fair values of investment  securities at
           December 31, are summarized as follows:




                                                                                                2001
                                                ---------------------------------------------------------------------------------
                                                  Amortized           Unrealized             Unrealized          Fair value
                                                     cost            appreciation           depreciation
        ($ in thousands)                        --------------- ---------------------  ---------------------  ----------------
                                                                                                  
        U.S. agency obligations                 $       14,791  $                963   $                 95   $        15,659
        Mortgage-backed securities                     117,598                 2,813                     58           120,353
        Municipal obligations                           56,345                 1,594                    192            57,747
                                                --------------- ---------------------  ---------------------  ----------------
             Total bonds and obligations               188,734                 5,370                    345           193,759
        Federal Home Loan Bank stock, at cost            3,301                     -                      -             3,301
                                                --------------- ---------------------  ---------------------  ----------------
             Total investment securities        $      192,035  $              5,370   $                345   $       197,060
                                                =============== =====================  =====================  ================


                                                                                      2000
                                                ---------------------------------------------------------------------------------
                                                  Amortized           Unrealized             Unrealized          Fair value
                                                     cost            appreciation           depreciation
        ($ in thousands)                        --------------- ---------------------  ---------------------  ----------------

        U.S. agency obligations                 $       32,341  $              1,292   $                 23   $        33,610
        Mortgage-backed securities                      95,480                   703                    408            95,775
        Municipal obligations                           51,811                   687                      -            52,498
                                                --------------- ---------------------  ---------------------  ----------------
             Total bonds and obligations               179,632                 2,682                    431           181,883
        Federal Home Loan Bank stock, at cost            3,301                     -                      -             3,301
                                                --------------- ---------------------  ---------------------  ----------------
             Total investment securities        $      182,933  $              2,682   $                431   $       185,184
                                                =============== =====================  =====================  ================



       Included in U.S.  agency  securities are  investments  that can be called
           prior  to  final  maturity  with  fair  values  of  $10,753,000   and
           $32,601,000 at December 31, 2001 and 2000, respectively.  Included in
           mortgage-backed   securities   are   collateralized   mortgage-backed
           obligations  with fair  values of  $111,355,000  and  $93,138,000  at
           December 31, 2001 and 2000, respectively.






















                                       51


                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements

      At    December 31, 2001,  securities with a fair value of $73,876,000 were
            pledged  as  collateral  for  short-term  borrowings  (Note  8)  and
            securities   with  a  fair  value  of  $1,034,000  were  pledged  as
            collateral  for  treasury,  tax and loan  deposits.  At December 31,
            2000,  securities with a fair value of $62,9333,000  were pledged as
            collateral for short-term  borrowings (Note 8) and securities with a
            fair value of $998,000 were pledged as collateral for treasury,  tax
            and loan deposits.

      The   contractual maturity  distribution of total bonds and obligations at
            December 31, 2001 is as follows:




        ($ in thousands)                          Amortized                                   Fair
                                                     cost              Percent               Value             Percent
                                                ---------------  ------------------   ------------------ ----------------
                                                                                                        
        Within one year                         $        3,995                2.12%   $           4,035             2.08%
        After one but within three years                11,299                5.99               11,625             6.00
        After three but within five years               25,517               13.52               26,102            13.47
        After five but within ten years                 57,324               30.37               59,219            30.57
        After ten years                                 90,599               48.00               92,778            47.88
                                                ---------------  ------------------   ------------------ ----------------
                 Total investment securities    $      188,734              100.00%   $         193,759           100.00%
                                                ===============  ==================   ================== ================


       Mortgage-backed  securities  are shown at their  final  maturity  but are
           expected to have shorter average lives due to principal  prepayments.
           U.S.  agency  obligations  are shown at their final  maturity but are
           expected to have shorter  average  lives  because  issuers of certain
           bonds  reserve  the right to call or prepay the  obligations  without
           call or prepayment penalties.

       Sales and calls of investment securities for the years ended December 31,
           2001, 2000, and 1999 are summarized as follows:



       ($ in thousands)                                                         2001                2000               1999
                                                                          ------------------  ------------------  ----------------
                                                                                                         
       Book value of securities sold or called                            $          45,828   $          11,252   $        22,951
       Gross realized gains on sales/calls                                              941                 139               184
       Gross realized losses on sales/calls                                               -                 (10)               (1)
                                                                          ------------------  ------------------  ----------------
            Total proceeds from sales or calls of investment securities   $          46,769   $          11,381   $        23,134
                                                                          ==================  ==================  ================


(3)    Loans and Loans Held for Sale

      Major classifications of loans and loans held for sale at December 31, are
            as follows:



       ($ in thousands)                                                           2001                2000
                                                                            ------------------  ------------------
                                                                                          
       Real estate:
            Commercial                                                      $         159,117   $         120,390
            Construction                                                               32,428              21,894
            Residential                                                                59,967              57,037
                                                                            ------------------  ------------------
                Total real estate                                                     251,512             199,321

       Commercial                                                                      94,762              84,284
       Home equity                                                                     24,594              21,229
       Consumer                                                                         6,697               8,210
                                                                            ------------------  ------------------
                Total loans                                                           377,565             313,044

       Deferred loan origination fees                                                  (1,238)             (1,027)
       Allowance for loan losses                                                       (8,547)             (6,220)
                                                                            ------------------  ------------------
                Net loans and loans held for sale                           $         367,780   $         305,797
                                                                            ==================  ==================




                                       52


                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


       Directors,  officers,  principal  stockholders  and their  associates are
           credit customers of the company in the normal course of business. All
           loans  and  commitments  included  in such  transactions  are made on
           substantially   the  same  terms,   including   interest   rates  and
           collateral,   as  those   prevailing  at  the  time  for   comparable
           transactions with unaffiliated persons and do not involve more than a
           normal risk of collectability or present other unfavorable  features.
           As of December 31, 2001, and 2000, the  outstanding  loan balances to
           directors and officers of the company and their  associates  was $6.3
           million and $7.2 million, respectively.  Unadvanced portions of lines
           of credit  available to directors  and officers were $3.3 million and
           $1.8 million, as of December 31, 2001 and 2000, respectively.  During
           2001, new loans and net increases in loan balances on lines of credit
           under  existing  commitments  of $0.3 million were made and principal
           paydowns of $1.2 million were  received.  All loans to these  related
           parties are current.

       Non-accrual loans at December 31, are summarized as follows:



         ($ in thousands)                                                                       2001                2000
                                                                                          -----------------    ----------------
                                                                                                          
         Real estate                                                                        $          503      $          465
         Commercial                                                                                  1,337                 539
         Consumer, including home equity                                                                34                  50
                                                                                          -----------------    ----------------

             Total non-accrual                                                              $        1,874      $        1,054
                                                                                          =================    ================


       There were no commitments  to lend  additional  funds to those  borrowers
           whose loans were  classified  as  non-accrual  at December  31, 2001,
           2000,  and 1999. The increase  /reduction in interest  income for the
           years  ended  December  31,  associated  with  non-accruing  loans is
           summarized as follows:



         ($ in thousands)                                                                2001             2000            1999
                                                                                     --------------  ---------------  --------------
                                                                                                             
         Income in accordance with original loan terms                               $         287   $          269   $         392
         Income recognized                                                                     128              306             242
                                                                                     --------------  ---------------  --------------

             Reduction/(increase) in interest income                                 $         159   $          (37)  $         150
                                                                                     ==============  ===============  ==============


       The increase in interest  income at December 31, 2000 resulted  primarily
           from non  accrual  loans at December  31, 1999 that were  returned to
           accrual status during 2000.

       At  December 31, 2001 and 2000,  total  impaired  loans were $1.3 million
           and $0.5 million,  respectively.  In the opinion of management, there
           were no impaired loans requiring an allocated reserve at December 31,
           2001 and 2000,  respectively.  All of the $1.3  million  of  impaired
           loans  have  been  measured  using the fair  value of the  collateral
           method.  During  the years  ended  December  31,  2001 and 2000,  the
           average  recorded  value of impaired  loans was $0.9 million and $1.2
           million,  respectively.   Included  in  the  (increase)/reduction  in
           interest income in the table above is $85,000 and $75,000 of interest
           income that was not recognized on loans that were deemed  impaired as
           of December 31, 2001 and 2000, respectively. All payments received on
           non-accrual  loans  deemed  to  be  impaired  loans  are  applied  to
           principal.  The company is not committed to lend additional  funds on
           any loans that are considered impaired.





                                       53




                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


      Changes in the allowance for loan losses for the years ended  December 31,
            are summarized as follows:



         ($ in thousands)                                                                2001             2000            1999
                                                                                     --------------  ---------------  --------------
                                                                                                             
         Balance at beginning of year                                                $       6,220   $        5,446   $       5,234

              Provision charged to operations                                                2,480              603             270
              Addition related to acquired loans                                                 -              250               -
              Loan recoveries                                                                   72              207             114
              Loans charged-off                                                               (225)            (286)           (172)
                                                                                     --------------  ---------------  --------------
         Balance at end of year                                                      $       8,547   $        6,220   $       5,446
                                                                                     ==============  ===============  ==============



       At  December 31, 2001,  2000 and 1999,  the bank was  servicing  mortgage
           loans sold to investors  amounting to $21,646,000,  $25,699,000,  and
           $24,001,000, respectively.


(4)    Premises and Equipment

       Premises and equipment at December 31, are summarized as follows:



         ($ in thousands)                                                                      2001                2000
                                                                                         -----------------    ----------------
                                                                                                         
         Land                                                                              $        1,373      $        1,373
         Buildings and leasehold improvements                                                      10,255               7,731
         Computer software and equipment                                                            4,295               4,006
         Furniture, fixtures and equipment                                                          2,727               2,182
                                                                                         -----------------    ----------------
                                                                                                   18,650              15,292
         Less accumulated depreciation                                                             (6,514)             (4,389)
                                                                                         -----------------    ----------------
                                                                                           $       12,136      $       10,903
                                                                                         =================    ================


       The company is obligated under various  non-cancelable  operating leases,
           some of which provide for periodic adjustments.  At December 31, 2001
           minimum lease payments for these operating leases were as follows:

         ($ in thousands)


         Payable in:
                                                                                                         
              2002                                                                                             $           596
              2003                                                                                                         407
              2004                                                                                                         338
              2005                                                                                                         132
              Thereafter                                                                                                    21
                                                                                                             ------------------

              Total minimum lease payments                                                                     $         1,494
                                                                                                             ==================



       Total rent expense for the years ended  December 31, 2001,  2000 and 1999
           amounted to $638,000, $581,000 and $488,000, respectively.





                                       54




                                             ENTERPRISE BANCORP, INC.

                                    Notes to Consolidated Financial Statements


(5)    Accrued Interest Receivable

       Accrued interest receivable consists of the following at December 31:



         ($ in thousands)                                                                     2001                2000
                                                                                        -----------------   -----------------
                                                                                                        
         Investments                                                                     $         1,640      $        1,911
         Loans and loans held for sale                                                             1,946               2,167
                                                                                        -----------------   -----------------
                                                                                         $         3,586      $        4,078
                                                                                        =================   =================



(6)    Real Estate Acquired by Foreclosure

       There  were  no  real  estate   acquired  by   foreclosure   balances  or
           transactions  during  the years  ended  December  31,  2001 and 2000,
           respectively.

(7)    Deposits

       Deposits at December 31, are summarized as follows:



         ($ in thousands)                                                                     2001                2000
                                                                                        -----------------   -----------------
                                                                                                        
         Demand                                                                          $       107,000      $      100,917
         Savings                                                                                  70,970              53,412
         Personal interest checking                                                              118,844              97,417
         Money market                                                                             77,817              50,653
         Time deposits less than $100,000                                                        103,249              99,231
         Time deposits of $100,000 or more                                                        49,073              60,345
                                                                                        -----------------   -----------------
                                                                                         $       526,953      $      461,975
                                                                                        =================   =================


       Interest  expense on time  deposits  with  balances  of  $100,000 or more
           amounted to $2,353,000 in 2001, $3,438,000 in 2000, and $2,438,000 in
           1999.

       The following table shows the scheduled  maturities of time deposits with
           balances less than $100,000 and greater than $100,000 at December 31,
           2001:



         ($ in thousands)                                                               Less
                                                                                        than          Greater than
                                                                                      $100,000         $100,000            Total
                                                                                    --------------  ---------------  --------------
                                                                                                            
         Due in less than three months                                              $      30,568   $       21,157   $      51,725
         Due in over three through twelve months                                           53,003           23,401          76,404
         Due in over twelve through thirty six months                                      19,551            4,515          24,066
         Due in over three years                                                              127                -             127
                                                                                    --------------  ---------------  --------------
                                                                                    $     103,249   $       49,073   $     152,322
                                                                                    ==============  ===============  ==============







                                       55




                                             ENTERPRISE BANCORP, INC.

                                    Notes to Consolidated Financial Statements


(8)    Short-Term Borrowings

       Borrowed funds at December 31, are summarized as follows:



                                                           2001                       2000                       1999
                                                ------------------------------------------------------ --------------------------
         ($ in thousands)                          Amount    Average Rate     Amount     Average Rate     Amount    Average Rate
                                                ------------------------------------------------------ --------------------------
                                                                                                         
         Securities sold under agreements to
         repurchase                              $    43,979         1.64%  $     57,801        5.86%   $    28,697        4.99%
         Federal Home Loan Bank of Boston
              borrowings                                 470         5.94%           470        5.94%        50,070        4.68%
                                                -------------              --------------              -------------
                                                 $    44,449         1.68%  $     58,271        5.86%   $    78,767        4.78%
                                                =============              ==============              =============



       Securities  sold under  agreement  to  repurchase  averaged  $65,511,000,
           $39,782,000,   and   $18,002,000   during  2001,   2000,   and  1999,
           respectively.  Maximum  amounts  outstanding  at any month end during
           2001, 2000, and 1999 were $76,129,000,  $57,801,000, and $28,697,000,
           respectively.  The average cost of repurchase  agreements  was 3.56%,
           5.71%, and 4.43% during 2001, 2000, and 1999, respectively.

       The bank became a member of the Federal Home Loan Bank of Boston ("FHLB")
           in March 1994. FHLB borrowings  averaged $722,000,  $24,753,000,  and
           $12,241,000  during  2001,  2000,  and  1999,  respectively.  Maximum
           amounts outstanding at any month end during 2001, 2000, and 1999 were
           $470,000,  $61,300,000,  and $50,070,000,  respectively.  The average
           cost of FHLB  borrowings  was 4.96%,  6.29%,  and 5.55%  during 2001,
           2000, and 1999, respectively. Borrowings from the FHLB are secured by
           FHLB  stock,  1-4 family  owner  occupied  residential  loans and the
           bank's investment portfolio not otherwise pledged.

       As  a member of the FHLB, the bank has access to a pre-approved overnight
           line of credit for up to 5% of its total  assets and the  capacity to
           borrow  an amount up to the  value of its  qualified  collateral,  as
           defined  by the  FHLB.  At  December  31,  2001,  the  bank  had  the
           additional  capacity to borrow up to  approximately  $74,765,000 from
           the FHLB.

(9)      Trust Preferred Securities

       On  March 10, 2000 the company organized  Enterprise (MA) Capital Trust I
           (the "Trust"),  a statutory  business trust created under the laws of
           Delaware.  The  company  is the  owner of all the  common  shares  of
           beneficial  interest of the Trust. On March 23, 2000 the Trust issued
           $10.5  million  of  10.875%  trust  preferred  securities.  The trust
           preferred  securities have a thirty-year maturity and may be redeemed
           at the option of the Trust  after ten years.  The  proceeds  from the
           sale of the trust preferred  securities were used by the Trust, along
           with the  company's  $0.3 million  capital  contribution,  to acquire
           $10.8 million in aggregate  principal amount of the company's 10.875%
           Junior  Subordinated  Deferrable  Interest  Debentures  due 2030. The
           company has, through the Declaration of Trust establishing the Trust,
           fully and  unconditionally  guaranteed on a subordinated basis all of
           the Trust's  obligations  with respect to  distributions  and amounts
           payable upon liquidation, redemption or repayment.










                                       56




                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


(10)   Stockholders' Equity

       The company's  authorized  capital  is  divided  into  common  stock  and
           preferred stock. The company is authorized to issue 10,000,000 shares
           of common stock and 1,000,000 shares of preferred stock.

       Holders of  common  stock are  entitled  to one vote per  share,  and are
           entitled to receive  dividends  if and when  declared by the board of
           directors. Dividend and liquidation rights of the common stock may be
           subject to the rights of any outstanding preferred stock.

       The company  maintains  a dividend  reinvestment  plan  pursuant to which
           shareholders  may elect to reinvest some or all of any cash dividends
           they  may  receive  in  shares  of the  company's  common  stock at a
           purchase  price equal to fair market  value.  Shares issued under the
           plan may be newly  issued or  treasury  shares.  In 2001 the  company
           issued 39,770 shares under the plan at a per share  purchase price of
           $16.35.  In 2000 the company issued 47,800 shares under the plan at a
           per share purchase price of $10.32.

       The company  maintains a shareholders  rights plan pursuant to which each
           share of common  stock  includes a right to  purchase  under  certain
           circumstances  one-two hundredth of a share of the company's Series A
           Junior Participating Preferred Stock, par value $0.01 per share, at a
           purchase price of $37.50 per one-two  hundredth of a preferred share,
           subject to adjustment, or, in certain circumstances, to receive cash,
           property,  shares of common stock or other securities of the company.
           The rights are not presently  exercisable  and remain attached to the
           shares of common  stock until the  occurrence  of certain  triggering
           events  that  would  ordinarily  be  associated  with an  unsolicited
           acquisition or attempted  acquisition of 10% or more of the company's
           outstanding  shares of common stock.  The rights will expire,  unless
           earlier  redeemed or exchanged  by the company,  on January 13, 2008.
           The  rights  have no voting or  dividend  privileges,  and unless and
           until they become exercisable have no dilutive effect on the earnings
           of the company.

       Applicable regulatory requirements require the company to maintain Tier 1
           capital  (which  in the case of the  company  is  composed  of common
           equity) equal to 4.00% of average assets  (leverage  capital  ratio),
           total capital equal to 8.00% of  risk-weighted  assets (total capital
           ratio)  and Tier 1  capital  equal to 4.00% of  risk-weighted  assets
           (Tier 1 capital  ratio).  Total capital  includes Tier 1 capital plus
           Tier 2 capital  (which in the case of the  company is composed of the
           general valuation allowance up to 1.25% of risk-weighted assets). The
           company met all regulatory capital requirements at December 31, 2001.

       The company  is  subject  to  various  regulatory  capital   requirements
           administered by the federal banking agencies. Failure to meet minimum
           capital requirements can initiate or result in certain mandatory, and
           possibly  additional  discretionary,  actions by regulators  that, if
           undertaken,  could have a material  adverse  effect on the  company's
           financial statements.  Under applicable capital adequacy requirements
           and the regulatory  framework for prompt corrective action applicable
           to the bank, the company must meet specific  capital  guidelines that
           involve quantitative  measures of the company's assets,  liabilities,
           and certain  off-balance  sheet items as calculated  under regulatory
           accounting    practices.    The   company's   capital   amounts   and
           classifications  are also  subject to  qualitative  judgments  by the
           regulators about components, risk weightings, and other factors.















                                       57




                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


       Quantitative  measures   established  by  regulation  to  ensure  capital
           adequacy  require the company to maintain the minimum capital amounts
           and ratios (set forth in the table below) of total and Tier 1 capital
           (as defined in the regulations) to risk-weighted assets (as defined).
           Management believes,  as of December 31, 2001, that the company meets
           all capital adequacy requirements to which it is subject.

       As  of December 31, 2001,  both the company and the bank qualify as "well
           capitalized"   under  applicable   Federal  Reserve  Board  and  FDIC
           regulations.  To be categorized as well capitalized,  the company and
           the bank must maintain minimum total,  Tier 1 and, in the case of the
           bank, leverage capital ratios as set forth in the table below.

       The company's  actual  capital  amounts and 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 Adequacy               To Be
                                                          Actual                    Purposes               Well Capitalized
                                                ------------------------------------------------------ --------------------------
        ($ in thousands)                           Amount        Ratio        Amount        Ratio         Amount       Ratio
                                                ------------------------------------------------------ --------------------------
                                                                                                         
        As of December 31, 2001
        Total Capital
             (to risk weighted assets)           $    48,568        11.31%  $     34,343         8.0%   $    42,929        10.0%

        Tier 1 Capital
             (to risk weighted assets)                43,163        10.05%        17,171         4.0%        25,757         6.0%

        Tier 1 Capital*
             (to average assets)                      43,163         6.92%        24,954         4.0%        31,192         5.0%

        As of December 31, 2000
        Total Capital
             (to risk weighted assets)           $    42,124        11.79%  $     28,572         8.0%   $    35,715        10.0%

        Tier 1 Capital
             (to risk weighted assets)                37,638        10.54%        14,286         4.0%        21,429         6.0%

        Tier 1 Capital*
             (to average assets)                      37,638         6.66%        22,618         4.0%        28,273         5.0%



         * For the bank to qualify as "well capitalized",  it must also 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 in
         the table merely for informational purposes with respect to the bank.

       Neither the  company  nor the bank may  declare or pay  dividends  on its
           stock if the effect  thereof would cause  stockholders'  equity to be
           reduced below applicable  regulatory capital  requirements or if such
           declaration   and  payment   would   otherwise   violate   regulatory
           requirements.














                                       58




                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements

(11)   Stock Option Plans

       The board of  directors of the bank adopted a 1988 Stock Option Plan (the
           "1988 plan"),  which was approved by the  shareholders of the bank in
           1989.  The 1988 plan  permitted  the board of directors to grant both
           incentive and  non-qualified  stock options to officers and full-time
           employees  for the purchase of up to 307,804  shares of common stock.
           The 1988 plan was assumed by and became  effective  under the company
           after the completion of the Reorganization discussed in Note 1. While
           no  further  grants of options  may be made under the 1988 plan,  all
           currently  outstanding and  unexercised  options  previously  granted
           under the 1988 plan  remain  outstanding  in  accordance  with  their
           terms.

       The board of directors of the company adopted a 1998 stock incentive plan
           (the "1998  plan"),  which was  approved by the  shareholders  of the
           company  in 1998.  . In 2001,  both the  board of  directors  and the
           shareholders of the company  approved an amendment and restatement of
           the 1998 plan to  increase  the  number of shares  that may be issued
           thereunder.  The 1998, as so amended and  restated,  plan permits the
           board of directors to grant incentive and  non-qualified  options (as
           well as shares  of stock,  with or  without  restrictions,  and stock
           appreciation  rights) to officers and other employees,  directors and
           consultants for the purchase of up to 328,023 shares of common stock.

       Under the terms of the 1988 plan and 1998 plan,  incentive  stock options
           may not be granted at less than 100% of the fair market  value of the
           shares  on the date of grant and may not have a term of more than ten
           years.  Any shares of common stock reserved for issuance  pursuant to
           options  granted  under the plans  which are  returned to the company
           unexercised  shall remain available for issuance under the plans. For
           participants  owning 10% or more of the company's  outstanding common
           stock,  such options may not be granted at less than 110% of the fair
           market value of the shares on the date of grant.

       In  the  absence of an active  trading  market for the  company's  common
           stock,  the company  utilizes a systematic  valuation  methodology to
           determine  the fair  market  value  on the  date of  grant of  shares
           subject to options.  Accordingly, the per share exercise price on all
           stock options  granted under the 1998 plan has been determined on the
           basis  of a  valuation  methodology  provided  to the  company  by an
           outside  financial  advisor,  which does not necessarily  reflect the
           actual prices at which shares of the common stock have been purchased
           and sold in privately negotiated transactions.

       All options that have been granted through December 31, 2001 under either
           the 1988 plan or the 1998 plan,  generally become  exercisable at the
           rate of 25% a year. All options granted prior to 1998 expire 10 years
           from the date of the grant.  All options  granted after 1997 expire 7
           years from the date of grant.  All options  granted under either plan
           are  categorized as incentive  stock  options,  with the exception of
           stock options granted in 1999 that were to non employee directors and
           are non-qualified options.

       Stock option transactions are summarized as follows:



                                                              2001                       2000                       1999
                                                 ------------------------------------------------------ --------------------------
                                                                 Wtd. Avg.                  Wtd. Avg.                  Wtd. Avg.
                                                                 Exercise                    Exercise                   Exercise
                                                    Shares         Price        Shares        Price          Shares      Price
                                                 ------------- -------------- ------------------------- ------------- ------------
                                                                                                      
        Outstanding at beginning of year            230,235      $    9.61      355,130     $    8.35       379,550     $    7.97
             Granted                                 50,650          13.44         --              --        12,760         12.50
             Exercised                               (5,150)          7.83     (122,970)         5.97       (35,155)         5.62
             Forfeited                               (3,475)         12.72       (1,925)         9.04        (2,025)        11.54
        Outstanding at end of year                  272,260          10.32      230,235          9.61       355,130          8.35
        Exercisable at end of year                  200,070           9.31      179,835          8.97       251,580          7.25
        Shares reserved for future grants           170,407                      50,654                      56,385






                                       59


                                             ENTERPRISE BANCORP, INC.

                                    Notes to Consolidated Financial Statements

A summary  of  options  outstanding  and  exercisable  by  exercise  price as of
December 31, 2001 follows:



                                                                                Outstanding                   Exercisable
                                                                     ----------------------------------   ----------------
                                                                                          Wtd. Avg.
                                                                                          Remaining
           Exercise Price                                               # Shares            Life             # Shares
           --------------------                                      ----------------  ----------------   ----------------
                                                                                                        
           $5.50                                                               1,100              1.04              1,100
           $6.00                                                               3,100              2.33              3,100
           $6.75                                                              37,900              3.51             37,900
           $7.00                                                              44,700              4.51             44,700
           $9.00                                                              42,050              5.50             42,050
           $12.50                                                             94,960              3.97             71,220
           $13.44                                                             48,450              6.09                  -
                                                                     ----------------                     ----------------
                                                                             272,260              4.58            200,070
                                                                     ================                     ================



       During 2001 and 2000, respectively,  8,412 and 8,004 shares of stock were
           issued  to  members  of the  Board  of  Directors  in  lieu  of  cash
           compensation  for attendance at Board and Board  Committee  meetings.
           These  shares were issued at a fair market  value price of $13.44 and
           $11.46 and were issued  from the shares  reserved  for future  grants
           under the 1998 plan.

       In  addition to the 122,970 options  exercised under the company's option
           plans in 2000,  certain  executives of the bank exercised  options in
           February  2000 to acquire an aggregate  of 104,000  shares of company
           common stock from the company's chief executive officer.  The options
           were granted to them in connection with their recruitment at the time
           the bank was organized and  constitute  non-qualified  options of the
           company  for  tax  purposes.  Accordingly,  in  connection  with  the
           exercise of the options the company  realized a compensation  expense
           for tax purposes,  which  resulted in a tax benefit to the company of
           $0.4  million.  The tax  benefit  is  recorded  as an  adjustment  to
           additional paid-in capital.

       The company  applies APB Opinion No. 25 in  accounting  for stock options
           and, accordingly,  no compensation expense has been recognized in the
           financial statements. Had the company determined compensation expense
           based on the fair value at the grant date for its stock options under
           SFAS 123, the company's net income would have been reduced to the pro
           forma amounts indicated below:



        ($ in thousands, except per share data)                                         2001            2000            1999
                                                                                   ---------------  --------------  --------------
                                                                                                           
        Net income as reported                                                     $        4,904   $       3,604   $       4,083
        Pro forma net income                                                                4,741           3,455           3,915

        Basic earnings per share as reported                                                 1.43            1.08            1.28
        Pro forma basic earnings per share                                                   1.38            1.04            1.23

        Fully diluted earnings per share as reported                                         1.39            1.07            1.22
        Pro forma fully diluted earnings per share                                           1.34            1.03            1.17


       Pro forma net income reflects only options granted since 1995. Therefore,
           the full impact of  calculating  the  compensation  expense for stock
           options  under SFAS 123 is not  reflected in the pro forma net income
           amounts above since options  granted prior to January 1, 1995 are not
           considered.  The per  share  weighted  average  fair  value  of stock
           options was  determined to be $4.30 and $4.00 for options  granted in
           2001 and 1999.  There were no options granted in 2000. The fair value
           of the options was  determined  to be 32% of the market  value of the
           stock at the date of grant. The value was based on consultation  with
           compensation   consultants   hired  by  the  company  and  subsequent
           validation by management  using a binomial  distribution  model.  The
           assumptions  used in the model at the last option  grant date for the
           risk-free  interest  rate,  expected  volatility and expected life in
           years were 4.91%, 15%, and 8, respectively.




                                       60




                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements



(12)   Employee Benefit Plans

       401(k) Defined Contribution Plan

       The company has a 401(k) defined contribution  employee benefit plan. The
           401(k)  plan  allows   eligible   employees  to   contribute  a  base
           percentage, plus a supplemental percentage, of their pre-tax earnings
           to the plan. A portion of the base  percentage,  as determined by the
           board  of   directors,   is  matched  by  the  company.   No  company
           contributions  are  made  for  supplemental   contributions  made  by
           participants.  The  percentage  matched for 2001,  2000 and 1999 were
           75%, 75% and 101%,  respectively,  up to the first 6%  contributed by
           the employee. The company's expense for the 401(k) plan match for the
           years ended December 31, 2001, 2000 and 1999 was $384,000,  $300,000,
           and $329,000, respectively.

       All employees,  at least 21 years of age,  are  immediately  eligible  to
           participate. Vesting for the bank's 401(k) plan contribution is based
           on years of service  with  participants  becoming  20% vested after 3
           years of service,  increasing  pro-rata to 100% vesting after 7 years
           of  service.  Amounts  not  distributable  to an  employee  following
           termination of employment are returned to the bank.

       Employee Bonus Program

       The company bonus program includes all employees. Bonuses are paid to the
           employees based on the accomplishment of certain goals and objectives
           that are  determined at the beginning of the fiscal year and approved
           by the compensation committee of the board of directors. Participants
           are  paid a  share  of the  bonus  pool,  based  on a  pre-determined
           allocation  depending upon which group the employee falls into:  vice
           president and above,  officer,  and non-officer  employees.  In 2001,
           2000 and 1999,  gross  payments  charged  to  salaries  and  benefits
           expense  under the plan were  $1,992,000,  $1,217,000,  and $993,000,
           respectively.  In 2001,  in  addition to the  $1,992,000  increase in
           salaries,  the bank also increased the employer  contribution  to the
           401(k)  plan  by  $116,000,   or  an   additional   25%  of  employee
           contributions  up to the first 6%  contributed  by the employee.  The
           $116,000  increase on employer match on the company's  401(k) plan is
           also included in salaries and benefits for 2001.

       The company  maintains  a  supplemental  cash  bonus plan for its top two
           executive officers. The goals, objectives and payout schedule of this
           plan are set by the  compensation  committee.  The plan  provides for
           payment of cash bonuses based on the achievement of a bonus payout to
           all employees in the employee bonus program discussed in the previous
           paragraph and the achievement of certain earnings per share goals. In
           2001, 2000, and 1999, $292,000, $0, and $222,000,  respectively,  was
           charged to salaries and benefits under this plan.

       Split-Dollar Plan

       The company adopted a Split-Dollar Plan for the company's chief executive
           officer in 1996 and in 1999 the company  increased this plan. In 1999
           the company also  adopted  plans for the  president  and an executive
           vice  president.  The  plans  provide  for the  company  to fund  the
           purchase  of  a  cash  value  life  insurance  policy  owned  by  the
           executive.  Annual  premiums  are  paid  by  the  company  until  the
           executive  retires.  At the  time  of  retirement  of the  executive,
           annuity  payments are made to the executive.  The aggregate amount of
           the  premiums  funded is  returned  to the company at the time of the
           executive's death. Annual premiums under the three plans are $393,800
           through  2004,  $127,000  through  2010  and  $93,000  through  2012,
           respectively.  The amount  charged to expense for these  benefits was
           $10,000, $10,000, and 23,000 in 2001, 2000, and 1999, respectively.









                                       61



                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements

(13)   Income Taxes

       The components of income tax expense for the years ended December 31 were
           calculated using the liability method as follows:




       ($ in thousands)                                                      2001                2000               1999
                                                                       ------------------  ------------------  ----------------
                                                                                                       
      Current tax expense:
           Federal                                                     $           2,467   $           1,417   $         1,715
           State                                                                      44                  49                48
                                                                       ------------------  ------------------  ----------------
               Total current tax expense                                           2,511               1,466             1,763
                                                                       ------------------  ------------------  ----------------
       Deferred tax benefit:
            Federal                                                                 (767)               (324)             (274)
            State                                                                      -                   -                 -
                                                                       ------------------  ------------------  ----------------
               Total deferred tax benefit                                           (767)               (324)             (274)
                                                                       ------------------  ------------------  ----------------
               Total income tax expense                                $           1,744   $           1,142   $         1,489
                                                                       ==================  ==================  ================



       The provision  for  income  taxes  differs  from the amount  computed  by
           applying the statutory federal income tax rate (34%) as follows:



                                                          2001                      2000                    1999
                                                 -----------------------   -----------------------  ----------------------
       ($ in thousands)                            Amount         %          Amount         %         Amount         %
                                                 ------------  ---------   ------------  ---------  ------------  --------
                                                                                                  
       Computed income tax expense at statutory
            rate                                 $     2,260      34.0%     $    1,614      34.0%    $    1,894     34.0%
       State income taxes, net of federal tax
            benefit                                       29       0.4%             32       0.7%            32      0.6%
       Municipal bond interest                          (654 )    (9.8% )         (624 )   (13.1% )        (536 )   (9.6% )
       Other                                             109       1.6%            120       2.5%            99      1.7%
                                                 ------------  ---------   ------------  ---------  ------------  --------
       Income tax expense                        $     1,744      26.2%     $    1,142      24.1%    $    1,489     26.7%
                                                 ============  =========   ============  =========  ============  ========



       At  December 31 the tax  effects of each type of income and expense  item
           that give rise to deferred taxes are:



       ($ in thousands)                                                                     2001                2000
                                                                                       ---------------     ---------------
                                                                                                   
       Deferred tax asset:
           Allowance for loan losses                                                   $        2,964      $        2,120
           Depreciation                                                                           607                 562
           Goodwill                                                                               129                  40
           Other                                                                                   42                 253
                                                                                       ---------------     ---------------
               Total                                                                            3,742               2,975

       Deferred tax liability:
            Net unrealized appreciation on
                Investment securities                                                           1,708                 766
                                                                                       ---------------     ---------------
       Net deferred tax asset                                                          $        2,034      $        2,209
                                                                                       ===============     ===============


       Management  believes  that  it is  more  likely  than  not  that  current
           recoverable  income taxes and the results of future  operations  will
           generate  sufficient taxable income to realize the deferred tax asset
           existing at December 31, 2001.



                                       62



                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements



(14)   Related Party Transactions

       The company's  offices in Lowell,  Massachusetts,  are leased from realty
           trusts,  the  beneficiaries  of which included during the years ended
           December 31, 2001, 2000 and 1999 various bank officers and directors.
           The maximum  remaining term of the leases including options is for 20
           years.

       Total amounts paid to the realty trusts for the years ended  December 31,
           2001,   2000,  and  1999,  were  $617,000,   $474,000  and  $366,000,
           respectively.

(15)   Commitments, Contingencies  and Financial  Instruments  with  Off-Balance
       Sheet Risk and Concentrations of Credit Risk

       The company is 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
           originate  loans,  standby letters of credit and unadvanced  lines of
           credit.

       The instruments  involve, to varying degrees,  elements of credit risk in
           excess of the amount  recognized in the balance sheets.  The contract
           amounts of those  instruments  reflect the extent of involvement  the
           company has in the particular classes of financial instruments.

       The company's  exposure to credit loss in the event of  nonperformance by
           the other party to the financial  instrument for loan commitments and
           standby letters of credit is represented by the  contractual  amounts
           of those  instruments.  The company uses the same credit  policies in
           making  commitments  and  conditional  obligations  as  it  does  for
           on-balance sheet instruments.

       Financial instruments with off-balance  sheet credit risk at December 31,
            2001 and 2000, are as follows:



        ($ in thousands)                                                 2001                2000
                                                                    ----------------    ----------------
                                                                                   
        Commitments to originate loans                               $       14,562      $       17,700
        Standby letters of credit                                             5,032               3,187
        Unadvanced portions of consumer loans
             (including credit card loans)                                    3,738               2,252
        Unadvanced portions of construction loans                            20,662               9,901
        Unadvanced portions of home equity loans                             22,798              19,063
        Unadvanced portions of commercial lines of credit                    59,323              49,835



       Commitments  to  originate  loans are  agreements  to lend to a  customer
           provided  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 company evaluates each customer's credit worthiness
           on a case-by-case basis. The amount of collateral obtained, if deemed
           necessary  by the  company  upon  extension  of  credit,  is based on
           management's  credit  evaluation  of the  borrower.  Collateral  held
           varies,  but may include  security  interests in mortgages,  accounts
           receivable,    inventory,   property,   plant   and   equipment   and
           income-producing properties.

       Standby  letters  of credit  are  conditional  commitments  issued by the
           company to guarantee the  performance by a customer to a third party.
           The credit risk involved in issuing  letters of credit is essentially
           the same as that involved in extending loan facilities to customers.









                                       63




                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements

       The company  originates  residential  mortgage loans under  agreements to
           sell such loans,  generally with servicing released.  At December 31,
           2001 and 2000,  the company had  commitments  to sell loans  totaling
           $4,903,000 and $806,000, respectively.

       The company manages its loan portfolio to avoid concentration by industry
           or loan size to minimize its credit risk exposure.  Commercial  loans
           may  be  collateralized  by  the  assets  underlying  the  borrower's
           business such as accounts receivable,  equipment,  inventory and real
           property.  Residential  mortgage and home equity loans are secured by
           the real property financed.  Consumer loans such as installment loans
           are generally secured by the personal property financed.  Credit card
           loans are  generally  unsecured.  Commercial  real  estate  loans are
           generally   secured  by  the  underlying  real  property  and  rental
           agreements.

       The bank is required to maintain in reserve certain amounts of vault cash
           and/or deposits with the Federal  Reserve Bank of Boston.  The amount
           of this reserve  requirement,  included in "Cash and Due from Banks,"
           was approximately $2,800,000 and $1,500,000 at December 31, 2001, and
           2000.

       The company is involved in various  legal  proceedings  incidental to its
           business.  After  review  with  legal  counsel,  management  does not
           believe  resolution  of any present  litigation  will have a material
           adverse effect on the financial condition or results of operations of
           the company.

(16)   Fair Values of Financial Instruments

       The following  methods  and  assumptions  were  used  by the  company  in
           estimating fair values of its financial instruments:

       The respective   carrying   values  of  certain   financial   instruments
           approximated  their fair value,  as they were short-term in nature or
           payable on  demand.  These  include  cash and due from  banks,  daily
           federal  funds  sold,   accrued   interest   receivable,   repurchase
           agreements,  accrued  interest  payable and  non-certificate  deposit
           accounts.

       Investments:  Fair  values for  investments  were based on quoted  market
           prices, where available.  If quoted market prices were not available,
           fair  values  were  based  on  quoted  market  prices  of  comparable
           instruments.  The carrying amount of FHLB stock reported approximates
           fair value.  If the FHLB stock is redeemed,  the company will receive
           an amount equal to the par value of the stock.

       Loans: The fair values of loans,  was determined  using  discounted  cash
           flow analysis,  using interest rates  currently  being offered by the
           company.  The  incremental  credit  risk for  non-accrual  loans  was
           considered in the determination of the fair value of the loans.

       The fair  values of the unused  portion of lines of credit and letters of
           credit  were based on fees  currently  charged to enter into  similar
           agreements and were estimated to be the fees charged.  Commitments to
           originate  non-mortgage  loans  were  short-term  and were at current
           market rates and estimated to have no fair value.
















                                       64




                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements



       Financial  liabilities:  The fair values of time deposits were  estimated
           using  discounted  cash flow analysis using rates offered by the bank
           on December 31, 2001 for similar instruments. The fair value of trust
           preferred   securities  was  estimated  using  discounted  cash  flow
           analysis using a market rate of interest at December 31, 2001.

       Limitations:  The estimates of fair value of financial  instruments  were
           based on information  available at December 31, 2001 and 2000 and are
           not  indicative of the fair market value of those  instruments at the
           date this report is  published.  These  estimates  do not reflect any
           premium or discount  that could result from  offering for sale at one
           time the bank's entire holdings of a particular financial instrument.
           Because no active market exists for a portion of the bank's financial
           instruments,  fair value estimates were based on judgments  regarding
           future expected loss experience,  current economic  conditions,  risk
           characteristics of various financial instruments,  and other factors.
           These  estimates are  subjective in nature and involve  uncertainties
           and  matters  of  significant   judgment  and  therefore   cannot  be
           determined with precision. Changes in assumptions could significantly
           affect the estimates.

       Fair value  estimates  were based on  existing on and  off-balance  sheet
            financial  instruments  without an attempt to estimate  the value of
            anticipated  future business and the value of assets and liabilities
            that are not considered  financial  instruments,  including premises
            and equipment and foreclosed real estate.

       In  addition,  the tax  ramifications  related to the  realization of the
           unrealized  appreciation  and  depreciation  can  have a  significant
           effect on fair value estimates and have not been considered in any of
           the  estimates.   Accordingly,   the  aggregate  fair  value  amounts
           presented do not represent the underlying value of the company.



                                                                                      2001                          2000
                                                                        ---------------------------   ---------------------------
        ($ in thousands)                                                  Carrying                      Carrying
                                                                           Amount      Fair Value        Amount       Fair Value
                                                                        ------------- -------------   ------------- -------------
                                                                                                         
        Financial assets:
             Cash and cash equivalents                                   $    37,861   $    37,861     $    54,105   $    54,105
             Investment securities                                           197,060       197,060         185,184       185,184
             Loans, net                                                      367,780       380,374         305,797       310,852
             Accrued interest receivable                                       3,586         3,586           4,078         4,078

        Financial liabilities:
             Non-interest bearing demand deposits                            107,000       107,000         100,917       100,917
             Savings, PIC and money market                                   267,631       267,631         201,482       201,482
             Time deposits                                                   152,322       153,056         159,576       159,988
             Short-term borrowings                                            44,449        44,449          58,271        58,271
             Escrow deposit of borrowers                                         931           931           1,106         1,106
             Accrued interest payable                                            805           805           1,031         1,031
             Trust preferred securities                                       10,500        10,674          10,500        10,923




















                                       65




                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements



(17)     Parent Company Only Financial Statements


                                                  Balance Sheets




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

                                                                                                
        Cash and due from subsidiary                                              $          388      $          427
        Investment in subsidiary                                                          53,166              46,548
        Other assets                                                                         362                 375
                                                                                -----------------    ----------------
                 Total assets                                                     $       53,916      $       47,350
                                                                                =================    ================

             Liabilities and Stockholders' Equity

        Junior subordinated deferrable interest debentures                                10,825              10,825
        Accrued interest payable                                                             370                 370
                                                                                -----------------    ----------------
                 Total liabilities                                                        11,195              11,195
                                                                                -----------------    ----------------

        Stockholder's equity:
             Preferred stock, $0.01 par value per share;
                 1,000,000 shares authorized;
                 no shares issued                                                 $            -      $            -
             Common stock, $0.01 par value per share;
                 10,000,000 shares authorized at December 31,
                 2001 and 2000, respectively; 3,461,999 and
                 3,408,667 shares issued and outstanding at
                 December 31, 2001 and 2000, respectively                                     35                  34
             Additional paid-in capital                                                   18,654              17,843
             Retained earnings                                                            20,715              16,793
             Accumulated other comprehensive income                                        3,317               1,485
                                                                                -----------------    ----------------
                 Total stockholders' equity                                       $       42,721      $       36,155
                                                                                -----------------    ----------------
                 Total liabilities and stockholders' equity                       $       53,916      $       47,350
                                                                                =================    ================

























                                       66



                                             ENTERPRISE BANCORP, INC.

                                    Notes to Consolidated Financial Statements

                                               Statements of Income



                                                                                For the years ended
                                                                                   December 31,
                                                                ----------------------------------------------------
        ($ in thousands)                                             2001              2000              1999
                                                                ----------------  ----------------  ----------------
                                                                                           
        Undistributed equity in net income of
             Subsidiary                                         $         4,786   $         4,203   $         3,811
        Dividends received from subsidiary                                  918                16               278
                                                                ----------------  ----------------  ----------------
                 Total subsidiary income                                  5,704             4,219             4,089
                                                                ----------------  ----------------  ----------------
        Interest expense                                                  1,177               909                 -
        Other operating expenses                                             15                11                (6)
                                                                ----------------  ----------------  ----------------
                 Total operating expenses                                 1,192               920                (6)
                                                                ----------------  ----------------  ----------------
        Income before income taxes                                        4,512             3,299             4,083
        Income tax benefit                                                  392               305                 -
                                                                ----------------  ----------------  ----------------
                 Net income                                     $         4,904   $         3,604   $         4,083
                                                                ================  ================  ================


                                             Statements of Cash Flows

                                                                                For the years ended
                                                                                   December 31,
                                                                ----------------------------------------------------
        ($ in thousands)                                             2001              2000              1999
                                                                ----------------  ----------------  ----------------
        Cash flows from operating activities:
             Net income                                         $         4,904   $         3,604   $         4,083
             Undistributed equity in net income
                 of subsidiary                                           (4,786)           (4,203)           (3,811)
             Increase/(decrease) in other assets                             13              (366)               (9)
             Increase in other liabilities                                    -               370                 -
                                                                ----------------  ----------------  ----------------
                 Net cash (used in) provided by
                      operating activities                                  131              (595)              263
                                                                ----------------  ----------------  ----------------
        Cash flows from investing activities:
             Investments in subsidiaries                                      -           (10,996)                -
                                                                ----------------  ----------------  ----------------
                 Net cash used in
                      investing activities                                    -           (10,996)                -
                                                                ----------------  ----------------  ----------------

        Cash flows from financing activities:
             Proceeds from issuance of junior
                 subordinated deferrable interest
                 debentures                                                   -            10,825                 -
             Cash dividends paid                                           (982)             (837)             (667)
             Proceeds from issuance of common stock                         764               586               388
             Proceeds from exercise of stock options                         48             1,110               201
                                                                ----------------  ----------------  ----------------
                 Net cash (used in) provided by
                      Financing activities                                 (170)           11,684               (78)
                                                                ----------------  ----------------  ----------------

        Net increase/(decrease) in cash and
             cash equivalents                                               (39)               93               185
        Cash and cash equivalents, beginning of period                      427               334               149
                                                                ----------------  ----------------  ----------------
        Cash and cash equivalents, end of period                $           388   $           427   $           334
                                                                ================  ================  ================


Cash and cash equivalents include cash and due from subsidiary.





                                       67


                                             ENTERPRISE BANCORP, INC.

                                    Notes to Consolidated Financial Statements



(18)    Quarterly Results of Operations (Unaudited)



                                                                                          2001
                                                       ----------------------------------------------------------------------------
       ($ in thousands, except share data)               First Quarter      Second Quarter      Third Quarter      Fourth Quarter
                                                       ------------------  -----------------  ------------------  -----------------
                                                                                                      
       Interest and dividend income                    $          10,318   $         10,364   $          10,629   $         10,229
       Interest expense                                            4,067              3,652               3,521              2,877
                                                       ------------------  -----------------  ------------------  -----------------
     Net interest income                                           6,251              6,712               7,108              7,352
Provision for loan losses                                            210                420                 850              1,000
                                                       ------------------  -----------------  ------------------  -----------------
     Net interest income after provision                           6,041              6,292               6,258              6,352
         for loan losses
Non-interest income                                                1,506              1,155               1,472              1,372
Non-interest expense                                               5,926              5,790               6,049              6,035
                                                       ------------------  -----------------  ------------------  -----------------
Income before income taxes                                         1,621              1,657               1,681              1,689
Income tax expense                                                   440                455                 430                419
                                                       ------------------  -----------------  ------------------  -----------------
     Net income                                        $           1,181   $          1,202   $           1,251   $          1,270
                                                       ==================  =================  ==================  =================

Basic earnings per share                               $            0.35   $           0.35   $            0.36   $           0.37

Diluted earnings per share                             $            0.34   $           0.34   $            0.35   $           0.36


                                                                                          2000
                                                       ----------------------------------------------------------------------------
       ($ in thousands, except share data)               First Quarter      Second Quarter      Third Quarter      Fourth Quarter
                                                       ------------------  -----------------  ------------------  -----------------
       Interest and dividend income                    $           8,355   $          9,267   $          10,110   $         10,414
       Interest expense                                            3,635              4,086               4,165              4,243
                                                       ------------------  -----------------  ------------------  -----------------
     Net interest income                                           4,720              5,181               5,945              6,171
Provision for loan losses                                            126                159                 159                159
                                                       ------------------  -----------------  ------------------  -----------------
     Net interest income after provision                           4,594              5,022               5,786              6,012
         for loan losses
Non-interest income                                                  668                741                 827              1,062
Non-interest expense                                               3,956              4,611               5,504              5,895
                                                       ------------------  -----------------  ------------------  -----------------
Income before income taxes                                         1,306              1,152               1,109              1,179
Income tax expense                                                   337                273                 260                272
                                                       ------------------  -----------------  ------------------  -----------------
     Net income                                        $             969   $            879   $             849   $            907
                                                       ==================  =================  ==================  =================

Basic earnings per share                               $            0.30   $           0.27   $            0.25   $           0.26

Diluted earnings per share                             $            0.29   $           0.27   $            0.25   $           0.26





















                                       68




Item  9.  Changes  In and  Disagreements  with  Accountants  on  Accounting  and
          Financial Disclosure

          None

                                    Part III

Item 10.  Directors and Executive Officers of the Registrant

(a)       Certain  information  regarding  directors and executive  officers and
          identification of significant  employees of the company in response to
          this item is  incorporated  herein by  reference  from the  discussion
          under the captions "Information Regarding Executive Officers and Other
          Significant   Employees"  and  "Proposal  One  Election  of  Class  of
          Directors" of the proxy statement for the company's  annual meeting of
          stockholders to be held May 7, 2002, which it expects to file with the
          Securities and Exchange  Commission  within 120 days of the end of the
          fiscal year covered by this report.

Directors of the Company
- ------------------------
George L. Duncan
Chairman and Chief Executive Officer of the Company and the Bank

Richard W. Main
President of the Company; President, Chief Operating Officer and
Chief Lending Officer of the Bank

Walter L. Armstrong
Retired; former Executive Vice President of the Bank

Kenneth S. Ansin
President, Norwood Cabinet Company

Gerald G. Bousquet, M.D.
Physician; director and partner in several health care entities

Kathleen M. Bradley
Retired; former owner, Westford Sports Center, Inc.

John R. Clementi
President, Plastican, Inc., a plastic shipping container manufacturer

James F. Conway, III
Chairman, Chief Executive Officer and President
Courier Corporation, a commercial printing company

Dr. Carole A. Cowan
President, Middlesex Community College

Nancy L. Donahue
Chair of the Board of Trustees, Merrimack Repertory Theatre

Lucy A. Flynn
Former Executive Vice President, Marketing, of ADS Financial Service Solutions

Eric W. Hanson
Chairman and President, D.J. Reardon Company, Inc., a beer distributorship

John P. Harrington
Energy Consultant for Tennessee Gas Pipeline Company

Arnold S. Lerner
Vice Chairman and Clerk of the Company and the Bank
Director, Courier Corporation, a commercial printing company

Charles P. Sarantos
Chairman, C&I Electrical Supply Co., Inc.

Michael A. Spinelli
Owner, Merrimack Travel Service, Inc.
Chairman Emeritus, Vacation.com





                                       69


Additional Executive Officers of the Company
- --------------------------------------------

Name                   Position
- ----                   --------

John P. Clancy, Jr.    Treasurer of the Company; Executive Vice President, Chief
                       Financial Officer, Treasurer and Chief Investment Officer
                       of the Bank

Robert R. Gilman       Executive Vice President, Administration, and Commercial
                       Lender of the Bank

Stephen J. Irish       Executive Vice President, Chief Information Officer and
                       Chief Operations Officer of the Bank


Items 11, 12 and 13.

The  information  required  in Items 11, 12 and 13 of this part is  incorporated
herein by reference to the company's  definitive  proxy statement for its annual
meeting of  stockholders  to be held May 7, 2002,  which it expects to file with
the Securities and Exchange  Commission within 120 days of the end of the fiscal
year covered by this report.

                                     Part IV

Item 14.  Exhibits List and Reports on Form 8-K

Exhibit #          Exhibit Description
- --------------------------------------

2.1                Purchase and Assumption  Agreement  dated as of September 22,
                   1999 by and among Fleet Financial Group, Inc., Fleet National
                   Bank,  Enterprise Bancorp, Inc. and Enterprise Bank and Trust
                   Company (exclusive of disclosure schedules),  incorporated by
                   reference to Exhibit 2.1 to the  company's  Form 10-Q for the
                   quarter ended September 30, 1999.

3.1                Restated Articles of Organization of the Company,  as amended
                   through May 10,  1999,  incorporated  by reference to Exhibit
                   3.1 to the  company's  Form 10-Q for the quarter  ended March
                   31, 1999.

3.2                Amended and Restated  Bylaws of the company,  incorporated by
                   reference to Exhibit 3.1 to the company's Form 10-QSB for the
                   quarter ended June 30, 1997.

4.1                Rights  Agreement  dated  as  of  January  13,  1998  between
                   Enterprise  Bancorp,  Inc.  and  Enterprise  Bank  and  Trust
                   Company,  as  Rights  Agent,  incorporated  by  reference  to
                   Exhibit 4.1 to the company's  Registration  Statement on Form
                   8-A filed on January 14, 1998.

4.2                Terms  of  Series  A Junior  Participating  Preferred  Stock,
                   incorporated  by  reference  to Exhibit 4.2 to the  company's
                   Registration Statement on Form 8-A filed on January 14, 1998.

4.3                Summary  of  Rights  to  Purchase  Shares  of Series A Junior
                   Participating  Preferred Stock,  incorporated by reference to
                   Exhibit 4.3 to the company's  Registration  Statement on Form
                   8-A filed on January 14, 1998.

4.4                Form of Rights  Certificate,  incorporated  by  reference  to
                   Exhibit 4.4 to the company's  Registration  Statement on Form
                   8-A filed on January 14, 1998.












                                       70



10.1               Lease  agreement  dated July 22,  1988,  between the bank and
                   First Holding Trust relating to the premises at 222 Merrimack
                   Street, Lowell,  Massachusetts,  incorporated by reference to
                   Exhibit  10.1 to the  company's  Form  10-QSB for the quarter
                   ended June 30, 1996.

10.2               Amendment to lease dated December 28, 1990,  between the bank
                   and First  Holding  Trust for and relating to the premises at
                   222 Merrimack Street, Lowell, Massachusetts,  incorporated by
                   reference  to Exhibit 10.2 to the  company's  Form 10-QSB for
                   the quarter ended June 30, 1996.

10.3               Amendment to lease dated  August 15,  1991,  between the bank
                   and First  Holding  Trust for 851 square feet relating to the
                   premises  at 222  Merrimack  Street,  Lowell,  Massachusetts,
                   incorporated  by reference  to Exhibit 10.3 to the  company's
                   Form 10-QSB for the quarter ended June 30, 1996.

10.4               Lease  agreement  dated May 26,  1992,  between  the bank and
                   Shawmut  Bank,  N.A.,  for 1,458 square feet  relating to the
                   premises  at 170  Merrimack  Street,  Lowell,  Massachusetts,
                   incorporated  by reference  to Exhibit 10.4 to the  company's
                   Form 10-QSB for the quarter ended June 30, 1996.

10.5               Lease  agreement  dated March 14, 1995,  between the bank and
                   North Central Investment Limited Partnership for 3,960 square
                   feet  related  to  the   premises  at  2-6  Central   Street,
                   Leominster,  Massachusetts,   incorporated  by  reference  to
                   Exhibit  10.5 to the  company's  Form  10-QSB for the quarter
                   ended June 30, 1996.

10.6               Employment  Agreement  dated as of June 1,  2001 by and among
                   the company,  the bank and George L. Duncan,  incorporated by
                   reference to Exhibit 10.41 to the company's Form 10-Q for the
                   quarter ended June 30, 2001.

10.7               Employment  Agreement  dated as of June 1,  2001 by and among
                   the company,  the bank and Richard W. Main,  incorporated  by
                   reference to Exhibit 10.42 to the company's Form 10-Q for the
                   quarter ended June 30, 2001.

10.8               Lease  agreement  dated June 20,  1996,  between the bank and
                   Kevin C.  Sullivan and Margaret A.  Sullivan for 4,800 square
                   feet  related  to  the   premises  at  910  Andover   Street,
                   Tewksbury,   Massachusetts,   incorporated  by  reference  to
                   Exhibit 10.10 to the company's Form 10-KSB for the year ended
                   December 31, 1996.

10.9               Split Dollar Agreement for George L. Duncan,  incorporated by
                   reference to Exhibit 10.13 to the  company's  Form 10-KSB for
                   the year ended December 31, 1996.

10.10              Lease  agreement  dated  April 7, 1993  between  the bank and
                   Merrimack  Realty  Trust for 4,375  square  feet  relating to
                   premises  at  21-27  Palmer  Street,  Lowell,  Massachusetts,
                   incorporated  by reference to Exhibit  10.12 to the company's
                   Form 10-KSB for the year ended December 31, 1997.

10.11              Lease agreement dated September 1, 1997, between the bank and
                   Merrimack  Realty  Trust to  premises  at 129 Middle  Street,
                   Lowell,  Massachusetts,  incorporated by reference to Exhibit
                   10.13  to the  company's  Form  10-KSB  for  the  year  ended
                   December 31, 1997.

10.12              Lease  agreement dated May 2, 1997 between the bank and First
                   Lakeview  Avenue  Limited  Partnership  to  premises  at 1168
                   Lakeview  Avenue,  Dracut,  Massachusetts,   incorporated  by
                   reference to Exhibit 10.14 to the  company's  Form 10-KSB for
                   the year ended December 31, 1997.

10.13              Enterprise Bancorp, Inc. 1988 Stock Option Plan, incorporated
                   by reference to Exhibit  10.15 to the  company's  Form 10-KSB
                   for the year ended December 31, 1997.

10.14              Enterprise  Bancorp,  Inc.  Amended and  Restated  1998 Stock
                   Incentive  Plan,  incorporated by reference to Exhibit 4.1 to
                   the company's  Registration  Statement on Form S-8 (Reg.  No.
                   333-60036), filed May 2, 2001.





                                       71


10.15              Enterprise  Bancorp,  Inc.  automatic  dividend  reinvestment
                   plan,  incorporated  by  reference  to  the  section  of  the
                   company's  Registration  Statement  on  Form  S-3  (Reg.  No.
                   333-79135),  filed May 24, 1999,  appearing under the heading
                   "The Plan".

10.16              Split Dollar  Agreement for Richard W. Main,  incorporated by
                   reference to Exhibit 10.17 to the company's Form 10-Q for the
                   quarter ended March 31, 1999.

10.17              Split Dollar Agreement for Robert R. Gilman,  incorporated by
                   reference to Exhibit 10.18 to the company's Form 10-Q for the
                   quarter ended March 31, 1999.

10.18              Additional  Split  Dollar  Agreement  for  George L.  Duncan,
                   incorporated  by reference to Exhibit  10.40 to the company's
                   Form 10-K for the year ended December 31, 1999.

10.19              Change in  Control/Noncompetition  Agreement dated as of July
                   17,  2001 by and  among  the  company,  the bank and Diane J.
                   Silva,  incorporated  by  reference  to Exhibit  10.43 to the
                   company's Form 10-Q for the quarter ended September 30, 2001.

10.20              Change in  Control/Noncompetition  Agreement dated as of July
                   17,  2001 by and  among  the  company,  the bank and Brian H.
                   Bullock,  incorporated  by reference to Exhibit  10.44 to the
                   company's Form 10-Q for the quarter ended September 30, 2001.

10.21              Change in Control/Noncompetition Agreement dated as of August
                   1,  2001 by and  among the  company,  the bank and  Robert R.
                   Gilman,  incorporated  by reference  to Exhibit  10.45 to the
                   company's Form 10-Q for the quarter ended September 30, 2001.

10.22              Change in Control/Noncompetition Agreement dated as of August
                   7, 2001 by and among the  company,  the bank and  Chester  J.
                   Szablak Jr.,  incorporated  by reference to Exhibit  10.46 to
                   the company's  Form 10-Q for the quarter ended  September 30,
                   2001.

21.0               Subsidiaries of the Registrant.

23.0               Consent of KPMG LLP.



(b)Reports on Form 8-K

                   The  company  has not filed any report on Form 8-K during the
                   quarter ended December 31, 2001.


































                                       72

                            ENTERPRISE BANCORP, INC.
                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934, the registrant has caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.

                                           ENTERPRISE BANCORP, INC.

Date:  March 19, 2002                       By: /s/ John P. Clancy, Jr.
                                                -----------------------
                                                John P. Clancy, Jr.
                                                Treasurer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities and on the dates indicated.

 /s/ George L. Duncan           Chairman, Chief Executive        March 19, 2002
- ------------------------------   Officer and Director
   George L. Duncan

  /s/ Richard W. Main           President, Chief Operating       March 19, 2002
- ------------------------------   Officer and Director
    Richard W. Main

/s/ John P. Clancy, Jr.         Treasurer (Principal Financial   March 19, 2002
- ------------------------------  (Officer)
    John P. Clancy Jr.

 /s/ Joseph R. Lussier          (Principal Accounting Officer)   March 19, 2002
- ------------------------------
    Joseph R. Lussier

- ------------------------------  Director                         March 19, 2002
    Kenneth S. Ansin

/s/ Walter L. Armstrong         Director                         March 19, 2002
- ------------------------------
    Walter L. Armstrong

/s/ Gerald G. Bousquet, M.D.    Director                         March 19, 2002
- ------------------------------
    Gerald G. Bousquet, M.D.

/s/ Kathleen M. Bradley         Director                         March 19, 2002
- ------------------------------
    Kathleen M. Bradley

/s/ John R. Clementi            Director                         March 19, 2002
- ------------------------------
    John R. Clementi

/s/ James F. Conway, III        Director                         March 19, 2002
- ------------------------------
    James F. Conway, III

/s/ Carole A. Cowan             Director                         March 19, 2002
- ------------------------------
    Carole A. Cowan

/s/ Nancy L. Donahue            Director                         March 19, 2002
- ------------------------------
    Nancy L. Donahue

/s/ Lucy A. Flynn               Director                         March 19, 2002
- ------------------------------
    Lucy A. Flynn

/s/ Eric W. Hanson              Director                         March 19, 2002
- ------------------------------
    Eric W. Hanson

/s/ John P. Harrington          Director                         March 19, 2002
- ------------------------------
    John P. Harrington

                                       73



/s/ Arnold S. Lerner           Director, Vice Chairman           March 19, 2002
- ------------------------------   and Clerk
    Arnold S. Lerner

/s/ Charles P. Sarantos         Director                         March 19, 2002
- ------------------------------
    Charles P. Sarantos

/s/ Michael A. Spinelli         Director                         March 19, 2002
- ------------------------------
    Michael A. Spinelli































































                                       74