U.S. SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

(Mark One)

    X       QUARTERLY REPORT PURSUANT SECTION 13 OR 15(d) OF THE
   ---     SECURITIES EXCHANGE ACT OF 1934
        For the quarterly period ended          September 30, 1998
                                       -------------------------------------

   ---      TRANSITION REPORT PURSUANT SECTION 13 OR 15(d) OF THE
          SECURITIES EXCHANGE ACT OF 1934

        For the transition period from                  to
                                       ----------------    -----------------
        Commission file number                       0-10627
                               ---------------------------------------------

                              NORTH COUNTY BANCORP
       ---------------------------------------------------------------------
        (Exact name of small business issuer as specified in its charter)


               California                                      95-3669135
    -------------------------------------------------------------------------
     (State or other jurisdiction of                          (IRS Employer
     incorporation or organization)                         Identification No.)

       444 S. Escondido Blvd., P.O.Box 462990, Escondido, California 92025
    -------------------------------------------------------------------------
    (Address of principal executive offices)                       (Zip Code)

    Registrant's telephone number, including area code     (760) 743-2200
                                                       -----------------------

    --------------------------------------------------------------------------
    (Former name, former address and former fiscal year, if changed since 
      last report)




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

As of November 5, 1998 the Registrant had 4,637,290 shares of no par value
common stock issued and outstanding.



                              NORTH COUNTY BANCORP




Part I  FINANCIAL INFORMATION                                         Page
        ---------------------                                         ----
                                                                   
Item 1.  FINANCIAL STATEMENTS
           Consolidated Balance Sheet -
                  September 30, 1998 and December 31, 1997              2

           Consolidated Statement of Income -
                  Three Months Ended and Nine Months Ended
                  September 30, 1998 and 1997                           3

           Consolidated Statement of Cash Flows -
                  Nine Months Ended September 30, 1998 and 1997         4

         Consolidated Statement of Stockholders' Equity -
                  Nine months Ended September 30, 1998 and 1997         5

           Notes to Consolidated Financial Statements                   6


Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS                 7

Part II  OTHER INFORMATION

Item 6.  EXHIBITS AND REPORTS ON FORM 8-K                              12




                                       1



                              NORTH COUNTY BANCORP

                         PART I - FINANCIAL INFORMATION

Item 1.  FINANCIAL STATEMENTS

                           CONSOLIDATED BALANCE SHEET
                                 (In thousands)



                                                    September 30,      December 31,
                                                       1998                 1997
                                                    ------------       ------------
                                                    (Unaudited)
                                                                 
Assets

Cash and cash equivalents:
  Cash and due from banks                           $  35,391          $  24,262
  Federal funds sold                                   16,000              4,000
                                                    ------------       ------------
                                                       51,391             28,262

Investment securities:
  Available for sale                                   19,291             17,544
  Held to maturity                                     14,860             12,135
Loans, net                                            223,666            207,723
Other real estate owned                                   562                986
Premises and equipment, net                             9,653              8,582
Accrued interest receivable and other assets            5,569              5,502
                                                    ------------      ------------
                                                    $ 324,992         $ 280,734
                                                    ------------      ------------
                                                    ------------      ------------

Liabilities and Stockholders' Equity

Deposits:
  Noninterest-bearing                               $  94,518         $  89,852
  Interest-bearing                                    197,866           161,703
                                                    ------------      ------------
                                                      292,384           251,555

Accrued expenses and other liabilities                  2,444             2,377
Fed funds purchased and U.S. Treasury demand note       1,121             1,194
Capital lease obligation                                  405               415
                                                    ------------      ------------
         Total liabilities                            296,354           255,541
                                                    ------------      ------------

Stockholders' equity:
  Common stock, no par value,
    Authorized, 10,000,000 shares;
    Outstanding shares 4,637,290
      in 1998 and 1997                                 16,058            16,058
  Retained earnings                                    12,495             9,137
  Other comprehensive income                               85                (2)
                                                    ------------      ------------
         Total stockholders' equity                    28,638            25,193
                                                    ------------      ------------
                                                    $ 324,992         $ 280,734
                                                    ------------      ------------
                                                    ------------      ------------



         See accompanying notes to consolidated financial statements.


                                       2



                             NORTH COUNTY BANCORP
                       CONSOLIDATED STATEMENT OF INCOME
                (Unaudited, in thousands except per share data)




                                                         Three Months Ended       Nine Months Ended
                                                            September 30,           September 30,
                                                         ------------------      --------------------
                                                          1998        1997        1998         1997
                                                         ------      ------      -------      -------
                                                                                  
Interest income:
  Interest and fees on loans                             $5,831      $5,231      $17,016      $14,569
  Investment securities                                     458         460        1,306        1,379
  Federal funds sold                                        301         139          513          337
  Deposits with other financial institutions                 64           7           64           16
                                                         ------      ------      -------      -------
    Total interest income                                 6,654       5,837       18,899       16,301
                                                         ------      ------      -------      -------

Interest expense:
  Deposits                                                1,655       1,520        4,528        4,235
  Fed funds purchased and U.S. Treasury demand note          15          11           35           59
  Long term debt                                             14          49           43          193
                                                         ------      ------      -------      -------
    Total interest expense                                1,684       1,580        4,606        4,487
                                                         ------      ------      -------      -------
      Net interest income                                 4,970       4,257       14,293       11,814
Provision for loan losses                                   594         104        1,634          722
                                                         ------      ------      -------      -------
Net interest income after provision for loan losses       4,376       4,153       12,659       11,092

Other income                                              1,728       1,748        5,470        4,886

Other expense                                             3,905       4,264       12,324       11,958
                                                         ------      ------      -------      -------

Income before income taxes                                2,199       1,637        5,805        4,020
Provision for income taxes                                  980         695        2,447        1,615
                                                         ------      ------      -------      -------
Net income                                               $1,219      $  942      $ 3,358      $ 2,405
                                                         ------      ------      -------      -------
                                                         ------      ------      -------      -------

Basic earnings per share                                 $ 0.26      $ 0.22      $  0.72      $  0.57
                                                         ------      ------      -------      -------
                                                         ------      ------      -------      -------
Diluted earnings per share                               $ 0.25      $ 0.20      $  0.70      $  0.52
                                                         ------      ------      -------      -------
                                                         ------      ------      -------      -------



         See accompanying notes to consolidated financial statements.


                                       3



                             NORTH COUNTY BANCORP
                     CONSOLIDATED STATEMENT OF CASH FLOWS
                           (Unaudited, in thousands)



                                                                     Nine Months Ended September 30,
                                                                     -------------------------------
                                                                       1998                   1997
                                                                     --------               --------
                                                                                      
Cash flows from operating activities:
  Net income                                                         $  3,358               $  2,405
  Adjustments to reconcile net income to
    cash provided by operating activities:
      Depreciation and amortization of:
        Office property and equipment                                     832                    977
        Deferred loan fees and costs, net                                (606)                  (276)
        Investment premiums and discounts, net                            170                    103
        Other                                                              26                    135
    Gain on sale of other real estate owned                              (383)                  (346)
    Provision for loan and lease losses                                 1,634                    722
    (Increase) decrease in interest receivable                           (265)                    53
    Increase in taxes payable                                              46                    330
    (Decrease) increase in accrued expenses                              (133)                 2,179
    Increase in interest payable                                          201                    376
    Other, net                                                             14                    331
                                                                     --------               --------
          Net cash provided by operating activities                     4,894                  6,989
                                                                     --------               --------

Cash flows from investing activities:
  Proceeds from sales and maturities of investment securities          11,280                 17,863
  Purchase of investment securities                                   (15,923)               (16,531)
  Net increase in loans                                               (17,287)               (26,492)
  Purchase of premises and equipment                                   (1,903)                  (529)
  Proceeds from sale of other real estate owned                         1,322                  2,050
                                                                     --------               --------
          Net cash used in investing activities                       (22,511)               (23,639)
                                                                     --------               --------

Cash flows from financing activities:
  Cash payments on notes payable and capital lease obligations            (10)                   (10)
  Net increase in deposits                                             40,829                 24,676
  Net (decrease) increase in short term borrowings                        (73)                    88
  Net decrease in long term borrowings                                   --                   (1,550)
                                                                     --------               --------
          Net cash provided by financing activities                    40,746                 23,204
                                                                     --------               --------

Net increase in cash and cash equivalents                              23,129                  6,554
Cash and cash equivalents at beginning of year                         28,262                 28,136
                                                                     --------               --------
Cash and cash equivalents at end of period                           $ 51,391               $ 34,690
                                                                     --------               --------
                                                                     --------               --------

Disclosures:
  Total interest paid                                                $  4,405               $  4,111
                                                                     --------               --------
                                                                     --------               --------
  Total taxes paid                                                   $  2,370               $  1,172
                                                                     --------               --------
                                                                     --------               --------
  Foreclosed real estate loans                                       $    316               $    810
                                                                     --------               --------
                                                                     --------               --------
  Conversion of subordinated debentures into common stock,
    net of deferred offering costs                                   $   --                 $    250
                                                                     --------               --------
                                                                     --------               --------


         See accompanying notes to consolidated financial statements.


                                       4



                             NORTH COUNTY BANCORP
                CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                       (Unaudited, dollars in thousands)




                                                   Common Stock                             Other              Total
                                              ----------------------      Retained      Comprehensive      Stockholders'
                                               Shares         Amount      Earnings         Income             Equity
                                              ---------      -------      --------      -------------      -------------
                                                                                            
Balance at December 31, 1996                  2,003,193      $11,758      $ 8,500           $(86)            $20,172

Two for one stock split                       2,005,956        --                                               --

Exercise of stock options                           788        --                                               --

Conversion of subordinated debentures            69,608          250                                             250

Decrease in unrealized loss on available
  for sale securities, net of tax                                                            110                 110

Net income                                                                  2,405                              2,405
                                              ---------      -------      -------           ----             -------

Balance at September 30, 1997                 4,079,545       12,008       10,905             24              22,937

Five percent stock dividend including
  cash for fractional shares                    220,608        2,867       (2,872)                                (5)

Conversion of subordinated debentures           337,137        1,183                                           1,183

Increase in unrealized loss on available
  for sale securities, net of tax                                                            (26)                (26)

Net income                                                                  1,104                              1,104
                                              ---------      -------      -------           ----             -------

Balance December 31, 1997                     4,637,290       16,058        9,137             (2)             25,193

Decrease in unrealized loss on available
  for sale securities, net of tax                                                             87                  87

Net income                                                                  3,358                              3,358
                                              ---------      -------      -------           ----             -------

Balance September 30, 1998                    4,637,290      $16,058      $12,495           $ 85             $28,638
                                              ---------      -------      -------           ----             -------
                                              ---------      -------      -------           ----             -------



         See accompanying notes to consolidated financial statements.


                                       5



                             NORTH COUNTY BANCORP

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)


NOTE 1 - BASIS OF PRESENTATION

The accompanying financial information has been prepared in accordance with 
the Securities and Exchange Commission rules and regulations for quarterly 
reporting and therefore does not necessarily include all information and 
footnote disclosures normally included in financial statements prepared in 
accordance with generally accepted accounting principles. This information 
should be read in conjunction with the Company's Annual Report for the year 
ended December 31, 1997.

Operating results for interim periods are not necessarily indicative of 
operating results for an entire fiscal year. In the opinion of management, 
the unaudited financial information for the three and nine month periods 
ended September 30, 1998 and 1997, reflect all adjustments, consisting only 
of normal recurring accruals and provisions, necessary for a fair 
presentation thereof.

NOTE 2 - EARNINGS PER SHARE

Basic earnings per share (EPS) represents net income divided by the weighted 
average common shares outstanding during the period adjusted retroactively 
for stock dividends excluding any potential dilutive effects. The weighted 
average number of shares outstanding for basic EPS was 4,637,290 for the 
three and nine months ended September 30, 1998 and 4,224,543 and 4,216,664 
for the three and nine months ended September 30, 1997, respectively.

Diluted EPS gives effect to all potential issuances of common stock that 
would have caused basic EPS to be lower as if the issuance had already 
occurred. The calculation of diluted EPS assumes the issuance of 179,609 and 
532,136, shares of common stock at September 30, 1998 and 1997, respectively, 
upon the exercise of eligible stock options and conversion of the Company's 
convertible subordinated debentures. The weighted average number of shares 
outstanding for diluted EPS was 4,814,527 and 4,816,899 for the three and 
nine months ended September 30, 1998, respectively, and 4,755,977 and 
4,748,800 for the three and nine months ended September 30, 1997, 
respectively.


                                       6



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

North County Bancorp (the "Company") has one wholly owned subsidiary, North 
County Bank (the "Bank"). North County Bank's operations are the only 
significant operations of the Company. The accompanying financial information 
should be read in conjunction with the Company's Annual Report on Form 10-K 
for the year ended December 31, 1997.

Statements contained in this Report on Form 10-Q that are not purely 
historical are forward-looking statements within the meaning of Section 27A 
of the Securities Act of 1933 and Section 21E of the Securities Exchange Act 
of 1934, including statements regarding the Company's expectations, 
intentions, beliefs or strategies regarding the future. All forward-looking 
statements included in this document are based on information available to 
the Company on the date thereof, and the Company assumes no obligation to 
update any such forward-looking statements. It is important to note that the 
Company's actual results could differ materially from those in such 
forward-looking statements. Factors that could cause actual results to differ 
materially from those in such forward-looking statements are included in the 
discussions below.

                              FINANCIAL CONDITION

Total assets of the Company increased $44.3 million or 15.7% to $325.0 million 
at September 30, 1998, from $280.7 million at December 31, 1997.  
Interest-bearing deposits due from banks , Federal funds sold and investments 
securities increased $10.0 million, $12.0 million and $4.5 million, 
respectively, reflecting excess liquidity due to deposit growth. Gross loans 
increased $16.7 million or 7.9% to $227.7 million at period end from 
$211.0 million at the end of 1997. Within the major loan categories 
commercial loans increased $10.8 million to $122.5 million, real estate loans 
increased $4.5 million to $50.3 million and construction loans increased 
$8.3 million to $18.7 million. These increases were partially offset by a 
decrease of $6.1 million in consumer loans to $34.9 million primarily due to 
decreases of $2.5 million in Title I loans and $1.6 million in other equity 
loans. The Company continues to experience poor demand for consumer financing 
primarily due to increased competition from non-bank lenders as well as other 
financial institutions in its market area. Included in the commercial loan 
group, SBA loans increased $6.6 million to $61.7 million and other commercial 
loans increased $4.2 million to $60.8 million. Commercial real estate loans 
at $47.9 million accounted for $5.0 million of the increase in real estate 
loans. The only notable changes in the loan portfolio mix at period end from 
the end of the year were in consumer loans which declined to 15.3% of total 
loans from 19.4% and construction loans which increased to 8.2% of total 
loans from 4.9%. Other real estate owned decreased $424,000 in the first nine 
months of 1998 to $562,000 due to the sale of seven properties with a 
carrying value of $938,000 partially offset by foreclosures of four 
additional properties that totaled $316,000.

Total deposits at September 30, 1998 increased $40.8 million or 16.2% from 
December 31, 1997. The deposit growth was centered in time deposits which 
grew 57.2% or $26.7 million to $73.4 million and was supplemented by growth 
in NOW accounts of $5.6 million to $42.2 million, noninterest-bearing demand 
deposits of $4.7 million to $94.5 million and savings accounts of $3.9 million 
to $82.2 million at period end. Total time deposits at the end of September 
were 25.1% of total deposits compared to 18.6% at the end of 1997. The 
decline in the stock market during 1998 stimulated consumer investment in 
fixed income instruments such as bank certificates of deposit. Total 
stockholders' equity at September 30, 1998 was $28.6 million compared to 
$25.2 million at December 31, 1997, an increase of $3.4 million or 13.7% due 
to earnings. The Company's Tier I leverage capital ratios were 8.87% and 
8.76%, at September 30, 1998 and December 31, 1997, respectively. The Bank's 
Tier I leverage capital ratios were 8.83% and 8.73% at September 30, 1998 and 
December 31, 1997, respectively. (See CAPITAL RESOURCES.)

                             RESULTS OF OPERATIONS

SUMMARY

Net income for the nine months ended September 30, 1998 increased $953,000 or 
39.6% to $3.4 million from $2.4 million for the same period in 1997. The 
increase is attributable to a number of factors, the largest of which was an 
increase in net interest income of $2.5 million or 21.0% to $14.3 million 
from $11.8 million. The provision for loan and lease losses increased $912,000 


                                       7


or 126.3% to $1.6 million from $722,000 primarily due to loan growth. Other 
income increased $584,000 or 12.0% and other expense increased $366,000 or 
3.1%. The provision for income taxes increased $832,000 to $2.4 million for 
the first nine months of 1998 from $1.6 million for the same prior year 
period due to an increase of $1.8 million or 44.4% in pre-tax earnings and a 
slightly higher effective tax rate. Return on average assets and average 
stockholders' equity for the first nine months of 1998 were 1.50% and 16.57%, 
respectively, compared to 1.18% and 14.94%, respectively, for the same 1997 
period. Basic and diluted earnings per share for the first nine months of 
1998 increased to $0.72 and $0.70, respectively, from $0.57 and $0.52, 
respectively, for the same 1997 period. The 1997 earnings per share 
calculations have been restated to reflect a 5% stock dividend paid on 
January 30, 1998. (See "RESULTS OF OPERATIONS -- PROVISION FOR LOAN AND LEASE 
LOSSES", "RESULTS OF OPERATIONS -- NET INTEREST INCOME", and "RESULTS OF 
OPERATIONS -- OTHER INCOME AND EXPENSE")

For the quarter ended September 30, 1998, the Company reported net income of 
$1.2 million compared to $942,000, an increase of $277,000 or 29.4% over the 
third quarter of 1997. The increase in third quarter earnings is primarily 
due to increases in net interest income of $713,000 and a decrease in other 
expense of $359,000 which were partially offset by an increase in the 
provision for loans and lease losses of $490,000. The provision for income 
taxes increased $285,000 to $980,000 for the third quarter of 1998. The 
return on average assets and average stockholders' equity for the quarter 
ended September 30, 1998 were 1.53% and 17.27%, respectively, compared to 
1.33% and 16.80%, respectively, for the third quarter of 1997. Primary and 
fully diluted earnings per share for the third quarter of 1998 were $0.26 and 
$0.25, respectively, compared to $0.22 and $0.20, respectively last year.

NET INTEREST INCOME

Net interest income for the nine months ended September 30, 1998 compared to 
1997 increased $2.5 million or 21.0% primarily due to growth of 13.1% or 
$30.5 million in average interest earning assets which increased to 
$263.9 million from $233.4 million. The average tax equivalent yield on 
earning assets increased to 9.60% from 9.37%. Interest income increased 
$2.6 million or 15.9% to $18.9 million from $16.3 million primarily due to 
loan income which increased $2.4 million or 16.8%. Average loans and their 
tax equivalent yields increased to $219.2 million and 10.39%, respectively, 
at period end from $191.4 million and 10.20% , respectively, for the same 
prior year period. Interest on Federal funds sold increased $176,000 due to 
increased volume. The average balance in Federal funds sold increased to 
$12.7 million from $8.3 million with an average yield of 5.42% for both 
periods. Interest on investments decreased $73,000 for the first nine months 
of 1998 compared to 1997. This was primarily due to a decrease or $2.9 million 
in average volume to $30.5 million in 1998 versus $33.4 million in 1997 
partially offset by an increase in tax equivalent yield to 5.87% in 1998 from 
5.65% in 1997. The net tax equivalent interest margin (net interest income as 
a percentage of average interest-earning assets) was 7.27% and 6.80% for the 
nine months ended September 30, 1998 and 1997, respectively.

Interest expense increased $119,000 or 2.7% for the first nine months of 1998 
compared to the same period in 1997. The increase in interest consisted of 
$293,000 in deposit interest partially offset by a decrease of $174,000 in 
interest expense on other borrowings, primarily long term borrowings. Average 
interest-bearing deposits increased $14.2 million to $177.1 million in 1998 
compared to $162.9 for the same 1997 period. The average rate paid on 
interest-bearing deposits decreased during this time period to 3.42% from 
3.48%. Average money market and savings deposits increased $5.7 million to 
$79.4 million and the average rate paid on these accounts was unchanged at 
3.29%. During the same period average NOW accounts increased $4.4 million to 
$40.9 million while the average rate paid decreased to 1.35% from 1.43%. 
Average time deposits increased $4.1 million to $56.8 million at September 30, 
1998. The average rate paid for these deposits decreased to 5.08% from 5.16% 
largely due to a deposit promotion in the second quarter of 1997 in which the 
Company offered a short term (seven month) certificate of deposit at 6.00%. 
At September 30, 1997, the Company had $1.3 million outstanding in 9 1/4% 
convertible subordinated debentures which were redeemed (at the Company's 
option) for common stock in October of 1997. Two term notes for $1.6 million 
were paid in full during the second quarter of 1997. Consequently, average 
long term borrowings for the first nine months of 1998 decreased to $410,000 
from $2.6 million for the same 1997 period. The average rates paid on total 
interest-bearing liabilities were 3.45% and 3.59% for the first nine months 
of 1998 and 1997, respectively.


                                       8



OTHER INCOME AND OTHER EXPENSE

Other income increased $584,000 for the nine months ended September 30, 1998 
compared to the same 1997 period. The increase in other income is largely due 
to an increase in gains on loan sales of $547,000 or 68.6% to $1.3 million in 
1998 from $798,000 in 1997. Gains on the sale of SBA loans and equity loans 
increased $381,000 and $225,000, respectively, partially offset by a decrease 
in gains on the sale of Title I loans of $58,000. The Company sold $3.0 million 
in SBA loans in 1998 compared to none in the same 1997 period. Title I and 
equity loans sold totaled $29.9 million and $27.3 million, respectively, 
during the first nine months of 1998 and 1997. Other expense increased 
$366,000 compared to last year. Other expense consists primarily of salaries 
and employee benefits which increased $780,000 to $7.3 million, occupancy 
expense which increased $67,000 to $2.5 million, advertising and public 
relations which increased $22,000 to $514,000, telephone expense which 
increased $70,000 to $363,000 and expenses related to retaining professional 
services decreased $20,000 to $352,000. Expenses related to the acquisition, 
maintenance and sale of other real estate owned partially offset the 
increases in the other expense category by decreasing $206,000 to a net gain 
of $302,000 as did expenses related to collection efforts which decreased 
$172,000 to $64,000 in 1998 compared to the same prior year period.

IMPACT OF YEAR 2000 ON COMPUTER SYSTEMS

The Company has recognized the challenges posed by the Year 2000 issues and 
has completed preliminary work to inventory computer systems, software and 
equipment containing embedded microchips, and has performed a risk 
assessment. The Company has hired an outside consultant to further assist in 
the identification, testing and evaluation of all systems, service providers 
and vendors to assure Year 2000 compliance and the potential impact of this 
problem on its customers. An internal task force has been established to work 
with the consultant in reviewing all computer systems and equipment, project 
planning, risk management and contingency planning. Systems found to be year 
2000 deficient will be modified, upgraded or replaced. Project plans 
anticipate all existing , critical information systems infrastructure to be 
year 2000 compliant by March 31, 1999 and all other equipment and systems to 
be year 2000 compliant by June 30, 1999. Contingency plans will be in place 
in the first quarter of 1999 to address any failures resulting from 
relationships with significant customers, suppliers or other third parties. 
To the extent that the problem is not successfully addressed, consequences, 
the extent of which are unknown, could follow. The Company does not believe 
that the costs of addressing this problem through the planned modification of 
existing systems and conversion to new systems will have a material effect on 
the results of operations. The Company anticipates related expenditures of 
approximately $250,000 in 1998 and 1999.

PROVISION FOR LOAN AND LEASE LOSSES

The provision for loan and lease losses for the nine months ended September 30, 
1998 was $1.6 million compared to $722,000 for the comparable 1997 period. 
The amount of the provision reflects management's judgement as to the 
adequacy of the reserve for loan and lease losses and is generally determined 
by the periodic review of the loan portfolio, the Bank's loan loss 
experience, and current and expected economic conditions. The provision for 
loan and lease losses reflects a provision of $640,000 during the first nine 
months of 1998 compared to $650,000 in the same 1997 period to supplement the 
Company's Title I HUD reserve due to potential losses in the Title I 
portfolio. Net charge offs increased to $865,000 for the first nine months of 
1998 from $324,000 for the same prior year period. The annualized ratio of 
net charge offs to total loans was 0.51%, 0.47% and 0.21% at September 30, 
1998, December 31, 1997, and September 30, 1997, respectively. The loan and 
lease loss reserve was 1.77%, 1.55% and 1.71% of total gross loans at 
September 30, 1998, December 31, 1997 and September 30, 1997, respectively.

Loans are charged against the reserve, when in management's opinion, they are 
deemed uncollectible, although the Bank continues to aggressively pursue 
collection. Although management believes that the reserve for loan and lease 
losses is adequate to absorb losses as they arise, there can be no assurance 
that the Company will not sustain losses in any given period which could be 
substantial in relation to the size of the reserve.


                                       9



NONPERFORMING ASSETS

The following table provides information with respect to the components of 
the Company's nonperforming assets at September 30, 1998 and December 31, 
1997:




                                     September 30,     December 31,
                                         1998              1997
                                     -------------     ------------
                                                 
Nonaccrual loans:
  Conventional real estate                 129              --
  Commercial                               671             2,163
  Installment and consumer                 285               858
                                        ------            ------
    Total                                1,085             3,021
                                        ------            ------

Other real estate owned                    562               986
                                        ------            ------

    Total nonperforming assets          $1,647            $4,007
                                        ------            ------
                                        ------            ------

Nonperforming assets to total
  gross loans plus other real
  estate owned                           0.72%             1.89%
                                        ------            ------
                                        ------            ------



The Company considers a loan to be nonperforming when any one of the 
following events occurs: (a) any installment of principal or interest is 
90 days past due; (b) the full timely collection of interest or principal 
becomes uncertain; (c) the loan is classified as "doubtful" by bank 
examiners; or (d) a portion of its principal balance has been charged-off. 
The Company's policy is to classify loans which are 90 days past due as 
nonaccrual loans unless Management determines that the loan is adequately 
collateralized and in the process of collection or other circumstances exist 
which would justify the treatment of the loan as fully collectible.

Impaired loans were recorded at $719,000 and $556,000 for commercial loans 
and real estate mortgage loans, respectively, at September 30, 1998. The 
recorded investments are stated net of reserves for loan losses of $39,000 
and $12,000, respectively. Impaired loans at December 31, 1997 were recorded 
at $1.5 million and $468,000 for commercial loans and real estate mortgage 
loans, respectively, net of reserves for loan losses of $130,000 and $21,000, 
respectively.

                   LIQUIDITY AND ASSET/LIABILITY MANAGEMENT

The liquidity of a banking institution reflects its ability to provide funds 
to meet customer credit needs, to accommodate possible outflows in deposits, 
to provide funds for day-to-day operations, and to take advantage of interest 
rate market opportunities. Asset liquidity is provided by cash, certificates 
of deposit with other financial institutions, Federal funds sold, investment 
maturities and sales and loan maturities, repayments and sales. Liquid assets 
(consisting of cash, Federal funds sold and investment securities) comprised 
26.3% and 20.6% of the Company's total assets at September 30, 1998 and 
December 31, 1997, respectively. Liquidity management also includes the 
management of unfunded commitments to make loans and undisbursed amounts 
under lines of credit. At September 30, 1998, these commitments totaled 
$48.1 million in commercial loans, $1.2 million in letters of credit, 
$15.1 million in real estate construction loans, and $10.6 million in consumer 
and installment loans.

In addition to loan and investment sales and deposit growth, the Bank has 
several secondary sources of liquidity. Many of the Bank's real estate 
construction loans are originated pursuant to underwriting standards which 
make them readily marketable to other financial institutions or investors in 
the secondary market. In addition, in order to meet liquidity needs on a 
temporary basis, the Bank has unsecured lines of credit in the amount of 
$13.0 million for the purchase of Federal funds with other financial 
institutions and may borrow funds at a correspondent financial institution, 
the Federal Home Loan Bank and the Federal Reserve discount window, subject 
to the Bank's ability to supply collateral.

Asset/Liability Management involves minimizing the impact of interest rate 
changes on the Company's earnings through the 


                                       10



management of the amount, composition and repricing periods of rate sensitive 
assets and rate sensitive liabilities. Emphasis is placed on maintaining a 
rate sensitivity position within the Company's policy guidelines to avoid 
wide swings in spreads and to minimize risk due to changes in interest rates. 
At September 30, 1998 approximately 62% of the Company's interest earning 
assets have interest rates which are tied to the Bank's base lending rate or 
mature in one year or less. In order to match the rate sensitivity of its 
assets, the Company's policy is to offer a large number of variable rate 
deposit products and limit the level of large dollar time deposits with 
maturities of one year or longer. In addition to managing its asset/liability 
position, the Company has taken steps to mitigate the impact of changing 
interest rates by generating non-interest income through service charges, 
offering products which are not interest rate sensitive, such as escrow 
services and insurance products, and through the servicing of mortgage loans.

                               CAPITAL RESOURCES

Stockholders' equity increased 13.7% to $28.6 million at September 30, 1998 
from $25.2 million at December 31, 1997. Net income of $3.4 million and an 
increase in net unrealized gains on available for sale securities of $87,000 
contributed to the increase in equity.

The following table provides information with respect to the Company's and 
the Bank's regulatory capital ratios and regulatory minimum requirements:




                             September 30,      December 31,      Regulatory Minimum
                                 1998               1997                Ratios
                             -------------      ------------      ------------------
                                                         
NORTH COUNTY BANCORP
  Risk-based capital
    Tier 1                      11.40%             10.88%               4.00%
    Total                       12.65%             12.14%               8.00%
  Tier 1 leverage capital        8.87%              8.76%           4.00% - 5.00%

NORTH COUNTY BANK
  Risk-based capital
    Tier 1                      11.34%             10.85%               4.00%
    Total                       12.59%             12.10%               8.00%
  Tier 1 leverage capital        8.83%              8.73%           4.00% - 5.00%



Management anticipates capital expenditures of approximately $200,000 
primarily for upgrades to computer and data communications equipment, 
computer software and improvements to facilities during the remainder of 
1998. The Company has received approval from the Federal Reserve System to 
establish a full service branch office located at Palomar Airport Road and 
Business Park Drive in the City of Vista, California. The office, which will 
be a leased facility, is scheduled to open during the second quarter of 1999.


                                       11



                          Part II - Other Information
                          ---------------------------

All items of Part II other than Item 6 below are either inapplicable or would 
be responded to in the negative.


Item 6.  EXHIBITS AND REPORTS ON FORM 8-K

         (a)  None

         (b)  No reports on Form 8-K have been filed during the period, and no 
              events have occurred which would require one to be filed.


                                       12



                                  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.



NORTH COUNTY BANCORP
(Registrant)



/s/ MICHAEL J. GILLIGAN                              Date: November 6, 1998
- ----------------------------------------                   ----------------
Michael J. Gilligan
Vice President & Chief Financial Officer


                                       13