1
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q
(Mark One)

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

1934 For the quarterly period ended       March 31, 2001                       .
                                    -------------------------------------------
                                                 or
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the transition period from                                                 .
                                -----------------------------------------------
 .

Commission file number                          0-15752                        .
                      ---------------------------------------------------------

                                CENTURY BANCORP, INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

COMMONWEALTH OF MASSACHUSETTS                                         04-2498617
- --------------------------------------------------------------------------------
(State or other jurisdiction of incorporation                   (I.R.S. Employer
 or organization)                                            Identification No.)

400 MYSTIC AVENUE, MEDFORD, MA                                             02155
- --------------------------------------------------------------------------------
(Address of principal executive offices)                              (Zip Code)

                                (781) 391-4000
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

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 and 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.

                                           X    Yes                 No
                                          -----             -------

Indicate the number of shares outstanding of each of the registrant's classes of
common stock as of March 31, 2001:

             CLASS A COMMON STOCK, $1.00 PAR VALUE   3,402,300 SHARES
             CLASS B COMMON STOCK, $1.00 PAR VALUE   2,138,050 SHARES

SIGNATURES

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

Date:  May 4, 2001                                 CENTURY BANCORP, INC.
       --------------                        -----------------------------------



/s/ Paul V. Cusick, Jr.                       /s/ Kenneth A. Samuelian
- ----------------------------                  ------------------------------
PAUL V. CUSICK, JR.                           KENNETH A. SAMUELIAN
VICE PRESIDENT AND TREASURER                  VICE PRESIDENT
(PRINCIPAL FINANCIAL OFFICER)                 CENTURY BANK AND TRUST COMPANY
                                              (CHIEF ACCOUNTING OFFICER)




                                     1 of 11

   2

                              Century Bancorp, Inc.



                                                                              PAGE
                                     INDEX                                   NUMBER
                                     -----                                   ------
                                                                       
PART I            FINANCIAL INFORMATION

Item 1.           FINANCIAL STATEMENTS

                  Consolidated Balance Sheets:
                  March 31, 2001 and December 31, 2000                         3

                  Consolidated Statements of Income:
                  Three months (3) Months Ended March 31, 2001 and
                   2000.                                                       4

                  Consolidated Statements of Changes in Stockholders
                  Equity:  Three (3) months ended March 31, 2001 and
                  2000.                                                        5

                  Consolidated Statements of Cash Flows:
                  Three (3) months ended March 31, 2001 and 2000.              6

                  Notes to Consolidated Financial Statements                   7

Item 2.           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                  CONDITION AND RESULTS OF OPERATIONS                          8- 10

Item 3.           QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT
                  MARKET RISK                                                 11

PART II.          OTHER INFORMATION

                  Item 1 through Item 6                                       11




                                     2 of 11

   3


PART I - Item 1
- ----------

Century Bancorp, Inc. - Consolidated Balance Sheets (unaudited)
- --------------------------------------------------------------------------------
                                 (000's)


                                                                                   March 31,          Dec. 31,
ASSETS                                                                                2001               2000
                                                                                  -----------       -----------
                                                                                              
Cash and due from banks                                                           $    44,445       $    63,790
Federal funds sold and interest-bearing deposits in other banks                        45,502           112,012
                                                                                  -----------       -----------
    Total cash and cash equivalents                                                    89,947           175,802
                                                                                  -----------       -----------
Securities available-for-sale, amortized cost $309,388  and
         $274,939, respectively                                                       311,631           273,144
Securities held-to-maturity, market value $159,547 and
         $168,462, respectively                                                       158,184           169,186

Loans, net of unearned discount:
  Commercial & industrial                                                              82,950            95,957
  Construction & land development                                                      29,866            21,840
  Commercial real estate                                                              214,085           209,233
  Industrial revenue bonds                                                                101               119
  Residential real estate                                                              81,003            81,526
  Consumer & other                                                                     14,235             9,226
  Home equity                                                                          20,680            21,107
  Overdrafts                                                                              532               555
                                                                                  -----------       -----------
    Total loans, net of unearned discount                                             443,452           439,563
      Less: allowance for loan losses                                                   6,124             5,662
                                                                                  -----------       -----------
        Net loans                                                                     437,328           433,901

  Bank premises and equipment, net                                                      9,089             8,819
  Accrued interest receivable                                                           7,097             7,612
  Other assets                                                                         14,834            15,366
                                                                                  -----------       -----------
          Total assets                                                            $ 1,028,110       $ 1,083,830
                                                                                  ===========       ===========
LIABILITIES

Deposits:
  Demand deposits                                                                 $   183,481       $   198,914
  Savings and NOW deposits                                                            172,698           175,655
  Money market accounts                                                               139,857           131,159
  Time deposits                                                                       244,568           288,068
                                                                                  -----------       -----------
        Total deposits                                                                740,604           793,796

Securities sold under agreements to repurchase                                         67,701            71,450
Federal Home Loan Bank (FHLB) borrowings and other borrowed funds                      91,196            97,328
Other liabilities                                                                      23,763            21,000
Long term debt                                                                         28,750            28,750
                                                                                  -----------       -----------
        Total liabilities                                                             952,014         1,012,324

STOCKHOLDERS' EQUITY
  Class A common stock, $1.00 par value per share; authorized
    10,000,000 shares; issued 3,760,900 and 3,754,600, respectively                     3,761             3,755
  Class B common stock, $1.00 par value per share; authorized
    5,000,000 shares; issued 2,185,600 and 2,191,900, respectively                      2,186             2,192
  Additional paid-in capital                                                           11,093            11,093
  Retained earnings                                                                    63,059            60,916
  Treasury stock, Class A, 358,600 and 348,600 shares, at cost, respectively           (5,420)           (5,242)
  Treasury stock, Class B, 47,550 shares, each period, at cost, respectively              (41)              (41)
                                                                                  -----------       -----------
                                                                                       74,638            72,673
  Accumulated other comprehensive (loss)                                                1,458            (1,167)
                                                                                  -----------       -----------
        Total stockholders' equity                                                     76,096            71,506
                                                                                  -----------       -----------
          Total liabilities and stockholders' equity                              $ 1,028,110       $ 1,083,830
                                                                                  ===========       ===========



See accompanying Notes to Consolidated Financial Statements.

                                     3 of 11

   4
Century Bancorp, Inc. - Consolidated Statements of Income (unaudited)
- --------------------------------------------------------------------------------
                           (000's except share data)


                                                                        Three months ended March 31,
                                                                             2001           2000
                                                                         ----------      ----------
                                                                                   
  Interest income
    Loans                                                                $    9,712      $    9,427
    Securities held-to-maturity                                               2,576           2,359
    Securities available-for-sale                                             4,428           3,914
    Federal funds sold and interest-bearing deposits in other banks             559             112
                                                                         ----------      ----------
        Total interest income                                                17,275          15,812

  Interest expense
    Savings and NOW deposits                                                    901             980
    Money market accounts                                                       797             540
    Time deposits                                                             3,650           3,055
    Securities sold under agreements to repurchase                              657             697
    FHLB borrowings, other borrowed funds and long term debt                  1,772           2,054
                                                                         ----------      ----------
        Total interest expense                                                7,777           7,326
                                                                         ----------      ----------
          Net interest income                                                 9,498           8,486

            Provision for loan losses                                           375             300
                                                                         ----------      ----------
          Net interest income after provision
           for loan losses                                                    9,123           8,186

  Other operating income
    Service charges on deposit accounts                                         709             457
    Lockbox fees                                                                830             402
    Brokerage commissions                                                       340             440
    Other income                                                                202             160
                                                                         ----------      ----------
        Total other operating income                                          2,081           1,459
                                                                         ----------      ----------

  Operating expenses
    Salaries and employee benefits                                            4,482           3,828
    Occupancy                                                                   559             409
    Equipment                                                                   441             366
    Other                                                                     1,700           1,384
                                                                         ----------      ----------
        Total operating expenses                                              7,182           5,987
                                                                         ----------      ----------

          Income before income taxes                                          4,022           3,658

   Provision for income taxes                                                 1,476           1,307
                                                                         ----------      ----------

          Net income                                                     $    2,546      $    2,351
                                                                         ==========      ==========
- ---------------------------------------------------------------------------------------------------

  Share data:
    Weighted average number of shares outstanding, basic                  5,547,350       5,672,269
    Weighted average number of shares outstanding, diluted                5,547,350       5,674,306
    Net income per share, basic                                          $     0.46      $     0.41
    Net income per share, diluted                                        $     0.46      $     0.41
    Cash dividends declared:
      Class A common stock                                               $   0.0900      $   0.0800
      Class B common stock                                               $   0.0450      $   0.0370




See accompanying Notes to Consolidated Financial Statements.

                                    4 of 11

   5

Century Bancorp, Inc. - Consolidated Statement of Changes in Stockholders'
Equity (unaudited)
- --------------------------------------------------------------------------------


                                                                                                         Accumulated
                                           Class A   Class B  Additional             Treasury   Treasury      Other       Total
                                           Common    Common    Paid-In   Retained     Stock      Stock   Comprehensive Stockholders'
Three months ended March 31,                Stock     Stock    Capital   Earnings    Class A    Class B   Income (Loss)   Equity
                                           -------   -------   -------   --------   --------   --------  -------------- ------------
                                                                                       (000's)
2000
- ----
                                                                                                 
Balance at December 31, 1999               $  3,722  $  2,197   $ 11,017  $ 52,188   ($ 3,122)  ($    41)  ($ 5,665)     $ 60,296

Net income                                       --        --         --     2,351         --         --         --         2,351

Other comprehensive income, net of tax:
  Increase in unrealized loss on
    securities available-for-sale                --        --         --        --         --         --       (572)         (572)
                                                                                                                         --------
Comprehensive income                                                                                                        1,779

Conversion of Class B common stock to
  Class A common stock, 5,000 shares              5        (5)

Stock options exercised, 27,750 shares           28        --         76        --         --         --         --           104

Treasury stock repurchase, 57,500 shares         --        --         --        --       (890)        --         --          (890)

Cash dividends, Class A common stock,
    $.08 per share                               --        --         --      (285)        --         --         --          (285)

Cash dividends, Class B common stock,
    $.037 per share                              --        --         --       (79)        --         --         --           (79)
                                           --------  --------   --------  --------   --------   --------   --------      --------
Balance at March 31, 2000                  $  3,755  $  2,191   $ 11,093  $ 54,175   ($ 4,012)  ($    41)  ($ 6,237)     $ 60,925
                                           ========  ========   ========  ========   ========   ========   ========      ========


2001
- ----
Balance at December 31, 2000               $  3,755  $  2,192   $ 11,093  $ 60,916   ($ 5,242)  ($    41)  ($ 1,167)     $ 71,506

Net income                                       --        --         --     2,546         --         --         --         2,546

Other comprehensive income, net of tax:
Decrease in unrealized loss on
  securities available-for-sale                --        --         --        --         --         --      2,625           2,625
                                                                                                                         --------
Comprehensive income                                                                                                        5,171

Conversion of Class B common stock to
    Class A common stock, 6,300 shares            6        (6)        --        --         --         --         --            --

Treasury stock repurchases, 10,000 shares        --        --         --        --       (178)        --         --          (178)

Cash dividends, Class A common stock,
    $.09 per share                               --        --         --      (307)        --         --         --          (307)

Cash dividends, Class B common stock,
    $.045 per share                              --        --         --       (96)        --         --         --           (96)
                                           --------  --------   --------  --------   --------   --------   --------      --------
Balance at March 31, 2001                  $  3,761  $  2,186   $ 11,093  $ 63,059   ($ 5,420)  ($    41)  $  1,458      $ 76,096
                                           ========  ========   ========  ========   ========   ========   ========      ========




See accompanying Notes to Consolidated Financial Statements.

                                      5 of 11

   6

Century Bancorp, Inc. - Consolidated Statement of Cash Flows (unaudited)
- --------------------------------------------------------------------------------


                                                                                         For the three months ended
                                                                                                  March 31,
                                                                                             2001            2000
                                                                                          ---------       ---------
                                                                                                    
                                                                                                      (000's)
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income                                                                              $   2,546       $   2,351
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Provision for loan losses                                                                 375             300
      Deferred income taxes                                                                    (232)          1,094
      Net depreciation and amortization                                                         459             480
      Decrease (increase) in accrued interest receivable                                        515          (1,116)
      Increase in other assets                                                                 (347)             (5)
      Proceeds from sales of loans                                                               26              --
      Gain on sales of loans                                                                     --               4
      Gain on sale of securities                                                                (27)             --
      Increase in other liabilities                                                             210           1,485
                                                                                          ---------       ---------
        Net cash provided by operating activities                                             3,525           4,593
                                                                                          ---------       ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Proceeds from maturities of securities available-for-sale                                  31,518           2,332
  Purchase of securities available-for-sale                                                 (65,920)         (4,000)
  Proceeds from maturities of securities held-to-maturity                                    21,445           3,304
  Purchase of securities held-to-maturity                                                   (10,453)         (1,997)
  Increase (decrease) in payable for investments purchased                                    2,000          (6,000)
  Net increase in loans                                                                      (3,671)        (13,892)
  Capital expenditures                                                                         (645)           (443)
                                                                                          ---------       ---------
    Net cash used in investing activities                                                   (25,726)        (20,696)
                                                                                          ---------       ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Net decrease in time deposits                                                             (43,500)        (33,418)
  Net (decrease) Increase in demand, savings, money market and NOW deposits                  (9,692)          8,152
  Net proceeds from the issuance of common stock                                                 --             104
  Treasury stock repurchases                                                                   (178)           (890)
  Cash Dividends                                                                               (403)           (364)
  Net (decrease) increase in securities sold under agreements to repurchase                  (3,749)          9,720
  Net decrease in FHLB borrowings and other borrowed funds                                   (6,132)         (3,782)
                                                                                          ---------       ---------
    Net cash used in financing activities                                                   (63,654)        (20,478)
                                                                                          ---------       ---------
Net decrease in cash and cash equivalents                                                   (85,855)        (36,581)
  Cash and cash equivalents at beginning of year                                            175,802          66,528
                                                                                          ---------       ---------
  Cash and cash equivalents at end of period                                              $  89,947       $  29,947
                                                                                          =========       =========



SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Cash paid (received) during the period for:
    Interest                                                                              $   8,587       $   7,857
    Income taxes                                                                               (992)            309
  Change in unrealized losses on securities available-for-sale, net of  taxes             $   2,625      ($     572)



See accompanying Notes to Consolidated Financial Statements.

                                     6 of 11

   7

                              Century Bancorp, Inc.
                   Notes to Consolidated Financial Statements

BASIS OF PRESENTATION

                    In the opinion of management, the accompanying unaudited
                    interim consolidated financial statements reflect all
                    adjustments, consisting of normal recurring adjustments,
                    which are necessary to present a fair statement of the
                    results for the interim period presented of Century Bancorp,
                    Inc. (the "Company") and its wholly owned subsidiary,
                    Century Bank and Trust Company (the "Bank"). The results of
                    operations for the interim period ended March 31, 2001, are
                    not necessarily indicative of results for the entire year.
                    It is suggested that these statements be read in conjunction
                    with the consolidated financial statements and the notes
                    thereto included in the Company's Annual Report on Form 10K
                    for year ended December 31, 2000.

                    The financial statements have been prepared in conformity
                    with generally accepted accounting principles and to general
                    practices within the banking industry. 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 susceptible to change in the
                    near-term relate to the allowance for losses on loans.
                    Management believes that the allowance for losses on loans
                    is adequate based on independent appraisals and review of
                    other factors associated with the assets. While management
                    uses available information to recognize losses on loans,
                    future additions to the allowance for loans may be necessary
                    based on changes in economic conditions. In addition,
                    regulatory agencies periodically review the Company's
                    allowance for losses on loans. Such agencies may require the
                    Company to recognize additions to the allowance for loans
                    based on their judgements about information available to
                    them at the time of their examination.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

                    The consolidated financial statements include the accounts
                    of the Company and its wholly-owned subsidiary, the Bank.
                    The Company provides a full range of banking services to
                    consumer, business and municipal customers in Massachusetts.
                    As a bank holding company, the Company is subject to the
                    regulation and supervision of the Federal Reserve Board. The
                    Bank, a state chartered financial institution, is subject to
                    supervision and regulation by applicable state and federal
                    banking agencies, including the Federal Reserve Board, the
                    Federal Deposit Insurance Corporation (the "FDIC"), and the
                    Massachusetts Division of Banks.

                    The Bank is also subject to various requirements and
                    restrictions under federal and state law, including
                    requirements to maintain reserves against deposits,
                    restrictions on the types and amounts of loans that may be
                    granted and the interest that may be charge thereon, and
                    limitations on the types of investments that may be made and
                    the types of services that may be offered. Various consumer
                    laws and regulations also affect the operations of the Bank.
                    In addition to the impact of regulation, commercial banks
                    are affected significantly by the actions of the Federal
                    Reserve Board as it attempts to control the money supply and
                    credit availability in order to influence the economy. All
                    aspects of the Company's business are highly competitive.
                    The Company faces aggressive competition from other lending
                    institutions and from numerous other providers of financial
                    services.


                                    7 of 11

   8


ITEM 2              MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                    FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

OVERVIEW            For the quarter ended and year-to-date ended March 31, 2001.

                    Earnings for the first quarter ended March 31, 2001 were
                    $2.5 million, an increase of 8.3% when compared with the
                    first quarter 2000 earnings of $2.4 million. Diluted
                    earnings per share for the first quarter 2001 were $0.46
                    versus $0.41 for the first quarter of 2000. The increase was
                    mainly attributable to balance sheet growth and increases in
                    fee income.

                    Total assets were $1,028.1 million at March 31, 2001
                    compared to $1,083.8 at December 31, 2000. The reduction was
                    mainly attributable to seasonal municipal deposit levels.

                    During the third quarter of 2000, the Company announced
                    plans to continue its stock repurchase plan. Under the
                    program, the Company is authorized to repurchase up to
                    300,000 shares, or less than 9% or Century Bancorp Class A
                    Common Stock. The program expires on July 14, 2001. Through
                    the end of the first quarter of 2000, the Company has
                    repurchased 20,000 shares.

FINANCIAL CONDITION

LOANS               On March 31, 2001 total loans outstanding , net of unearned
                    discount, were $443.5 million, an increase of 0.9% from the
                    total on December 31, 2000. At March 31, 2001 commercial
                    real estate loans accounted for 48.3% and residential real
                    estate loans, including home equity credit lines, accounted
                    for 22.9% of total loans. Construction loans increased to
                    $29.9 million at March 31, 2001 from $21.8 million on
                    December 31, 2000.

                    The increase in loans was mainly attributable to consumer
                    and other loans. Consumer and other loans are comprised
                    mainly of personal installment and personal credit loans.
                    Also, originations of corporate loans reflect the Company's
                    interest for this type of loan.

ALLOWANCE FOR LOAN LOSSES

                    The allowance for loan losses was 1.38% of total loans on
                    March 31, 2001 compared with 1.29% on December 31, 2000. Net
                    recoveries for the three month period ended March 31, 2001
                    were $87 thousand compared with net charge-offs of $3.6
                    million for the same period in 2000. The decrease in net
                    charge-offs primarily reflected the deterioration with one
                    borrower's credit quality whose total relationship amounted
                    to $4.1 million. Management reported this credit in the
                    third quarter 1999 10Q, placed it to nonaccrual loans during
                    the fourth quarter of 1999 and subsequently charged-off $3.5
                    million during the first quarter of 2000.

                    Management believes that the allowance for loan losses is
                    adequate. Management uses available information to provide
                    for losses but recognizes that changes in economic
                    conditions may result in additional losses and additional
                    loss provisions. Also, the allowance is reviewed in
                    conjunction with regulatory examinations. These reviews may
                    require the Company to make additional provisions to the
                    allowance based on judgements made by the regulators.


                                    8 of 11

   9


                     Management's Discussion and Analysis of Financial Condition
                     and Results of Operation (con't.)

                     
                     
                                              MARCH 31, 2001             DECEMBER 31, 2000
                                              --------------             -----------------
                                                       (DOLLARS IN THOUSANDS)

                                                                          
                    Nonaccruing loans             $1,004                        $110
                    Loans past due 90 days
                      or more                     $    0                        $ 19

                    Nonaccruing loans as a
                      Percentage of total loans     .23%                        .03%
                    

INVESTMENTS         Management continually evaluates its investment alternatives
                    in order to properly manage the overall balance sheet mix.
                    The timing of purchases, sales and reinvestment, if any,
                    will be based on various factors including expectation of
                    movements in market interest rates, deposit flows and loan
                    demand. Notwithstanding these events, it is the intent of
                    management to grow the earnings asset base through loan
                    originations, loan purchases or investment acquisitions
                    while funding this growth through a mix of retail deposits,
                    FHLB advances, and retail repurchase agreements.

                   
                   
                                                       MARCH 31, 2001    DECEMBER 31, 2000
                                                       --------------    -----------------
                                                             (DOLLARS IN THOUSANDS)
                                                                       
                    SECURITIES AVAILABLE-FOR-SALE
                    U.S. Government and
                     Agencies                              $261,836          $224,198
                    Other Bonds and Equity Securities        19,372            18,306
                    Mortgage-backed Securities               30,423            30,640
                                                           --------          ---------
                    Total Securities Available-for-Sale    $311,631          $273,144
                                                           ========          ========


                    SECURITIES HELD-TO-MATURITY
                    U.S. Government and
                     Agencies                              $ 79,444          $ 86,981
                    Other Bonds and Equity Securities            25                25
                    Mortgage-backed Securities               78,715            82,180
                                                           --------          --------
                    Total Securities Held-to-Maturity      $158,184          $169,186
                                                           ========          ========
                    

SECURITIES AVAILABLE-FOR-SALE

                    The securities available-for-sale portfolio totaled $311.6
                    million at March 31, 2001, an increase of 14.1% from
                    December 31, 2000. The portfolio is concentrated in United
                    States Treasury and Agency securities and has an estimated
                    weighted average maturity of 2.9 years.

SECURITIES HELD-TO-MATURITY

                    The securities held-to-maturity portfolio totaled 158.2
                    million on March 31, 2001, a decrease of 6.5% from the total
                    on December 31, 2000. The portfolio is concentrated in
                    United States Treasury and Agency securities, including

                                    9 of 11
   10


                    Management's Discussion and Analysis of Financial Condition
                    and Results of Operation (con't.)


                    Mortgage Backed Securities and has an estimated weighted
                    average maturity of 3.1 years.

DEPOSITS AND BORROWED FUNDS

                    On March 31, 2001 deposits totaled $740.6 million,
                    representing a 6.7% decrease in total deposits from December
                    31, 2000. Total deposits decreased primarily as a result of
                    seasonal municipal deposit levels. Borrowed funds totaled
                    $158.9 million compared to $168.8 million at December 31,
                    2000.


RESULTS OF OPERATIONS

NET INTEREST INCOME

                    For the three month period ended March 31, 2001 net interest
                    income totaled $9.5 million, an increase of 11.9% from the
                    comparable period in 2000. Interest income was affected
                    positively by balance sheet growth. The net yield on average
                    earning assets on a fully taxable equivalent basis increased
                    to 4.08% in the first three months of 2001 from 3.98% during
                    the same period in 2000. The increase was mainly
                    attributable to core deposit growth.

PROVISION FOR LOAN LOSSES

                    For the three month period ended March 31, 2001 the loan
                    loss provision totaled $375 thousand compared to $300
                    thousand for the same period last year.

                    Loan loss provision increased due to growth in the loan
                    portfolio. The Company's loan loss allowance as a percentage
                    of total loans outstanding has increased from 1.02% at March
                    31, 2000 to 1.38% at March 31, 2001.

NON-INTEREST INCOME AND EXPENSE

                    Other operating income for the quarter ended March 31, 2001
                    was $2.1 million compared to $1.5 million for the first
                    quarter of 2000. The increase was mainly attributable to an
                    increase of $428 thousand in lockbox fees and a $252
                    thousand increase in service charges on deposit accounts. A
                    former provider of lockbox services exited the business
                    which allowed the Company to increase its business. This
                    increase was partially offset by a decrease of $100 thousand
                    from brokerage commissions.

                    During the first quarter 2001, operating expenses increased
                    by $1,195 thousand to $7.2 million or 20% from the same
                    quarter last year. Most of the increase was in increased
                    staff levels as well as merit increases in salaries and
                    employee benefits with the remainder in all other expenses.

INCOME TAXES

                    For the first quarter of 2001, the Company's income taxes
                    totaled $1.5 million on pretax income of $4.0 million for an
                    effective tax rate of 36.7%. For last year's corresponding
                    quarter, the Company's income taxes totaled $1.3 million on
                    pretax income of $3.7 million for an effective rate of
                    35.7%.

                                    10 of 11

   11


ITEM 3              QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

                    The response is incorporated herein by reference from the
                    discussion under the Subcaption "Market Risk and Asset
                    Liability Management" of the caption "MANAGEMENT'S
                    DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
                    OF OPERATIONS" on pages 9 and 10 of the Annual Report which
                    is incorporated herein by reference.




PART II - OTHER INFORMATION

Item 1              Legal proceedings - The Company is not engaged in any legal
                    proceedings of a material nature at the present time. From
                    time to time, the Company is party to routine legal
                    proceedings within the normal course of business. Such
                    routine legal proceedings, in the aggregate, are believed by
                    management to be immaterial to the Company's financial
                    condition and results of operation.

Item 2              Change in securities - Not applicable

Item 3              Defaults upon senior securities - Not applicable

Item 4              Submission of matters to a vote - Not applicable

Item 5              Other information - Not applicable

Item 6              Exhibits and reports on form 8-K - Not applicable





                                    11 of 11