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, 2002                                 .
                                -----------------------------------------------

                                       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                            (I.R.S. Employer
 incorporation 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, 2002:

        CLASS A COMMON STOCK, $1.00 PAR VALUE           3,391,170 SHARES
        CLASS B COMMON STOCK, $1.00 PAR VALUE           2,124,730 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 13, 2002                            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 12



                              Century Bancorp, Inc.


                                                                        Page
                                    Index                               Number
                                    -----                               ------
PART I        FINANCIAL INFORMATION

Item 1.       FINANCIAL STATEMENTS

              Consolidated Balance Sheets:
              March 31, 2002 and December 31, 2001                         3

              Consolidated Statements of Income:
              Three (3) Months Ended March 31, 2002 and
              2001.                                                        4

              Consolidated Statements of Changes in Stockholders'
              Equity: Three (3) months ended March 31, 2002 and
              2001.                                                        5

              Consolidated Statements of Cash Flows:
              Three (3) months ended March 31, 2002 and 2001.              6

              Notes to Consolidated Financial Statements                   7

Item 2.       MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
              CONDITION AND RESULTS OF OPERATIONS                       8-11

Item 3.       QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT
              MARKET RISK                                                 12


PART II.      OTHER INFORMATION

              Item 1 through Item 6                                       12


                                    2 of 12


PART I - Item 1

Century Bancorp, Inc. - Consolidated Balance Sheets
- --------------------------------------------------------------------------------



                            (000's)                              (unaudited)
                                                                  March 31,               Dec. 31,
ASSETS                                                              2002                   2001
- ----------                                                       ------------           ----------
                                                                                    
Cash and due from banks                                          $   46,188             $   71,820
Federal funds sold and interest-bearing deposits in
  other banks                                                            17                106,013
                                                                 ----------             ----------
    Total cash and cash equivalents                                  46,205                177,833
                                                                 ----------             ----------
Securities available-for-sale, amortized cost $552,288
   and $455,575, respectively                                       551,002                460,833
Securities held-to-maturity, market value $129,430 and
   $145,237, respectively                                           127,986                142,608

Loans, net of unearned discount:
  Commercial & industrial                                            49,465                 59,162
  Construction & land development                                    37,315                 39,256
  Commercial real estate                                            250,184                241,419
  Residential real estate                                            92,593                 88,450
  Consumer & other                                                    8,164                  8,469
  Home equity                                                        29,963                 26,016
                                                                 ----------             ----------
    Total loans, net of unearned discount                           467,684                462,772
      Less: allowance for loan losses                                 7,444                  7,112
                                                                 ----------             ----------
        Net loans                                                   460,240                455,660

  Bank premises and equipment, net                                   11,751                 11,882
  Accrued interest receivable                                         8,978                  7,561
  Goodwill, net of amortization                                       2,717                  2,717
  Core Deposit Intangible                                               117                    167
  Other assets                                                       13,783                 11,761
                                                                 ----------             ----------
          Total assets                                           $1,222,779             $1,271,022
                                                                 ==========             ==========
LIABILITIES
- -----------
Deposits:
  Demand deposits                                                $  212,186             $  227,319
  Savings and NOW deposits                                          199,893                187,676
  Money market accounts                                             272,865                242,665
  Time deposits                                                     183,902                230,748
                                                                 ----------             ----------
    Total deposits                                                  868,846                888,408

Securities sold under agreements to repurchase                       66,440                 72,840
Federal Home Loan Bank (FHLB) borrowings and other
   borrowed funds                                                   157,674                143,481
Other liabilities                                                    18,157                 52,944
Long term debt                                                       28,750                 28,750
                                                                 ----------             ----------
        Total liabilities                                         1,139,867              1,186,423

STOCKHOLDERS' EQUITY
- --------------------
  Class A common stock, $1.00 par value per share;
    authorized 10,000,000 shares; issued 3,774,770 and
    3,761,020, respectively                                           3,775                  3,761
  Class B common stock, $1.00 par value per share;
    authorized 5,000,000 shares; issued 2,172,280 and
    2,185,480, respectively                                           2,173                  2,186
  Additional paid-in capital                                         11,101                 11,093
  Retained earnings                                                  72,680                 70,123
  Treasury stock, Class A, 383,600 and 383,600 shares,
    at cost, respectively                                            (5,941)                (5,941)
  Treasury stock, Class B, 47,550 shares, each period,
    at cost, respectively                                               (41)                   (41)
                                                                 ----------             ----------
                                                                     83,747                 81,181
  Accumulated other comprehensive gain (loss), net of taxes            (835)                 3,418
                                                                 ----------             ----------
        Total stockholders' equity                                   82,912                 84,599
                                                                 ----------             ----------
          Total liabilities and stockholders' equity             $1,222,779             $1,271,022
                                                                 ==========             ==========



See accompanying Notes to Consolidated Financial Statements.             3 of 12



Century Bancorp, Inc. - Consolidated Statements of Income (unaudited)
- --------------------------------------------------------------------------------



                           (000's except share data)       Three months ended March 31,
                                                               2002            2001
                                                           ----------     -----------
                                                                    
Interest income
  Loans                                                    $   8,587      $     9,712
  Securities held-to-maturity                                  1,959            2,576
  Securities available-for-sale                                6,095            4,428
  Federal funds sold and interest-bearing deposits
    in other banks                                               141              559
                                                           ---------      -----------
      Total interest income                                   16,782           17,275

Interest expense
  Savings and NOW deposits                                       585              901
  Money market accounts                                        1,025              797
  Time deposits                                                1,909            3,650
  Securities sold under agreements to repurchase                 189              657
  FHLB borrowings, other borrowed funds and long
    term debt                                                  2,098            1,772
                                                           ---------      -----------
      Total interest expense                                   5,806            7,777
                                                           ---------      -----------
        Net interest income                                   10,976            9,498

          Provision for loan losses                              300              375
                                                           ---------      -----------
        Net interest income after provision
         for loan losses                                      10,676            9,123

Other operating income
  Service charges on deposit accounts                          1,077              709
  Lockbox fees                                                   887              830
  Brokerage commissions                                          267              340
  Other income                                                   217              202
                                                           ---------      -----------
      Total other operating income                             2,448            2,081
                                                           ---------      -----------
Operating expenses
  Salaries and employee benefits                               5,223            4,482
  Occupancy                                                      571              559
  Equipment                                                      539              441
  Other                                                        2,035            1,700
                                                           ---------      -----------
      Total operating expenses                                 8,368            7,182
                                                           ---------      -----------

        Income before income taxes                             4,756            4,022

 Provision for income taxes                                    1,752            1,476
                                                            --------      -----------

        Net income                                            $3,004           $2,546
                                                            ========      ===========

- --------------------------------------------------------------------------------------


Share data:
  Weighted average number of shares outstanding, basic     5,515,350        5,547,350
  Weighted average number of shares outstanding, diluted   5,526,697        5,547,350
  Net income per share, basic                                  $0.54            $0.46
  Net income per share, diluted                                $0.54            $0.46
  Cash dividends declared:
    Class A common stock                                     $0.1000          $0.0900
    Class B common stock                                     $0.5000          $0.0450



See accompanying Notes to Consolidated Financial Statements.

                                                                         4 of 12





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'
                                           Stock     Stock    Capital   Earnings   Class A    Class B  Income (Loss)    Equity
                                          -------   -------   -------   --------  --------   --------  -------------  -------------
                                                                              (000's)
                                                                                                
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:
  Change in unrealized (loss) gain 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     $2,185   $11,093   $63,059    ($5,420)     ($41)      $1,458      $76,096
                                           ======     ======   =======   =======    =======      ====       ======      =======

2002
- ----
Balance at December 31, 2001               $3,761     $2,186   $11,093   $70,123    ($5,941)     ($41)      $3,418      $84,599

Net income                                     --         --        --     3,004         --        --           --        3,004
Other comprehensive income, net of tax:
  Change in unrealized (loss) gain on
    securities available-for-sale              --         --        --        --         --        --       (4,253)      (4,253)
                                                                                                                        -------
Comprehensive income                                                                                                     (1,249)

Conversion of Class B common stock to
    Class A common stock, 13,200 shares        13        (13)       --        --         --        --            --          --

Stock Options Exercised, 550 shares             1         --         8        --         --        --            --           9

Cash dividends, Class A common stock,
    $.10 per share                             --         --        --      (340)        --        --            --        (340)

Cash dividends, Class B common stock,
    $.05 per share                             --         --        --      (107)        --        --            --        (107)
                                           ------     ------   -------   -------    -------      ----         -----     -------
Balance at March 31, 2002                  $3,775     $2,173   $11,101   $72,680    ($5,941)     ($41)        ($835)    $82,912
                                           ======     ======   =======   =======    =======      ====         =====     =======



See accompanying Notes to Consolidated Financial Statements.

                                                                         5 of 12






Century Bancorp, Inc. - Consolidated Statements of Cash Flows (unaudited)       2002             2001
- --------------------------------------------------------------------------------------------------------
                                                                              For the three months ended
                                                                                        March 31,
                                                                                        (000's)
                                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income                                                                  $  3,004          $ 2,546
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Provision for loan losses                                                    300              375
      Deferred income taxes                                                       (234)            (232)
      Net depreciation and amortization                                            481              459
      (Increase) decrease in accrued interest receivable                        (1,417)             515
      Increase in other assets                                                  (2,168)            (347)
      Proceeds from sales of loans                                                   6               26
      Gain on sale of securities                                                    --              (27)
      Increase in other liabilities                                              1,713              210
                                                                              --------          -------
        Net cash provided by operating activities                                1,685            3,525
                                                                              --------          -------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Proceeds from maturities of securities available-for-sale                     54,014           31,518
  Purchase of securities available-for-sale                                   (150,693)         (65,920)
  Proceeds from maturities of securities held-to-maturity                       22,582           21,445
  Purchase of securities held-to-maturity                                       (7,970)         (10,453)
  (Decrease) increase in payable for investments purchased                     (33,976)           2,000
  Net increase in loans                                                         (4,768)          (3,671)
  Capital expenditures                                                            (295)            (645)
                                                                              --------          -------
    Net cash used in investing activities                                     (121,106)         (25,726)
                                                                              --------          -------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Net decrease in time deposits                                                (46,846)         (43,500)
  Net increase (decrease) in demand, savings, money market and NOW deposits     27,284           (9,692)
  Net proceeds from the issuance of common stock                                     9               --
  Treasury stock repurchases                                                        --             (178)
  Cash dividends                                                                  (447)            (403)
  Net decrease in securities sold under agreements to repurchase                (6,400)          (3,749)
  Net increase (decrease) in FHLB borrowings and other borrowed funds           14,193           (6,132)
                                                                              --------          -------
    Net cash used in financing activities                                      (12,207)         (63,654)
                                                                              --------          -------
Net decrease in cash and cash equivalents                                     (131,628)         (85,855)
  Cash and cash equivalents at beginning of year                               177,833          175,802
                                                                              --------          -------
  Cash and cash equivalents at end of period                                  $ 46,205          $89,947
                                                                              ========          =======

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Cash paid during the period for:
    Interest                                                                    $5,375           $8,587
    Income taxes                                                                   175             (992)
  Change in unrealized losses on securities available-for-sale, net
    of taxes                                                                   ($4,253)          $2,625




See accompanying Notes to Consolidated Financial Statements.

                                                                         6 of 12


                              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,
                           2002, 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 the year ended December 31, 2001.

                           The financial statements have been prepared in
                           conformity with accounting principles generally
                           accepted in the United States of America 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 charged
                           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.

                                  Page 7 of 12



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, 2002.

                           Earnings for the first quarter ended March 31, 2002
                           were $3.0 million, an increase of 18.0% when compared
                           with the first quarter 2001 earnings of $2.5 million.
                           Diluted earnings per share for the first quarter 2002
                           were $0.54 versus $0.46 for the first quarter of
                           2001. The increase was mainly attributable to average
                           balance sheet growth.

                           Total assets were $1.22 billion at March 31, 2002
                           compared to $1.27 billion at December 31, 2001. The
                           reduction was mainly attributable to seasonal
                           municipal deposit levels.

                           During the third quarter of 2001, 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% of
                           Century Bancorp Class A Common Stock. Through the end
                           of the first quarter of 2002 the Company has
                           repurchased 25,000 shares under the current plan. The
                           program expires on July 15, 2002.
FINANCIAL CONDITION

LOANS                      On March 31, 2002 total loans outstanding, net of
                           unearned discount, were $467.7 million, an increase
                           of 1.1% from the total on December 31, 2001. At March
                           31, 2002 commercial real estate loans accounted for
                           53.5% and residential real estate loans, including
                           home equity credit lines, accounted for 26.2% of
                           total loans. Construction loans decreased to $37.3
                           million at March 31, 2002 from $39.3 million on
                           December 31, 2001.

                           The increase in loans was partly attributable to
                           residential real estate loans, including home equity
                           credit lines. 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 1.59% of total
                           loans on March 31, 2002 compared with 1.54% on
                           December 31, 2001. Net recoveries for the three-month
                           period ended March 31, 2002 were $32 thousand
                           compared with net recoveries of $87 thousand for the
                           same period in 2001.


                                  Page 8 of 12



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


                           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.

NONPERFORMING LOANS




                                                           March 31, 2002        December 31, 2001
                                                           --------------        -----------------
                                                                   (Dollars in Thousands)

                                                                                 
                           Nonaccruing loans                    $701                   $423
                           Loans past due 90 days
                             or more                            $  8                   $  9

                           Nonaccuring loans as a
                            Percentage of total loans            .15%                   .09%


INVESTMENTS                Management continually evaluates its investment
                           alternatives in order to properly manage the overall
                           balance sheet mix. The timing of purchases, sales and
                           reinvestments, 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 earning 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, 2002     December 31, 2001
                                                                     --------------     -----------------
                                                                      (Dollars in Thousands)
                                                                                      

                           Securities Available-for-Sale
                           -----------------------------
                           U.S. Government and
                            Agencies                                   $502,915             $411,004
                           Other Bonds and Equity Securities             19,034               19,668
                           Mortgage-backed Securities                    29,053               30,161
                                                                       --------             --------

                           Total Securities Available-for-Sale         $551,002             $460,833
                                                                       ========             ========

                           Securities Held-to-Maturity
                           ---------------------------
                           U.S. Government and
                            Agencies                                   $ 79,360             $ 85,386
                           Other Bonds and Equity Securities                 25                   25
                           Mortgage-backed Securities                    48,601               57,197
                                                                       --------             --------

                           Total Securities Held-to-Maturity           $127,986             $142,608
                                                                       ========             ========


                                  Page 9 of 12




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

SECURITIES AVAILABLE-FOR-SALE

                           The securities available-for-sale portfolio totaled
                           $551.0 million at March 31, 2002, an increase of
                           19.6% from December 31, 2001. The portfolio is
                           concentrated in United States Treasury and Agency
                           securities and has an estimated weighted average
                           maturity of 3.5 years.

SECURITIES HELD-TO-MATURITY

                           The securities held-to-maturity portfolio totaled
                           $128.0 million on March 31, 2002, a decrease of 10.3%
                           from the total on December 31, 2001. The portfolio is
                           concentrated in United States Treasury and Agency
                           securities, including Mortgage Backed Securities and
                           has an estimated weighted average maturity of 3.0
                           years.

DEPOSITS AND BORROWED FUNDS

                           On March 31, 2002 deposits totaled $868.8 million,
                           representing a 2.2% decrease in total deposits from
                           December 31, 2001. Total deposits decreased primarily
                           as a result of seasonal municipal deposit levels.
                           Borrowed funds totaled $224.1 million compared to
                           $216.3 million at December 31, 2001.

RESULTS OF OPERATIONS

NET INTEREST INCOME

                           For the three-month period ended March 31, 2002 net
                           interest income totaled $11.0 million, an increase of
                           15.6% from the comparable period in 2001. The
                           increase in net interest income, for the three period
                           was primarily attributed to an increase in the
                           average balances of earning assets combined with a
                           similar increase in deposits and borrowed funds. A
                           more favorable mix of deposits also contributed to
                           the increase in net interest income. The net yield on
                           average earning assets on a fully taxable equivalent
                           basis decreased to 3.96% in the first three months of
                           2002 from 4.08% during the same period in 2001.

                           SELECTED COMPONENTS OF CHANGES IN VOLUME AND RATE




                           (Year-to-date averages in thousands)        Change in        Change in
                                                                         Volume           Rate
                                                                       ---------        ---------
                                                                                   
                           Earning Assets:
                                    Securities                         $ 163,946          (.96)%
                                    Total Loans                           17,637         (1.34)%

                           Deposits, Borrowed Funds
                           and Long-Term Debt:
                                    Demand Deposits                      $18,948            --
                                    Total Interest Bearing Deposits      109,117         (1.85)%
                                    Borrowed Funds and
                                    Long-Term Debt                        46,543         (1.34)%


                                 Page 10 of 12



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

PROVISION FOR LOAN LOSSES

                           For the three-month period ended March 31, 2002 the
                           loan loss provision totaled $300 thousand compared to
                           $375 thousand for the same period last year. Loan
                           loss provision decreased because of the relative
                           adequacy in the loan loss reserve. The Company's loan
                           loss allowance as a percentage of total loans
                           outstanding has increased from 1.54% at December 31,
                           2001 to 1.59% at March 31, 2002.

NON-INTEREST INCOME AND EXPENSE

                           Other operating income for the three-month period
                           ended March 31, 2002 was $2.4 million compared to
                           $2.1 million for the first quarter of 2001. The
                           increase was mainly attributable to an increase of
                           $368 thousand in service charges on deposit accounts.
                           This increase was partially offset by a decrease of
                           $73 thousand from brokerage commissions. During the
                           three-month period ended March 31, 2002, operating
                           expenses increased by $1,186 thousand to $8.4 million
                           or 16.5% from the same period last year. Most of the
                           increase was in compensation expense associated with
                           increased staff levels as well as merit increases in
                           salaries and employee benefits with the remainder in
                           equipment and all other expenses.

INCOME TAXES

                           For three-month period ended March 31, 2002, the
                           Company's income taxes totaled $1.8 million on pretax
                           income of $4.8 million for an effective tax rate of
                           36.8%. For last year's corresponding three-month
                           period ended, the Company's income taxes totaled $1.5
                           million on pretax income of $4.0 million for an
                           effective rate of 36.7%.



                                 Page 11 of 12




ITEM 3                     QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT
                           MARKET RISK

                           The response is incorporated herein by reference from
                           the discussion under the sub caption "Market Risk and
                           Asset Liability Management" of the caption
                           "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                           CONDITION AND RESULTS OF OPERATIONS" on page 12 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



                                     12 of 12