U.S. Securities and Exchange Commission

                             Washington, D.C. 20549


                                    Form 10-Q


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

                  For the quarterly period ended June 30, 1999

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

                         Commission file number 0-21021


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


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

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

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

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

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common equity, as of the latest practicable date:
   July 31, 1999, Common Stock - Par Value $0.01, 3,202,489 shares outstanding





                                         ENTERPRISE BANCORP, INC.
                                                  INDEX
                                                                                                Page Number
                                                                                             

           Cover Page                                                                                1

           Index                                                                                     2

                                      PART I - FINANCIAL INFORMATION

Item 1     Financial Statements of Enterprise Bancorp, Inc.

           Consolidated Balance Sheets - June 30, 1999 and December 31, 1998                         3


           Consolidated Statements of Income
           Three months and six months ended June 30, 1999 and 1998                                  4


           Consolidated Statements of Changes in Stockholders' Equity                                5
           Six months ended June 30, 1999

           Consolidated Statements of Cash Flows
           Six months ended June 30, 1999 and 1998                                                   6


           Notes to Financial Statements                                                             7

Item 2     Management's Discussion and
           Analysis of Financial Condition and Results of Operations                                 8


Item 3     Quantitative and Qualitative Disclosures about Market Risk                               19

                                       PART II - OTHER INFORMATION
Item 1     Legal Proceedings                                                                        20

Item 2     Changes in Securities                                                                    20

Item 3     Defaults upon Senior Securities                                                          20

Item 4     Submission of Matters to a Vote of Security Holders                                      20

Item 5     Other Information                                                                        20


Item 6     Exhibits and Reports on Form 8-K                                                         20


           Signature Page                                                                           21


                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 which are other than statements of historical fact.  Enterprise
Bancorp,  Inc.  (the  "company")  wishes to caution  readers that the  following
important  factors,  among  others,  may have  affected  and could in the future
affect  the  company's  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 changes in laws and
regulations,  including  federal and state  banking laws and  regulations,  with
which the company or its subsidiaries  must comply,  and the associated costs of
compliance with such laws and regulations  either  currently or in the future as
applicable;  (ii) 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, or of changes in the company's  organization,  compensation or
benefit plans; (iii) 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;  (iv) the  effect of  changes  in  interest  rates;  (v) the effect of
changes in the business  cycle and downturns in the local,  regional or national
economies;  and (vi) the potential  for the company to materially  underestimate
the cost to be incurred  and/or the time  required in  connection  with  systems
preparation for Year 2000 compliance.

                                       2



                                 ENTERPRISE BANCORP, INC.
                                Consolidated Balance Sheets
                            June 30, 1999 and December 31, 1998

                                                                   June 30,   December 31,
                                                                    1999          1998
                                                                 (Unaudited)
                                                                 -----------  ------------
($ in thousands)
                                                                         
      Assets
Cash and cash equivalents                                        $  17,258       19,668
Daily federal funds sold                                              --          6,255
Investment securities at fair value                                123,037      114,659
Loans, less allowance for loan losses of $5,586
     at June 30, 1999 and $5,234 at December 31, 1998              225,404      209,978
Premises and equipment                                               5,169        4,272
Accrued interest receivable                                          2,666        2,424
Prepaid expenses and other assets                                    1,415          863
Income taxes receivable                                                446          271
Real estate acquired by foreclosure                                    304          304
Deferred income taxes, net                                           3,392        1,787
                                                                 ---------    ---------

               Total assets                                      $ 379,091      360,481
                                                                 =========    =========

        Liabilities and Stockholders' Equity

Deposits                                                         $ 326,893      317,666
Short-term borrowings                                               22,568       12,085
Escrow deposits of borrower                                            787          687
Accrued expenses and other liabilities                               1,819        2,222
Accrued interest payable                                               580          623
                                                                 ---------    ---------

               Total liabilities                                   352,647      333,283
                                                                 ---------    ---------

Stockholders' equity:
Preferred stock, $.01 par value; 1,000,000 shares authorized,
        no shares issued at June 30, 1999                             --           --
Common stock $.01 par value; 10,000,000 and 5,000,000
        shares authorized, 3,201,538 and 3,167,684 shares
        issued and outstanding at June 30, 1999 and
        December 31, 1998, respectively                                 32           32
Additional paid-in capital                                          15,987       15,560
Retained earnings                                                   11,916       10,610
Accumulated other comprehensive income(loss)                        (1,491)         996
                                                                 ---------    ---------

               Total stockholders' equity                           26,444       27,198
                                                                 ---------    ---------

               Total liabilities and stockholders' equity        $ 379,091      360,481
                                                                 =========    =========


                                            3




                                                  ENTERPRISE BANCORP, INC.
                                              Consolidated Statements of Income
                                   Three months and six months ended June 30, 1999 and 1998

                                                                Three Months Ended June 30,     Six Months Ended June 30,
                                                                ---------------------------     -------------------------
($ in thousands)                                                    1999         1998             1999          1998
                                                                (Unaudited)   (Unaudited)      (Unaudited)   (Unaudited)
                                                                -----------   -----------      -----------   -----------
                                                                                                 
Interest and dividend income:
     Loans                                                       $    4,949        4,638             9,723        8,969
     Investment securities                                            1,712        1,613             3,424        3,325
     Federal funds sold                                                  20           58                64           83
                                                                 ----------   ----------        ----------   ----------
               Total interest income                                  6,681        6,309            13,211       12,377
                                                                 ----------   ----------        ----------   ----------

Interest expense:
     Deposits                                                         2,392        2,298             4,790        4,557
     Borrowed funds                                                     174          140               326          309
                                                                 ----------   ----------        ----------   ----------
               Total interest expense                                 2,566        2,438             5,116        4,866
                                                                 ----------   ----------        ----------   ----------

               Net interest income                                    4,115        3,871             8,095        7,511

Provision for loan losses                                               135          180               270          270
                                                                 ----------   ----------        ----------   ----------

             Net interest income after provision for
               loan losses                                            3,980        3,691             7,825        7,241


Non-interest income:
     Deposit service fees                                               221          230               426          449
     Trust fees                                                         293          221               578          458
     Gain on sale of loans                                               66           56               120           75
     Gain on sale of investments                                        103           94               103          165
     Other income                                                        84           73               163          157
                                                                 ----------   ----------        ----------   ----------
               Total non-interest income                                767          674             1,390        1,304
                                                                 ----------   ----------        ----------   ----------

Non-interest expense:
     Salaries and employee benefits                                   1,972        1,731             3,845        3,409
     Occupancy expenses                                                 584          540             1,161        1,095
     Advertising and public relations                                   157          116               281          222
     Office and data processing supplies                                 74           93               135          186
     Audit, legal and other professional fees                           200          162               319          288
     Trust professional and custodial expenses                           85           72               152          146
     Other operating expenses                                           310          284               597          584
                                                                 ----------   ----------        ----------   ----------
               Total non-interest expense                             3,382        2,998             6,490        5,930
                                                                 ----------   ----------        ----------   ----------

Income before income taxes                                            1,365        1,367             2,725        2,615

Income tax expense                                                      354          489               753          934
                                                                 ----------   ----------        ----------   ----------

               Net income                                        $    1,011          878             1,972        1,681
                                                                 ==========   ==========        ==========   ==========

Basic earnings per average common share outstanding              $     0.32         0.28              0.62         0.53
                                                                 ==========   ==========        ==========   ==========

Diluted earnings per average common share outstanding            $     0.30         0.27              0.59         0.51
                                                                 ==========   ==========        ==========   ==========

Basic weighted average common shares outstanding                  3,171,016    3,165,468         3,169,889    3,162,950
                                                                 ==========   ==========        ==========   ==========

Diluted weighted average common shares outstanding                3,330,411    3,305,914         3,329,284    3,296,978
                                                                 ==========   ==========        ==========   ==========


                                                              4




                                                      ENTERPRISE BANCORP, INC.
                                     Consolidated Statements of Changes in Stockholders' Equity
                                                   Six months ended June 30, 1999



                                                               Common Stock     Additional             Comprehensive Income(Loss)
                                                            -----------------    Paid-in   Retained   ---------------------------
($ in thousands)                                             Shares    Amount    Capital   Earnings    Period       Accumulated
                                                            ---------  ------   ---------- --------   --------      -----------

                                                                                                   
Balance at December 31, 1998                                3,167,684  $   32   $ 15,560   $ 10,610                   $   996

Comprehensive income(loss)
    Net income                                                                                1,972   $  1,972

    Unrealized loss on securities, net of reclassification                                              (2,487)        (2,487)
                                                                                                      --------
Total comprehensive income(loss), net of tax                                                          $   (515)
                                                                                                      ========

Common stock dividend ($.21 per share)                                                         (666)
Common stock issued-Dividend Reinvestment Plan                 27,054      --        388
Stock options exercised                                         6,800      --         39
                                                            ---------  ------   --------   --------                   -------
Balance at June 30, 1999                                    3,201,538  $   32   $ 15,987   $ 11,916                   $(1,491)
                                                            =========  ======   ========   ========                   =======



                                                                  Total
                                                               Stockholders'
($ in thousands)                                                  Equity
                                                               -------------
                                                             

Balance at December 31, 1998                                     $  27,198

Comprehensive income(loss)
    Net income                                                       1,972

    Unrealized loss on securities, net of reclassification          (2,487)

Total comprehensive income(loss), net of tax


Common stock dividend ($.21 per share)                                (666)
Common stock issued-Dividend Reinvestment Plan                         388
Stock options exercised                                                 39
                                                                 ---------
Balance at June 30, 1999                                         $  26,444
                                                                 =========

<FN>

Disclosure of reclassification amount:
Gross unrealized holding loss arising during the period          $  (3,924)
Less: tax effect                                                     1,505
                                                                 ---------
Unrealized holding loss, net of tax                                 (2,419)
                                                                 ---------
Less: reclassification adjustment for gains included
    in net income (net of $35 tax expense)                              68
                                                                 ---------
Unrealized loss on securities, net of reclassification           $  (2,487)
                                                                 =========
</FN>

                                                                 5





                                         ENTERPRISE BANCORP, INC.
                                  Consolidated Statements of Cash Flows
                                 Six months ended June 30, 1999 and 1998

                                                                     June 30,               June 30,
                                                                       1999                   1998
($ in thousands)                                                    (Unaudited)           (Unaudited)
                                                                    -----------           -----------
                                                                                       
Cash flows from operating activities:
     Net income                                                      $  1,972                 1,681
     Adjustments to reconcile net income to net
        cash provided by operating activities:
               Provision for loan losses                                  270                   270
               Depreciation and amortization                              668                   544
               Gains on sales of loans                                   (120)                  (75)
               Gains on sales of securities                              (103)                 (165)
               (Increase)/Decrease:
                   Loans held for sale, net of gains                      160                  (397)
                   Accrued interest receivable                           (242)                  453
                   Prepaid expenses and other assets                     (552)                  (48)
                   Deferred income taxes                                  (65)                 (127)
               Increase/(Decrease):
                   Accrued expenses and other liabilities                (403)                   57
                   Accrued interest payable                               (43)                  (29)
               Change in income taxes receivable                         (175)                   44
                                                                     --------              --------
                  Net cash provided by operating activities             1,367                 2,208
                                                                     --------              --------

Cash flows from investing activities:
     Proceeds from maturities, calls and paydowns
        of investment securities                                       13,885                23,408
     Proceeds from sales of investment securities                       7,420                10,080
     Purchase of investment securities                                (33,694)              (14,363)
     Net increase in loans                                            (15,736)              (21,747)
     Additions to premises and equipment, net                          (1,478)                 (294)
                                                                     --------              --------
                  Net cash used in investing activities               (29,603)               (2,916)
                                                                     --------              --------

Cash flows from financing activities:
     Net increase in deposits, including escrow deposits                9,327                17,842
     Change in short term borrowings                                   10,483                 1,238
     Cash dividends on common stock                                      (666)                 (554)
     Common stock issued - Dividend Reinvestment                          388                  --
     Stock options exercised                                               39                    39
                                                                     --------              --------
                  Net cash provided by financing activities            19,571                18,565
                                                                     --------              --------

Net (decrease) increase in cash and cash equivalents                   (8,665)               17,857

Cash and cash equivalents at beginning of period                       25,923                23,554
                                                                     --------              --------

Cash and cash equivalents at end of period                           $ 17,258                41,411
                                                                     ========              ========

Supplemental financial data:
     Cash paid for:
        Interest on deposits and short-term borrowings               $  5,159                 4,895
        Income taxes                                                      993                 1,016
     Transfers from loans to real estate acquired by foreclosure         --                      75


                                                    6


                            ENTERPRISE BANCORP, INC.
                          Notes to Financial Statements

(1)      Organization of Holding Company

Enterprise Bancorp, Inc. (the "company") is a Massachusetts  corporation,  which
was  organized on February 29, 1996,  at the  direction of  Enterprise  Bank and
Trust Company,  a Massachusetts  trust company (the "bank"),  for the purpose of
becoming the holding company for the bank. The company had no material assets or
operations prior to completion of the holding company reorganization on July 26,
1996.

(2)      Basis of Presentation

The accompanying  unaudited  financial  statements should be read in conjunction
with the company's  December 31, 1998,  audited  financial  statements and notes
thereto.  Interim  results  are not  necessarily  indicative  of  results  to be
expected for the entire year.

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

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

(3)      Earnings per share

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

(4)      Dividend Reinvestment Plan

The Board of Directors adopted a Dividend Reinvestment Plan (the "DRP"). The DRP
enables stockholders,  at their discretion,  to elect to reinvest dividends paid
on their  outstanding  shares of company  common stock by purchasing  additional
shares of company common stock from the company.  The stockholders  utilized the
DRP to reinvest  $388,000 of the dividends paid by the company in 1999 in 27,054
shares of the company's common stock.

(5)      Reclassification

Certain fiscal 1998  information  has been  reclassified  to conform to the 1999
presentation.

                                       7



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

Capital Resources

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


                                                                Minimum Capital        Minimum Capital
                                                                  for Capital              to be
                                          Actual               Adequacy Purposes       Well Capitalized
                                 --------------------        --------------------   ---------------------
($ in thousands)                  Amount       Ratio          Amount       Ratio     Amount       Ratio
                                 ---------    -------        ---------    -------   --------     --------
As of June 30, 1999:
                                                                               
Total Capital
   (to risk weighted assets)     $  30,861     12.23%        $ 20,194      8.00%    $ 25,242      10.00%

Tier 1 Capital
   (to risk weighted assets)        27,672     10.96%          10,097      4.00%      15,145       6.00%

Tier 1 Capital*
   (to average assets)              27,672      7.56%          14,646      4.00%      18,307       5.00%

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

On April 20, 1999,  the board of directors  declared a dividend in the amount of
$0.21 per share to be paid on or about July 1, 1999 to shareholders of record as
of the close of business on June 11,  1999.  The board of  directors  intends to
consider  the  payment  of future  dividends  on an annual  basis.  The Board of
Directors  adopted a Dividend  Reinvestment  Plan (the  "DRP").  The DRP enables
stockholders,  in their discretion, to elect to reinvest dividends paid on their
outstanding  shares of company common stock by purchasing  additional  shares of
company  common stock from the  company.  The  stockholders  utilized the DRP to
reinvest  $388,000 of the dividends paid by the company in 1999 in 27,054 shares
of the company's common stock.

Balance Sheet
Total Assets

Total assets  increased  $18.6  million,  or 5.2%,  since December 31, 1998. The
increase  is  primarily  attributable  to an  increase  in gross  loans of $15.8
million, and in increase in investments of $8.4 million.. The increase in assets
was funded by an  increase  in  short-term  borrowings  of $10.5  million and an
increase in deposits of $9.3 million.

Investments

At June 30, 1999, all of the company's investment  securities were classified as
available-for-sale  and carried at fair value.  The net unrealized  loss at June
30,  1999,  net of tax  effects,  is shown as  accumulated  other  comprehensive
income(loss),  a separate  component of stockholders'  equity,  in the amount of
$1.5 million.  The change from an unrealized  gain of $1,585,000 at December 31,
1998 to an  unrealized  loss of  $2,442,000  was due to an  increase in interest
rates.

Loans

Total loans, before the allowance for loan losses, were $231.0 million, or 60.9%
of total assets, at June 30, 1999, compared to $215.2 million, or 59.7% of total
assets,  at  December  31,  1998.  The  increase  in loans of $15.8  million was
primarily attributed to increased loan origination in the commercial real estate
and commercial  loan  portfolios.  The bank continues to pursue active  customer
calling  efforts as well as  increased  marketing  and  advertising  to identify
quality-lending opportunities.

Premises and Equipment

Premises and  equipment  increased by $.9 million from December 31, 1998 to June
30, 1999. The increase was primarily  attributed to the  construction of the new
Westford  branch,  scheduled  for  opening in the fall of 1999,  as well as from
various leasehold improvements for administrative and executive office space.

Deferred Income Taxes

The  increase  in  deferred  income  taxes  was  caused by the  decrease  in the
unrealized  gain on investments  from an unrealized gain at December 31, 1998 of
$1,585,000 to an unrealized  loss of $2,442,000 at June 30, 1999.  The change in
the unrealized gain/loss account was due to a significant rise in interest rates
since the end of the prior year.

                                       8


Deposits and Borrowings

Total deposits, including escrow deposits of borrowers,  increased $9.3 million,
or 2.9%, during the first six months of 1999 from $318.4 million at December 31,
1998,  to $327.7  million at June 30, 1999.  The increase was  primarily  due to
increased market penetration of the bank's newer branches.

Total  borrowings,  consisting of securities sold under agreements to repurchase
and FHLB (Federal Home Loan Bank) borrowings, increased $10.5 million, or 86.7%,
from $12.1 million at December 31, 1998 to $22.6  million at June 30, 1999.  The
increase was  attributable to an increase in securities sold under agreements to
repurchase  of  $10.5  million.   Management  periodically  takes  advantage  of
opportunities to fund asset growth with borrowings, but on a long-term basis the
bank  intends to replace any FHLB  borrowings  with  deposits.  Management  also
actively uses FHLB borrowings in managing the bank's  asset/liability  position.
The bank had FHLB  borrowings  outstanding of $0.5 million at June 30, 1999, and
had the ability to borrow approximately an additional $85.0 million.

                                        9

Loan Loss Experience/Non-Performing Assets


The following table summarizes the activity in the allowance for loan losses for
the periods indicated:
                                                                      Six months ended June 30,
($ in thousands)                                                        1999             1998
                                                                      --------         --------
                                                                                 
Balance at beginning of year                                           $ 5,234           4,290
Loans charged-off
     Commercial                                                             11              65
     Commercial real estate                                               --              --
     Construction                                                         --              --
     Residential real estate                                              --              --
     Home equity                                                          --              --
     Other                                                                   9               5
                                                                       -------         -------
                                                                            20              70
Recoveries on loans charged off
     Commercial                                                             43               3
     Commercial real estate                                                  2            --
     Construction                                                         --              --
     Residential real estate                                              --                 6
     Home equity                                                             3               3
     Other                                                                  54              32
                                                                       -------         -------
                                                                           102              44

Net loans (recovered) charged off                                          (82)             26
Provision charged to income                                                270             270
                                                                       -------         -------
Balance at June 30                                                     $ 5,586           4,534
                                                                       =======         =======

Allowance for loan losses: Gross loans                                    2.41%           2.24%
                                                                       =======         =======
Annualized net (recoveries) / charge-offs: Average loans outstanding     (0.07%)          0.03%
                                                                       =======         =======
Allowance for loan losses: Non-performing loans                         858.06%         422.55%
                                                                       =======         =======





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

($ in thousands)                                          June 30,          December 31,             June 30,
                                                            1999                1998                   1998
                                                          --------          ------------             --------
                                                                                            
Loans on non-accrual:
  Commercial                                               $ 426                 754                    609
  Residential real estate                                    112                 113                    179
  Commercial real estate                                    --                    63                      3
  Construction                                              --                   174                   --
  Consumer, including home equity                             54                 159                    207
                                                           -----               -----                  -----
     Total loans on non-accrual                              592               1,263                    998

Loans past due >90 days, still accruing                       59                  97                     75
                                                           -----               -----                  -----

Total non-performing loans                                   651               1,360                  1,073

Other real estate owned                                      304                 304                    459
                                                           -----               -----                  -----
     Total non-performing loans and real estate owned      $ 955               1,664                  1,532
                                                           =====               =====                  =====

Non-performing loans: Gross loans                           0.28%               0.63%                  0.53%
                                                           =====               =====                  =====
Non-performing loans and real estate owned: Total assets    0.25%               0.46%                  0.45%
                                                           =====               =====                  =====
Delinquent loans 30-89 days past due: Gross loans           0.46%               0.68%                  0.90%
                                                           =====               =====                  =====


Total  non-performing  loans  decreased  $0.4 million from June 30, 1998 through
June 30, 1999. The ratio of  non-performing  loans to gross loans decreased from
0.53% to 0.28%  during this period.  The primary  cause for the declines was the
removal of several commercial and consumer loans from non-accrual status.  These
loans  were  either  paid in full or  brought  current  and  assessed  as  fully
collectable by management.

                                       10


Total non-performing loans decreased $0.7 million from December 31, 1998 to June
30, 1999. The ratio of non-performing  loans to gross loans decreased from 0.63%
as of December 31, 1998 to 0.28% during this period.  The primary  cause for the
decline  was the pay-off of several  commercial  loans that were  classified  as
non-accrual.  The level of  non-performing  assets  is  largely  a  function  of
economic conditions and the overall banking environment, as well as the strength
of the bank's loan underwriting.  Adverse changes in local, regional or national
economic  conditions could negatively impact the level of non-performing  assets
in the future, despite prudent underwriting.

Year 2000 Compliance

The statements in the following section include "Year 2000 Readiness Disclosure"
within the meaning of the Year 2000  Information  and Readiness  Disclosure Act.
This section contains certain  forward-looking  statements within the meaning of
Section 27A of the Securities Act of 1993, as amended.  The company's  readiness
for the Year 2000, and the eventual  effects of the Year 2000 on the company may
be materially different than projected.

The company is currently in the process of determining,  testing and remediating
the impact of the  so-called  "millennium"  or "Y2K"  problem  (i.e.,  that many
existing computer chips and programs use only two digits to identify the year in
a date field and if such programs are not corrected  many computer  applications
or computer chip dependent  operations could fail or create erroneous results by
or beginning in the year 2000). While most view the project as a data processing
or computer  concern,  every  department and function of the company is affected
and  is  included  in  the  company's  analysis  and  compliance  process.   The
remediation  efforts  discussed  below  relate  to both  information  technology
systems (i.e.  computer systems,  phone systems,  telecommunications,  etc.) and
non-information  technology  systems  (i.e.  alarm  systems,  security  systems,
elevators, electrical systems, etc.).

The company primarily  utilizes internal resources to manage the Y2K remediation
process and test, update,  and/or replace all software  information  systems for
Y2K  modifications.  The  company  has formed a "Year 2000  Steering  Committee"
consisting of various members of senior management and all department  managers.
The Year 2000  Steering  Committee's  purpose is to  evaluate  risks,  formulate
timetables and allocate  resources to ensure timely and effective  completion of
Y2K  testing  and  remediation.  The company  also has a  technology  committee,
consisting of certain  members of the Board of Directors and  management,  which
oversees the Year 2000 Steering Committee and is responsible for ensuring proper
reporting of results to the full Board of Directors.  One full time  information
system  specialist and one consultant on a part time basis are solely devoted to
Y2K issues.  Many other  employees are also  actively  involved  including  each
department  manager,  members of their staff and the entire information  systems
department.  The company also utilizes external resources  (information  systems
consultants,  auditors, speakers,  accountants, etc.) as deemed necessary by the
various committees and management.

The company is addressing the Y2K issue in accordance with regulatory guidelines
promulgated by the Federal Financial Institutions Examination Council ("FFIEC").
Management has completed its assessment of Y2K issues,  developed a plan,  begun
testing its various software  information  systems and arranged for the required
resources,  based on anticipated  needs, to complete the necessary  remediation.
Management has completed the changes to and testing of internal mission critical
information  systems,  with the exception of the banks imaging system  scheduled
for  completion  by September  1999,  for the Y2K project.  Management  has also
completed  the  changes  and  testing  required  for  mission  critical  systems
associated with service  providers.  Mission critical systems are those critical
to daily operations and failure of which would result in definite  disruption to
business.  Testing  of the  company's  non-mission  critical  applications  will
continue  through 1999 and will be completed prior to any anticipated  impact on
its  operating  systems.  Contingency  plans are also being  developed  for each
function  so that the  company is  adequately  prepared in the event of a system
failure,  despite  remediation  efforts.  A  sub-committee  of the Y2K  Steering
Committee  has been  formed to  facilitate  preparation  of  contingency  plans.
Initial  contingency plans have been completed.  These contingency plans will be
reviewed,  enhanced and updated, as needed,  throughout the year.  Additionally,
the bank has formed a  coalition  with  surrounding  financial  institutions  to
periodically meet and discuss  contingency plans and pool resources to deal with
potential disruptions.  (i.e. failure of security systems, failure of electrical
grids, cash needs, etc.).

Included in other non-interest  expenses are charges incurred in connection with
the preparation,  testing,  modification or replacement of software and hardware
in connection with the process of rendering the company's  computer  systems Y2K
compliant.  Excluding internal salary and benefit costs approximately $10,000 in
costs associated with Y2K remediation efforts were expended through December 31,
1998 and $57,000 during 1999,  through the second  quarter.  Management  expects
that the costs  incurred to replace or upgrade  existing  hardware  and software
will be  capitalized  and  amortized in accordance  with the company's  existing
accounting policies,  while miscellaneous  consulting,  salary,  maintenance and
modification  costs will be  expensed as  incurred.  Anticipated  future  costs,
excluding internal salary and benefit costs,  associated with Y2K compliance are
estimated   at  $110,000,   which   includes   upgrades  of  security   systems,
modifications to the automated teller machines,  consulting costs and changes to
the   telecommunications   network.  The  estimated  expenses  in  1999  include
consulting fees for Year 2000 project  management of $65,000.  Due to short-term
personnel  constraints  it was necessary to engage  consultants to assist in the
Year 2000 management  process.  Other than the one dedicated  information system
specialist the company does not  separately  track the portion of its salary and
benefit costs allocable to the Y2K project.  It is not anticipated that material
incremental costs will be incurred in any single period.

The cost of the project and the date on which the company  plans to complete the
Y2K modifications  are based on management's best estimates,  which were derived
utilizing  numerous   assumptions  of  future  events  including  the  continued
availability of certain  resources,  third party availability and other factors.
However,  there can be no guarantee  that these  estimates  will be achieved and
actual results could differ  materially from those plans.  Specific factors that
might  cause such  material  differences  include,  but are not  limited to, the
availability  and cost of  personnel  trained in this area,  employee  turnover,
non-compliance  of the  company's  vendors  or  service  providers  and  similar
uncertainties.  The  company  is working  closely  with all of its  vendors  and
service  providers to determine the extent to which the company is vulnerable to
those third parties' failure to remediate their own Y2K issues.

                                       11


Management  recognizes  the potential risk of Y2K on the bank's  customers.  The
bank has approached  the credit risk  component of Y2K through  education of all
lending officers, education of customers, analysis of the bank's loan portfolio,
and consideration of Y2K in the underwriting of loans. All lending officers were
required to undergo  internal  training to learn the potential risks of Y2K. The
bank has sponsored and intends to continue sponsoring numerous seminars for bank
customers,  in addition  to  distribution  of  literature  regarding  Y2K to all
customers.  In 1998,  an analysis of the bank's  commercial  loan  portfolio was
performed  to  determine  potential  exposure  to Y2K  risks.  Increases  in the
allowance for loan losses, solely as a result of Y2K, were not deemed necessary.
Any new commercial  loans require an assessment of the customer's Y2K compliance
as part of preliminary  underwriting.  The need for additional provisions to the
bank's  allowance  for loan losses  resulting  from  borrowers'  Y2K  compliance
problems  will  be  considered,  on an  ongoing  basis,  based  on  management's
assessment of the potential exposure of its customer base to such problems.

The internal and external risks associated with Y2K are numerous. The company is
addressing the Y2K issue in accordance with regulatory guidelines promulgated by
the FFIEC.  However,  there can be no guarantee that the systems of the company,
bank customers or other associated  companies (i.e. electric company,  telephone
company,  printing  companies,  office  supply  companies,  etc.) will be timely
remediated. There can be no guarantee that the systems of third party vendors on
which the company's systems rely will be timely  remediated.  The failure of the
company or a critical  third party vendor to timely  remediate  Y2K issues might
cause,  among  other  things,  systems  malfunctions,  incorrect  or  incomplete
transaction  processing  or the  inability  to  reconcile  accounting  books and
records.

The company's operations and/or financial condition could possibly be negatively
impacted to the extent the company,  customers or entities  doing  business with
the company are unsuccessful in timely and properly  addressing their respective
Y2K compliance responsibilities.

                                       12



                              Results of Operations
        Six Months Ended June 30, 1999 vs. Six Months Ended June 30, 1998

The company  reported net income of $1,972,000 for the six months ended June 30,
1999,  versus  $1,681,000 for the six months ended June 30, 1998, or an increase
of 17.3%. The company had basic earnings per common share of $0.62 and $0.53 for
the six months  ended June 30,  1999 and June 30,  1998,  respectively.  Diluted
earnings per share were $0.59 and $0.51 for the six months  ending June 30, 1999
and June 30, 1998, respectively.

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


                                                                  Six months ended June 30,
                                                                ---------------------------
($ in thousands)                                                   1999             1998
                                                                --------          ---------
                                                                            
Average assets                                                  $361,125           328,524
Average deposits and short-term borrowings                       330,693           302,202
Average investment securities (1)                                116,282           109,961
Average loans                                                    221,985           192,031
Net interest income                                                8,095             7,511
Provision for loan losses                                            270               270
Tax expense                                                          753               934
Average loans: Average deposits and borrowings                     67.13%            63.54%
Non interest expense: Average assets (2)                            3.62%             3.64%
Non interest income, exclusive of securities
  gains: Average assets (2)                                         0.72%             0.70%
Average tax equivalent rate earned on interest earning assets       8.06%             8.31%
Average rate paid on interest bearing deposits and
   short-term borrowings                                            3.80%             3.93%
Net interest rate spread                                            4.26%             4.38%

<FN>
(1) Average investment securities are shown at average amortized cost
(2) Ratios have been annualized based on number of days for the period
</FN>


Net Interest Income

The company's net interest  income was  $8,095,000 for the six months ended June
30,  1999,  an increase of $584,000 or 7.8% from  $7,511,000  for the six months
ended June 30, 1998. Interest income increased  $834,000,  primarily a result of
an increase of average loan balances of $30.0 million.  The increase in interest
income was  partially  offset by an increase in  interest  expense of  $250,000,
primarily due to an increase in average deposits and short-term borrowings.

The average  tax-equivalent yield on earning assets in the six months ended June
30,  1999,  was 8.06%,  down 25 basis points from 8.31% for the six months ended
June 30,  1998.  The  decrease in average  yield on earning  assets is primarily
attributable to a decrease in yield on loans, partially offset by an increase in
yield on  investment  securities.  The  decrease in yield on loans is  primarily
attributable  to a decrease in prime rate during  1998.  The increase in the tax
equivalent  yield on investment  securities  from 6.45% to 6.68% was primarily a
result  of a  change  in  investment  mix  to  higher  yielding  securities  and
tax-exempt  securities.  The average rate paid on interest  bearing deposits and
short-term  borrowings  in the six months  ended  June 30,  1999,  was 3.80%,  a
decrease of 13 basis  points from 3.93% in the six months  ended June 30,  1998,
primarily due to a drop in rates paid on  certificates  of deposit.  The average
rate on short-term  borrowings  increased  from 3.91% to 4.29% as a result of an
increase  in the  interest-bearing  component  of the  company's  sweep  account
product.

The bank's net  interest  income  increased  during the first six months of 1999
primarily  as the  result of the  increase  in average  loans of $30.0  million,
partially offset by a decrease in interest rate spread. The interest rate spread
decreased 12 basis  points to 4.26% in the six months ended June 30, 1999,  from
4.38% in the six months ended June 30, 1998.

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 six months  ended  June 30,  1999,  and 1998.  For each  category  of
interest-earning  assets  and  interest-bearing   liabilities,   information  is
provided  on changes  attributable  to: (1)  volume  (change in average  balance
multiplied  by prior year average  rate);  (2) interest  rate (change in average
interest rate multiplied by prior year average balance); and (3) rate and volume
(the remaining difference).

                                       13



                                   AVERAGE BALANCES, INTEREST AND AVERAGE INTEREST RATES

                                                  Six Months Ended June 30, 1999    Six Months Ended June 30, 1998
                                                 ---------------------------------  ---------------------------------
                                                 Average                 Interest    Average                Interest
($ in thousands)                                 Balance     Interest    Rates (3)   Balance    Interest    Rates (3)
                                                 --------    --------    ---------   -------    --------    ---------
                                                                                             
Assets:
    Loans  (1) (2)                               $  221,985   $  9,723     8.83%     $ 192,031    $  8,969      9.42%
    Investment securities (3)                       116,282      3,424     6.68        109,961       3,325      6.45
    Federal funds sold                                2,762         64     4.67          3,004          83      5.57
                                                 ----------   --------                --------    --------
       Total interest earnings assets               341,029     13,211     8.06%       304,996      12,377      8.31%
                                                              --------                            --------
    Other assets (4)                                 20,096                             23,528
                                                 ----------                          ---------

      Total assets                               $  361,125                          $ 328,524
                                                 ==========                          =========

Liabilities and stockholders' equity:
    Savings, NOW and money market                $  112,487      1,142     2.05%     $ 109,822       1,213      2.23%
    Time deposits                                   143,553      3,648     5.12        123,632       3,344      5.45
    Short-term borrowings                            15,338        326     4.29         15,922         309      3.91
                                                 ----------   --------               ---------    --------
      Interest bearing deposits and borrowings      271,378      5,116     3.80%       249,376       4,866      3.93%
                                                              --------                            --------
    Non-interest bearing deposits                    59,315                             52,826
    Other liabilities                                 3,116                              2,369
                                                 ----------                          ---------
      Total liabilities                             333,809                            304,571

Stockholders' equity                                 27,316                             23,953
                                                 ----------                          ---------
      Total liabilities and
       Stockholders' equity                      $  361,125                          $ 328,524
                                                 ==========                          =========

Net interest rate spread                                                   4.26%                                4.38%

Net interest income                                           $  8,095                            $  7,511
                                                              ========                            ========

Net yield on average earning assets                                        5.04%                                5.09%


($ in thousands)                                                           Changes due to
                                                        ---------------------------------------------------
                                                                                    Interest        Rate/
                                                         Total         Volume         Rate          Volume
                                                        -------       --------      --------        ------
                                                                                       
Assets:
    Loans  (1) (2)                                      $  754        $  1,399       $ (562)        $  (83)
    Investment securities (3)                               99             202          125           (228)
    Federal funds sold                                     (19)             (7)         (13)             1
                                                         -----        --------       ------         ------
       Total interest earnings assets                      834           1,594         (450)          (310)
                                                         -----        --------       ------         ------
    Other assets (4)

      Total assets

Liabilities and stockholders' equity:
    Savings, NOW and money market                          (71)             29          (98)            (2)
    Time deposits                                          304             538         (202)           (32)
    Short-term borrowings                                   17             (11)          30             (2)
                                                         -----           -----       ------         ------
      Interest bearing deposits and borrowings             250             556         (270)           (36)
                                                         -----           -----       ------         ------
    Non-interest bearing deposits
    Other liabilities

      Total liabilities

Stockholders' equity

      Total liabilities and
       Stockholders' equity

Net interest rate spread

Net interest income                                     $  584        $  1,038       $  (180)       $ (274)
                                                        ======        ========       =======        ======
Net yield on average earning assets

<FN>
(1)  Average loans include non-accrual loans.

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

(3)  Average balances are presented at average amortized cost and average interest rates are presented on a tax-equivalent basis.

(4)  Other assets include cash and due from banks, accrued interest  receivable,  allowance for loan losses, real estate acquired by
     foreclosure, deferred income taxes and other miscellaneous assets.
</FN>


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.

                                                                 14

The  provision  for loan  losses  amounted to  $270,000  for both the  six-month
periods  ended June 30,  1999 and 1998.  Loans,  before the  allowance  for loan
losses, have increased from $202.7 million, at June 30, 1998, to $231.0 million,
at June 30,  1999,  or an  increase  of  13.9%.  Although  there has not been an
increase  in  problem  assets or change in the  bank's  underwriting  practices,
management recognizes the increased risk and the need for additional reserves as
the loan  balances  increase.  The  provision  reflects  real estate  values and
economic  conditions in New England and in Greater  Lowell,  in particular,  the
level of  non-accrual  loans,  levels of charge-off  and  recoveries,  levels of
outstanding  loans, known and inherent risks in the nature of the loan portfolio
and  management's  assessment of current risk. The provision for loan losses for
the six months ended June 30, 1999,  reflects both reserves for new  origination
and management's assessment of appropriateness of reserves on existing balances.
The provision for loan losses is a  significant  factor in the bank's  operating
results.

Non-Interest Income

Non-interest  income,  exclusive  of security  gains,  increased  by $148,000 to
$1,287,000  for the six months ended June 30, 1999,  compared to $1,139,000  for
the six months ended June 30, 1998.  This  increase was  primarily  caused by an
increase in trust fees of $120,000 and an increase in net gains on sale of loans
of $45,000.

Trust fees  increased by $120,000,  or 26.2%,  for the six months ended June 30,
1999 compared to the same period in 1998 due to an increase in trust assets.

Deposit fees  decreased by $23,000,  or 5.1%,  for the six months ended June 30,
1999,  compared to the six months ended June 30, 1998. The decrease of income in
this category was due to a reduction in overdraft charges.

Gains on sales of loans increased from $75,000 for the six months ended June 30,
1998,  to  $120,000  for the six  months  ended  June 30,  1999,  as a result of
increased  loan  volume  caused by low  interest  rates and a strong real estate
market.

Other income for the six months ended June 30, 1999,  was $163,000,  an increase
of 3.8%, from $157,000 for the six months ended June 30, 1998,  primarily due to
increases in ATM fees, safe deposit fees and wire transfer fees.

Net gains on sale of  investment  securities  decreased  by $62,000  for the six
months  ended June 30,  1999,  from  $165,000  for the six months ended June 30,
1998. The decrease was due to relative higher interest rates in 1999,  resulting
in  less  opportunity  to  restructure  the  investment  portfolio  while  still
recording investment gains.

Non-Interest Expense

Salaries and benefits  expense totaled  $3,845,000 for the six months ended June
30, 1999,  compared with  $3,409,000  for the six months ended June 30, 1998, an
increase of $436,000 or 12.8%.  This  increase was  primarily  the result of new
hires, to support the overall growth of the bank, and annual salary increases.

Occupancy  expense  was  $1,161,000  for the six  months  ended  June 30,  1999,
compared with  $1,095,000 for the six months ended June 30, 1998, an increase of
$66,000 or 6.0%.  The increase was primarily due to the addition and  renovation
of new  facilities for the bank's  accounting  and loan  servicing  departments,
commercial lending and the customer service center.

Advertising and public relations  expenses  increased by $59,000,  or 26.6%, for
the six months  ended June 30, 1999  compared  to the same  period in 1998.  The
increase  was  primarily  attributed  to  advertising  for  new  hires,  various
marketing opportunities and an increase in market research.

Office and data processing  supplies expense decreased by $51,000, or 27.4%, for
the six months  ended June 30,  1999  compared  to the same  period in the prior
year. The decrease was primarily due to various cost savings programs.

Audit, legal and other professional  expenses increased by $31,000, or 10.8% for
the six months ended June 30, 1999 compared to the prior year period,  primarily
as a result of the hiring of a consultant for Y2K issues and  implementation and
research of various strategic initiatives.

Trust, professional and custodial expenses increased by $6,000, or 4.1%, for the
six months  ended June 30,  1999 as  compared  to the same  period in 1998.  The
increase  was due to an increase in trust  assets  under  management  as well as
additional services provided by the trust department.

The  company's  effective  tax rate for the six months  ending June 30, 1999 was
27.6% compared to 35.7% for the six months ended June 30, 1998. The reduction in
rate was a result of the  implementation  of  certain  tax  strategies  in 1998.
Expenses for these strategies were fully absorbed in 1998.

                                       15


                              Results of Operations
      Three Months Ended June 30, 1999 vs. Three Months Ended June 30, 1998

The company  reported net income of  $1,011,000  for the three months ended June
30, 1999,  versus  $878,000  for the three  months  ended June 30,  1998,  or an
increase of 15.1%.  The company had basic earnings per common share of $0.32 and
$0.28 for the three months ended June 30, 1999 and June 30, 1998,  respectively.
Diluted earnings per share were $0.30 and $0.27 for the three months ending June
30, 1999 and June 30, 1998, respectively.

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


                                                                  Three months ended June 30,
                                                                -----------------------------
($ in thousands)                                                   1999                1998
                                                                ---------            --------

                                                                              
Average assets                                                  $366,413             333,996
Average deposits and short-term borrowings                       335,811             307,169
Average investment securities (1)                                117,528             107,351
Average loans                                                    226,760             198,092
Net interest income                                                4,115               3,871
Provision for loan losses                                            135                 180
Tax expense                                                          354                 489
Average loans: Average deposits and borrowings                     67.53%              64.49%
Non interest expense: Average assets (2)                            3.70%               3.60%
Non interest income, exclusive of securities
  gains: Average assets (2)                                         0.73%               0.70%
Average tax equivalent rate earned on interest earning assets       8.01%               8.30%
Average rate paid on interest bearing deposits and
   short-term borrowings                                            3.76%               3.87%
Net interest rate spread                                            4.25%               4.43%
<FN>
(1) Average investment securities are shown at average amortized cost
(2) Ratios have been annualized based on number of days for the period
</FN>


Net Interest Income

The company's net interest income was $4,115,000 for the three months ended June
30, 1999, an increase of $244,000 or 6.3% from  $3,871,000  for the three months
ended June 30, 1998. Interest income increased  $372,000,  primarily a result of
an  increase of $28.7  million in the  average  loan  balance.  The  increase in
interest  income was  partially  offset by an increase  in  interest  expense of
$128,000, primarily due to an increase in average deposits.

The average  tax-equivalent  yield on earning  assets in the three  months ended
June 30,  1999,  was 8.01%,  down 29 basis points from 8.30% in the three months
ended  June 30,  1998.  The  decrease  in  average  yield on  earning  assets is
primarily  attributable to a decrease in yield on loans,  partially offset by an
increase in yield on  investment  securities.  The decrease in yield on loans is
primarily  attributable  to a decline in the prime rate in 1998. The increase in
the tax  equivalent  yield on  investment  securities  from  6.40% to 6.62%  was
primarily a result of a change in investment mix to higher  yielding  securities
and tax-exempt  securities.  The average rate paid on interest  bearing deposits
and short-term  borrowings in the three months ended June 30, 1999, was 3.76%, a
decrease of 11 basis  points from 3.87% in the three months ended June 30, 1998,
primarily due to a drop in rates paid on  certificates  of deposit.  The average
rate on  short-term  borrowings  increased  from  3.72% to 4.29% as a result  of
increased borrowings at the Federal Home Loan Bank.

The  increase in the bank's net  interest  income  during the three months ended
June 30,  1999 was  primarily  due to the  increase  in  average  loans of $28.7
million,  partially  offset by an increase in average deposits and a decrease in
interest  rate  spread.  The interest  rate spread  decreased 18 basis points to
4.25% in the three months  ended June 30,  1999,  from 4.43% in the three months
ended June 30, 1998.

The following table sets forth,  among other things, the extent to which changes
in interest rates and changes in the average balances of interest-earning assets
and  interest-bearing  liabilities  have  affected  interest  income and expense
during the three  months  ended June 30, 1999,  and 1998.  For each  category of
interest-earning  assets  and  interest-bearing   liabilities,   information  is
provided  on changes  attributable  to: (1)  volume  (change in average  balance
multiplied  by prior year average  rate);  (2) interest  rate (change in average
interest rate multiplied by prior year average balance); and (3) rate and volume
(the remaining difference).

                                       16



                                   AVERAGE BALANCES, INTEREST AND AVERAGE INTEREST RATES

                                                 Three Months Ended June 30, 1999   Three Months Ended June 30, 1998
                                                 ---------------------------------  ---------------------------------
                                                 Average                 Interest    Average                Interest
($ in thousands)                                 Balance     Interest    Rates (3)   Balance    Interest    Rates (3)
                                                 --------    --------    ---------   -------    --------    ---------
                                                                                             
Assets:
    Loans  (1) (2)                               $  226,760   $  4,949     8.75%     $ 198,092    $  4,638      9.39%
    Investment securities (3)                       117,528      1,712     6.62        107,351       1,613      6.40
    Federal funds sold                                1,695         20     4.73          4,303          58      5.41
                                                 ----------   --------                --------    --------
       Total interest earnings assets               345,983      6,681     8.01%       309,746       6,309      8.30%
                                                              --------                            --------
    Other assets (4)                                 20,430                             24,250
                                                 ----------                          ---------

      Total assets                               $  366,413                          $ 333,996
                                                 ==========                          =========

Liabilities and stockholders' equity:
    Savings, NOW and money market                $  115,166        588     2.05%     $ 113,071         625      2.22%
    Time deposits                                   142,746      1,804     5.07        124,495       1,673      5.39
    Short-term borrowings                            16,286        174     4.29         15,091         140      3.72
                                                 ----------   --------               ---------    --------
      Interest bearing deposits and borrowings      274,198      2,566     3.76%       252,657       2,438      3.87%
                                                              --------                            --------
    Non-interest bearing deposits                    61,613                             54,512
    Other liabilities                                 2,475                              2,548
                                                 ----------                          ---------
      Total liabilities                             338,286                            309,717

Stockholders' equity                                 28,127                             24,279
                                                 ----------                          ---------
      Total liabilities and
       Stockholders' equity                      $  366,413                          $ 333,996
                                                 ==========                          =========

Net interest rate spread                                                   4.25%                                4.43%

Net interest income                                           $  4,115                            $  3,871
                                                              ========                            ========

Net yield on average earning assets                                        5.03%                                5.14%


($ in thousands)                                                           Changes due to
                                                        ---------------------------------------------------
                                                                                    Interest        Rate/
                                                         Total         Volume         Rate          Volume
                                                        -------       --------      --------        ------
                                                                                       
Assets:
    Loans  (1) (2)                                      $  311        $    671       $ (316)        $  (44)
    Investment securities (3)                               99             162           59           (122)
    Federal funds sold                                     (38)            (35)          (7)             4
                                                         -----        --------       ------         ------
       Total interest earnings assets                      372             798         (264)          (162)
                                                         -----        --------       ------         ------
    Other assets (4)

      Total assets

Liabilities and stockholders' equity:
    Savings, NOW and money market                          (37)             12          (48)            (1)
    Time deposits                                          131             245          (99)           (15)
    Short-term borrowings                                   34              11           21              2
                                                         -----           -----       ------         ------
      Interest bearing deposits and borrowings             128             268         (126)           (14)
                                                         -----           -----       ------         ------
    Non-interest bearing deposits
    Other liabilities

      Total liabilities

Stockholders' equity

      Total liabilities and
       Stockholders' equity

Net interest rate spread

Net interest income                                     $  244        $    530       $  (138)       $ (148)
                                                        ======        ========       =======        ======
Net yield on average earning assets

<FN>
(1) Average loans include non- accrual loans.

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

(3)  Average balances are presented at average amortized cost and average interest rates are presented on a tax-equivalent basis.

(4)  Other assets include cash and due from banks, accrued interest  receivable,  allowance for loan losses, real estate acquired by
     foreclosure, deferred income taxes and other miscellaneous assets.
</FN>


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.

                                                                 17


The  provision  for loan  losses  amounted  to  $135,000  and  $180,000  for the
three-month periods ended June 30, 1999 and 1998 respectively. Loans, before the
allowance for loan losses, have increased from $202.7 million, at June 30, 1998,
to $231.0 million, at June 30, 1999, or an increase of 13.9%. Although there has
not been an  increase  in problem  assets or change in the  bank's  underwriting
practices,  management recognizes the increased risk and the need for additional
reserves as the loan  balances  increase.  The  provision  reflects  real estate
values  and  economic  conditions  in New  England  and in  Greater  Lowell,  in
particular,   the  level  of  non-accrual  loans,   levels  of  charge-offs  and
recoveries,  levels of outstanding loans, known and inherent risks in the nature
of the loan portfolio and management's assessment of current risk. The provision
for loan losses for the three months ended June 30, 1999, reflects both reserves
for new origination and management's  assessment of  appropriateness of reserves
on existing  balances.  The provision for loan losses is a significant factor in
the bank's operating results.

Non-Interest Income

Non-interest  income,  exclusive  of  security  gains,  increased  by $84,000 to
$664,000 for the three months ended June 30, 1999,  compared to $580,000 for the
three months  ended June 30, 1998.  This  increase  was  primarily  caused by an
increase in trust fees of $72,000.

Trust fees increased by $72,000,  or 32.6%,  for the three months ended June 30,
1999 compared to the same period in 1998 due to an increase in trust assets.

Deposit fees  decreased by $9,000,  or 3.9%, for the three months ended June 30,
1999,  compared to the three months ended June 30, 1998. The decrease was due to
a reduction in overdraft fees.

Other income for the three months ended June 30, 1999, was $84,000,  an increase
of 15.1%,  from $73,000 for the three months ended June 30, 1998,  and primarily
due to increases in ATM fees, safe deposit fees, and wire transfer fees.

Net gains on sale of  investments  increased  to $103,000  for the three  months
ended June 30, 1999 compared to $94,000 in the three months ended June 30, 1998.

Non-Interest Expense

Salaries and benefits expense totaled $1,972,000 for the three months ended June
30, 1999,  compared with $1,731,000 for the three months ended June 30, 1998, an
increase of $241,000 or 13.9%.  This  increase was  primarily  the result of new
hires, to support the overall growth of the bank, and annual salary increases.

Occupancy  expense  was  $584,000  for the three  months  ended  June 30,  1999,
compared  with $540,000 for the three months ended June 30, 1998, an increase of
$44,000 or 8.1%.  The increase was primarily due to the addition and  renovation
of new  facilities for the bank's  accounting  and loan  servicing  departments,
commercial lending and the customer service center.

Advertising and public relations  expenses  increased by $41,000,  or 35.3%, for
the three  months ended June 30, 1999  compared to the same period in 1998.  The
increase was  attributed to  advertising  for new hires,  and various  marketing
opportunities and market research.

Office and data processing  supplies expense decreased by $19,000, or 20.4%, for
the three  months  ended June 30, 1999  compared to the same period in the prior
year. The decrease was primarily due to various costs saving programs.

Audit, legal and other professional expenses increased by $38,000, or 23.5%, for
the  three  months  ended  June 30,  1999  compared  to the prior  year  period,
primarily due to the timing of Y2K expenditures.

Trust,  professional and custodial expenses increased by $13,000,  or 18.1%, for
the three months ended June 30, 1999 as compared to the same period in 1998. The
increase  was due to an increase in trust  assets  under  management  as well as
additional services provided by the trust department.

The  company's  effective tax rate for the three months ending June 30, 1999 was
25.9%  compared to 35.8% for the three months ended June 30, 1998. The reduction
in rate was a result of implementation of certain tax strategies in 1998.

                                       18


ITEM 3 - Quantitative and Qualitative Disclosures about Market Risk

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

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

Management  believes  there have been no material  changes in the interest  rate
risk reported in the  company's  Annual Report on Form 10-KSB for the year ended
December 31, 1998.


                                       19



                           PART II - OTHER INFORMATION


Item 1            Legal Proceedings
                  Not Applicable

Item 2            Changes in Securities
                  Not Applicable

Item 3            Defaults upon Senior Securities
                  Not Applicable

Item 4            Submission of Matters to a Vote of Security Holders
                  The annual meeting of shareholders of the bank was held on May
                  4, 1999. Votes were cast as follows:

                    1.   To elect  five  Directors  of the  Company,  each for a
                         three-year term:

                           Nominee                For       Against     Abstain

                           Kenneth S. Ansin    2,722,612       0           0
                           Eric W. Hanson      2,722,612       0           0
                           Arnold S. Lerner    2,722,612       0           0
                           Richard W. Main     2,722,612       0           0
                           John R. Clementi    2,722,612       0           0

                    2.   To  approve  and adopt an  amendment  to the  Company's
                         Articles  of  Organization  to  increase  the number of
                         shares of common  stock that the Company is  authorized
                         to issue from 5,000,000 shares to 10,000,000 shares

                           For         Against    Abstain      Broker Non-Vote
                         2,707,106     8,400       7,106

                    3.   To ratify the Board of Directors'  appointment  of KPMG
                         Peat Marwick LLP as the Company's  independent auditors
                         for the fiscal year ending December 31, 1999

                           For         Against    Abstain      Broker Non-Vote
                         2,715,412       0         7,200


Item 5            Other Information
                  None

Item 6            Exhibits and Reports on Form 8-K
                  The following exhibits are included with this report:

                    27.1 Financial Data Schedule  (included with electronic copy
                         only)

                                       20



                                   SIGNATURES


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


                               ENTERPRISE BANCORP, INC.

DATE:  August 9, 1999          /s/ John P. Clancy, Jr.
                               John P. Clancy, Jr.
                               Senior Vice President, Chief Financial Officer,
                               Chief Investment Officer and Treasurer


                                       21