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

                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 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, 1999

                                       OR

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

             For the transition period from ________  to  _________


                         COMMISSION FILE NUMBER 0-23695


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


     MASSACHUSETTS                                          04-3402944
(State or other jurisdiction of                         (I.R.S. Employer
incorporation or organization)                          Identification No.)

160 WASHINGTON STREET, BROOKLINE, MA                        02447-0469
(Address of principal executive offices)                    (Zip Code)


                                 (617) 730-3500
              (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 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 requirement for the past 90 days.

YES   X      NO
    ----       ----

     Indicate the number of shares outstanding of each of the issuer's 
classes of stock, as of the latest practicable date.

     Common Stock, $0.01 par value - 28,708,371 shares outstanding as of May 
5, 1999.

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




                    BROOKLINE BANCORP, INC. AND SUBSIDIARIES
                                    FORM 10-Q


                                      INDEX




                                                                                     PAGE
                                                                                     -----
                                                                                  
PART I        FINANCIAL INFORMATION 

Item 1.       Financial Statements

              Consolidated Balance Sheets
              as of March 31, 1999 and December 31, 1998                               1

              Consolidated Statements of Income for the three
              months ended March 31, 1999 and 1998                                     2

              Consolidated Statements of Comprehensive Income for
              the three months ended March 31, 1999 and 1998                           3

              Consolidated Statements of Changes in Stockholders'
              Equity for the three months ended March 31, 1999 and 1998                4

              Consolidated Statements of Cash Flows for the three
              months ended March 31, 1999 and 1998                                     5

              Notes to Consolidated Financial Statements                               7

Item 2.       Management's Discussion and Analysis of Financial Condition
              and Results of Operations                                               11

Item 3.       Quantitative and Qualitative Disclosures about Market Risks.            18

PART II       OTHER INFORMATION

Item 1.       Legal Proceedings                                                       18

Item 2.       Changes in Securities                                                   18

Item 3.       Defaults upon Senior Securities                                         18

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

Item 5.       Other Information                                                       19

Item 6.       Exhibits and Reports on Form 8-K                                        19

              Signature Page                                                          20






PART I -  FINANCIAL INFORMATION
ITEM 1.   FINANCIAL STATEMENTS

                    BROOKLINE BANCORP, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                        (IN THOUSANDS EXCEPT SHARE DATA)




                                                                                MARCH 31,        DECEMBER 31,
                                                                                   1999              1998
                                                                                ----------       ------------
                                                                                (UNAUDITED)

                                    ASSETS
                                                                                            
Cash and due from banks................................................         $    6,116       $     6,657
Short-term investments.................................................             14,548            22,660
Securities available for sale..........................................            135,698           133,529
Securities held to maturity (market value of $126,024
  and $122,043, respectively)..........................................            125,822           121,390
Restricted equity securities...........................................              5,402             5,174
Loans, excluding money market loan participations......................            575,913           548,558
Money market loan participations.......................................             30,400            44,300
Allowance for loan losses..............................................            (13,244)          (13,094)
                                                                                ----------       -----------
     Net loans.........................................................            593,069           579,764
                                                                                ----------       -----------
Accrued interest receivable............................................              6,430             6,457
Bank premises and equipment, net.......................................              1,198             1,184
Other real estate owned, net...........................................              1,930             1,940
Other assets...........................................................                262               272
                                                                                ----------       -----------
     Total assets......................................................         $  890,475       $   879,027
                                                                                ----------       -----------
                                                                                ----------       -----------

     LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits...............................................................         $  498,268       $   489,370
Borrowed funds.........................................................            102,350            94,350
Mortgagors' escrow accounts............................................              3,688             3,308
Income taxes payable...................................................              2,993             5,843
Deferred income tax liability, net.....................................              1,228             2,045
Accrued expenses and other liabilities.................................              5,518             5,889
                                                                                ----------       -----------
     Total liabilities.................................................            614,045           600,805
                                                                                ----------       -----------

Stockholders' equity:
  Preferred stock, $.01 par value; 5,000,000 shares authorized,
    none issued........................................................                 -                 -
  Common stock, $.01 par value; 45,000,000 shares authorized,
     29,095,000 shares issued..........................................                291               291
  Additional paid-in capital...........................................            134,485           134,490
  Retained earnings....................................................            139,036           135,282
  Accumulated other comprehensive income...............................             13,398            14,416
  Treasury stock, at cost - 517,200 shares and
    113,500 shares, respectively.......................................             (5,940)           (1,316)
  Unallocated common stock held by ESOP - 378,608 shares
    and 386,457 shares, respectively...................................             (4,840)           (4,941)
                                                                                ----------       -----------
     Total stockholders' equity........................................            276,430           278,222
                                                                                ----------       -----------
     Total liabilities and stockholders' equity........................         $  890,475       $   879,027
                                                                                ----------       -----------
                                                                                ----------       -----------


See accompanying notes to the unaudited consolidated financial statements.

                                        1





                    BROOKLINE BANCORP, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                        (IN THOUSANDS EXCEPT SHARE DATA)




                                                                                    THREE MONTHS ENDED
                                                                                          MARCH 31,
                                                                                -------------------------
                                                                                   1999            1998
                                                                                ----------       --------
                                                                                        (UNAUDITED)
                                                                                            
Interest income:
  Loans, excluding money market loan participations..................           $   11,516       $   10,531
  Money market loan participations...................................                  505              586
  Debt securities....................................................                3,287            2,540
  Marketable equity securities.......................................                  183              181
  Restricted equity securities.......................................                   79               56
  Short-term investments.............................................                  238              462
                                                                                ----------       ----------
     Total interest income...........................................               15,808           14,356
                                                                                ----------       ----------

Interest expense:
  Deposits...........................................................                5,139            5,638
  Borrowed funds.....................................................                1,474            1,052
                                                                                ----------       ----------
     Total interest expense .........................................                6,613            6,690
                                                                                ----------       ----------
Net interest income..................................................                9,195            7,666
Provision for loan losses............................................                  150              -
                                                                                ----------       ----------
     Net interest income after provision for loan losses.............                9,045            7,666
                                                                                ----------       ----------
Non-interest income:
  Fees and charges...................................................                  177              242
  Gains on sales of securities, net..................................                1,190                8
  Other real estate owned income, net................................                   53               50
  Other income.......................................................                   33               42
                                                                                ----------       ----------
     Total non-interest income.......................................                1,453              342
                                                                                ----------       ----------

Non-interest expense:
  Compensation and employee benefits.................................                1,507            1,294
  Occupancy..........................................................                  177              193
  Equipment and data processing......................................                  274              283
  Advertising and marketing..........................................                  112               81
  Other..............................................................                  326              274
                                                                                ----------       ----------
     Total non-interest expense......................................                2,396            2,125
                                                                                ----------       ----------

Income before income taxes...........................................                8,102            5,883
Provision for income taxes...........................................                2,919            2,113
                                                                                ----------       ----------
     Net income......................................................           $    5,183       $    3,770
                                                                                ----------       ----------
                                                                                ----------       ----------

Weighted average common shares
  outstanding during the period......................................           28,477,913
                                                                                ----------
                                                                                ----------
Earnings per common share - basic and diluted........................              $  0.18



See accompanying notes to the unaudited consolidated financial statements.

                                        2





                    BROOKLINE BANCORP, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                                 (IN THOUSANDS)




                                                                                     THREE MONTHS ENDED
                                                                                          MARCH 31,
                                                                                ------------------------
                                                                                   1999            1998
                                                                                ----------       --------
                                                                                         (UNAUDITED)


                                                                                            
Net income...........................................................           $    5,183       $   3,770
                                                                                ----------       ---------

Other comprehensive income, net of taxes:
  Unrealized holding gains (losses)..................................                 (638)          2,589
  Income tax expense (benefit).......................................                 (312)            951
                                                                                -----------      ---------
        Net unrealized holding gains (losses)........................                 (326)          1,638
                                                                                ----------       ---------

  Less reclassification adjustment for gains included in net income:
     Realized gains..................................................               (1,190)             (8)
     Income tax expense..............................................                  498               3
                                                                                ----------       ---------
        Net reclassification adjustment..............................                 (692)             (5)
                                                                                -----------      ---------

        Total other comprehensive income (loss)......................               (1,018)          1,633
                                                                                -----------      ---------

Comprehensive income.................................................           $    4,165       $   5,403
                                                                                -----------      ---------
                                                                                -----------      ---------



See accompanying notes to the unaudited consolidated financial statements.


                                        3




                    BROOKLINE BANCORP, INC. AND SUBSIDIARIES
     CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (UNAUDITED)
                   THREE MONTHS ENDED MARCH 31, 1999 AND 1998
                             (DOLLARS IN THOUSANDS)




                                                                                                     UNALLOCATED
                                                                         ACCUMULATED                   COMMON
                                                ADDITIONAL                  OTHER                       STOCK          TOTAL
                                      COMMON    PAID-IN     RETAINED    COMPREHENSIVE     TREASURY      HELD BY     STOCKHOLDERS'
                                       STOCK     CAPITAL    EARNINGS         INCOME         STOCK        ESOP         EQUITY
                                     --------   ----------  ----------     ---------     ---------     -----------   -----------
                                                                                                 
Balance at December 31, 1997.......  $     -    $     -     $  119,018     $  13,739     $    -        $        -    $   132,757 

Net income.........................        -          -          3,770          -             -                 -          3,770

Unrealized gain on securities
   available for sale, net of
   reclassification adjustment.....        -          -             -          1,633          -                 -          1,633

Net proceeds of stock offering
   and issuance of common
   stock (29,095,000 shares)              291      134,406          -           -             -                 -        134,697

Common stock acquired by
   ESOP (85,000 shares)............        -          -             -           -             -             (1,394)       (1,394)
                                     --------   ----------  ----------     ---------     ---------     -----------   -----------

Balance at March 31, 1998..........  $    291   $  134,406  $  122,788     $  15,732     $    -       $     (1,394)  $   271,463
                                     --------   ----------  ----------     ---------     ---------     -----------   -----------
                                     --------   ----------  ----------     ---------     ---------     -----------   -----------


Balance at December 31, 1998.......  $    291   $  134,490  $  135,282     $  14,416     $  (1,316)    $    (4,941)  $   278,222

Net income.........................        -          -          5,183          -             -                 -          5,183

Unrealized loss on securities
     available for sale, net of
     reclassification adjustment...        -          -             -         (1,018)         -                 -         (1,018)

Common stock dividend
     of $.05 per share.............        -          -        (1,429)          -             -                 -         (1,429)

Treasury stock purchases
     (403,700 shares)..............        -          -             -           -           (4,624)             -         (4,624)

Common stock held by ESOP
     committed to be released
     (7,849 shares)................        -            (5)         -           -             -                101            96
                                     --------   ----------  ----------     ---------     ---------     -----------   -----------

Balance at March 31, 1999..........  $    291   $  134,485  $  139,036     $  13,398     $  (5,940)    $    (4,840)  $   276,430
                                     --------   ----------  ----------     ---------     ---------     -----------   -----------
                                     --------   ----------  ----------     ---------     ---------     -----------   -----------



See accompanying notes to the consolidated financial statements.

                                        4





                    BROOKLINE BANCORP, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)




                                                                                    THREE MONTHS ENDED
                                                                                          MARCH 31,
                                                                                -------------------------
                                                                                   1999            1998
                                                                                ----------       --------
                                                                                          (UNAUDITED)
                                                                                            
Cash flows from operating activities:
  Net income...........................................................         $    5,183       $   3,770
  Adjustments to reconcile net income to net cash provided
    by operating activities:
      Provision for loan losses........................................                150             -
      Release of ESOP shares...........................................                 96             -
      Depreciation and amortization....................................                125             113
      Amortization, net of accretion, of securities premiums
        and discounts..................................................                404             179
      Accretion of deferred loan origination fees
        and unearned discounts.........................................               (153)            (91)
      Net gains from sales of securities available for sale............             (1,190)             (8)
      Net gains from sales of other real estate owned..................                -                (3)
      Deferred income taxes............................................                 (8)            (24)
      (Increase) decrease in:
        Accrued interest receivable....................................                 27            (959)
        Other assets...................................................                 10             493
      Decrease in:
        Income taxes payable...........................................             (2,850)         (3,757)
        Accrued expenses and other liabilities.........................               (371)           (567)
                                                                                ----------       ---------
          Net cash provided by (used in) operating activities..........              1,423            (854)
                                                                                ----------       ---------

Cash flows from investing activities:
  Proceeds from sales and calls of securities available for sale.......              1,210             500
  Proceeds from redemptions and maturities of securities
    available for sale.................................................             10,000          11,735
  Proceeds from redemptions and maturities of securities
    held to maturity...................................................             10,697           3,586
  Purchase of securities available for sale............................            (14,086)        (37,293)
  Purchase of securities held to maturity..............................            (15,463)        (16,521)
  Purchase of Federal Home Loan Bank of Boston stock...................               (228)            (34)
  Net increase in loans................................................            (27,202)         (8,492)
  Purchase of bank premises and equipment..............................               (130)            (43)
  Capital expenditures on other real estate owned......................                 (6)            -
  Proceeds from sales of other real estate owned.......................                  7              35
                                                                                ----------       ---------
          Net cash used for investing activities.......................            (35,201)        (46,527)
                                                                                ----------       ---------

                                                                                          (Continued)



                                        5





                    BROOKLINE BANCORP, INC. AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF CASH FLOWS - (CONTINUED)
                                 (IN THOUSANDS)




                                                                                    THREE MONTHS ENDED
                                                                                         MARCH 31,
                                                                                -------------------------
                                                                                   1999            1998
                                                                                ----------       --------
                                                                                          (UNAUDITED)
                                                                                            
Cash flows from financing activities:
  Increase (decrease) in demand deposits and NOW, savings and
    money market savings accounts......................................         $   10,370       $   (3,810)
  Decrease in certificates of deposit..................................             (1,472)          (8,641)
  Proceeds from Federal Home Loan Bank of Boston advances..............             10,000              750
  Repayment of Federal Home Loan Bank of Boston advances...............             (2,000)          (8,000)
  Increase in mortgagors' escrow deposits..............................                380              469
  Net proceedss from issuance of common stock..........................                -            134,697
  Purchase of common stock for ESOP....................................                -             (1,394)
  Purchase of treasury stock...........................................             (4,624)             -
  Payment of dividend on common stock..................................             (1,429)             -
                                                                                ----------        ---------
        Net cash provided by financing activities......................             11,225          114,071
                                                                                ----------        ---------


Net increase (decrease) in cash and cash equivalents...................            (22,553)          66,690
Cash and cash equivalents at beginning of period.......................             73,617           44,513
                                                                                ----------        ---------

Cash and cash equivalents at end of period.............................         $   51,064       $  111,203
                                                                                ----------       ----------
                                                                                ----------       ----------
Supplemental disclosures of cash flow information: 
Cash paid during the year for:
    Interest on deposits and borrowed funds............................         $    6,596       $    6,722
    Income taxes.......................................................              5,772            5,892




See accompanying notes to the unaudited consolidated financial statements.


                                        6




                    BROOKLINE BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   THREE MONTHS ENDED MARCH 31, 1999 AND 1998
                                   (UNAUDITED)

(1)     BASIS OF PRESENTATION

        The accompanying unaudited consolidated financial statements have 
        been prepared in accordance with generally accepted accounting 
        principles ("GAAP") for interim financial information and the 
        instructions for Form 10-Q and Article 10 of Regulation S-X. 
        Accordingly, they do not include all of the information and footnotes 
        required by GAAP for complete financial statements. In the opinion of 
        management, all adjustments (consisting only of normal recurring 
        accruals) necessary for a fair presentation have been included. 
        Results for the three months ended March 31, 1999 are not necessarily 
        indicative of the results that may be expected for the year ending 
        December 31, 1999.

(2)     REORGANIZATION AND STOCK OFFERING (DOLLARS IN THOUSANDS)

        Brookline Bancorp, Inc. (the "Company") is a Massachusetts 
        corporation that was organized in November 1997 at the direction of 
        the Board of Trustees of Brookline Savings Bank (the "Bank") for the 
        purpose of acquiring all of the capital stock of the Bank upon 
        completion of the Bank's reorganization from a mutual savings bank 
        into a mutual holding company structure. As part of the 
        reorganization, the Company offered for sale 47% of the shares of its 
        common stock in an offering fully subscribed for by eligible 
        depositors of the Bank (the "Offering"). The remaining 53% of the 
        Company's shares of common stock were issued to Brookline Bancorp, 
        MHC (the "MHC"), a state-chartered mutual holding company 
        incorporated in Massachusetts. The reorganization and Offering were 
        completed on March 24, 1998. Prior to that date, the Company had no 
        assets or liabilities. The reorganization has been accounted for as 
        an "as if" pooling with assets and liabilities recorded at historical 
        cost.

        Completion of the Offering resulted in the issuance of 29,095,000 
        shares of common stock, 15,420,350 shares (53%) of which were issued 
        to the MHC and 13,674,650 shares (47%) of which were sold to eligible 
        depositors of the Bank at $10.00 per share. Costs related to the 
        Offering (primarily marketing fees paid to an underwriting firm, 
        professional fees, registration fees, and printing and mailing costs) 
        aggregated $1,957 and have been deducted to arrive at net proceeds of 
        $134,790 from the Offering. The Company contributed 50% of the net 
        proceeds of the Offering to the Bank for general corporate use. Net 
        Offering proceeds retained by the Company were used to fund a loan to 
        the Bank's employee stock ownership plan and acquire short-term 
        investments.

        As part of the Offering and as required by regulation, the Bank 
        established a liquidation account equal to $58,924 for the benefit of 
        eligible account holders and supplemental eligible account holders 
        who maintain their deposit accounts at the Bank after the Offering. 
        In the unlikely event of a complete liquidation of the Bank (and only 
        in that event), eligible depositors who continue to maintain deposit 
        accounts at the Bank shall be entitled to receive a distribution from 
        the liquidation account. The liquidation account is reduced annually 
        to the extent that eligible account holders have reduced their 
        qualifying deposits as of each anniversary date. Subsequent increases 
        in deposit account balances do not restore an account holder's 
        interest in the liquidation account. The liquidation account 
        approximated $18,893 at December 31, 1998, the latest anniversary 
        date.

        The Company and the Bank may not declare or pay dividends on and the 
        Company may not repurchase any of its shares of common stock if the 
        effect thereof would cause stockholders' equity to be reduced below 
        the required liquidation account balance or minimum regulatory 
        capital levels.

                                        7



                    BROOKLINE BANCORP, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                   THREE MONTHS ENDED MARCH 31, 1999 AND 1998
                                   (UNAUDITED)

(3)     EMPLOYEE STOCK OWNERSHIP PLAN (DOLLARS IN THOUSANDS)

        On March 24, 1998, the Board of Directors of the Bank approved an 
        employee stock ownership plan (the "ESOP"). All employees meeting age 
        and service requirements are eligible to participate in the ESOP. The 
        ESOP is authorized to purchase up to 4% of the common stock sold in 
        the Offering, or 546,986 shares, in the open market and to borrow up 
        to $7,500 from the Company to finance the purchase of such shares. 
        The loan is payable in quarterly installments over 30 years and bears 
        interest at 8.50% per annum. The loan can be prepaid without penalty. 
        Loan payments are principally funded by cash contributions from the 
        Bank and dividends on unallocated shares of Company stock held by the 
        ESOP, subject to IRS limitations.

        Through March 31, 1999, the ESOP has purchased 407,600 shares of 
        common stock in the open market at an aggregate cost of $5,248. For 
        the three months ended March 31, 1999, $92 was charged to 
        compensation and employee benefits expense based on the commitment to 
        release 7,849 shares to eligible employees.

(4)     EARNINGS PER SHARE

        Earnings per share is based on the weighted average number of shares 
        outstanding during the periods presented. The Company's "basic" and 
        "diluted" earnings per share computations are identical in the 
        periods presented, as there is no dilution effect. Earnings per share 
        is not presented for periods ended prior to April 1, 1998 since the 
        Company completed its Offering on March 24, 1998 and, accordingly, 
        such data would not be meaningful.

        The weighted average shares outstanding for the three month period 
        ended March 31, 1999 was calculated as follows:




                                                   Shares           Fraction         Weighted
             Dates Outstanding                   Outstanding        Of Period       Average Shares
             -----------------                   -----------        ---------       --------------
                                                                            
        January 1 through March 31, 1999           29,095,000           100%          29,095,000
        Less unallocated ESOP shares:
          At beginning of period                     (386,457)          100%            (386,457)
          Purchased during the period                     -                                  -
        ESOP shares committed to be
          released during the period                    7,849            50%               3,925
        Less treasury stock:
          At beginning of period                     (113,500)          100%            (113,500)
          Purchased during the period                (403,700)           30%            (121,055)
                                                                                      -----------
        Weighted average shares                                                       28,477,913
                                                                                      -----------
                                                                                      -----------


(5)     ACCUMULATED OTHER COMPREHENSIVE INCOME (DOLLARS IN THOUSANDS)

        Accumulated other comprehensive income is comprised entirely of 
        unrealized gains on securities available for sale, net of income 
        taxes. At March 31, 1999 and December 31, 1998, such taxes amounted 
        to $7,978 and $8,788, respectively.

                                        8




                    BROOKLINE BANCORP, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                   THREE MONTHS ENDED MARCH 31, 1999 AND 1998
                                   (UNAUDITED)

(6)     COMMITMENTS AND SWAP AGREEMENT (DOLLARS IN THOUSANDS)

        At March 31, 1999, the Company had outstanding commitments to 
        originate loans of $81,466, $62,714 of which were commercial real 
        estate and multi-family mortgage loans. Unused lines of credit 
        available to customers were $9,970, $8,639 of which were equity lines 
        of credit.

        Effective April 14, 1998, the Bank entered into an interest-rate swap 
        agreement with a third-party that matures April 14, 2005. The 
        notional amount of the agreement is $5,000. Under this agreement, 
        each quarter the Bank pays interest on the notional amount at an 
        annual fixed rate of 5.9375% and receives from the third-party 
        interest on the notional amount at the floating three month U.S. 
        dollar LIBOR rate. The Bank entered into this transaction to match 
        more closely the repricing of its assets and liabilities and to 
        reduce its exposure to increases in interest rates. The net interest 
        expense paid was $10 for the three months ended March 31, 1999.

(7)     DIVIDEND DECLARATION

        On April 15, 1999, the Board of Directors of the Company approved and 
        declared a regular quarterly cash dividend of $.05 per share of 
        common stock to shareholders of record as of April 30, 1999 and 
        payable on May 14, 1999.

(8)     1999 STOCK OPTION PLAN AND 1999 RECOGNITION AND RETENTION PLAN

        At the annual meeting of stockholders on April 15, 1999, the 
        stockholders approved the Company's 1999 Stock Option Plan (the 
        "Stock Option Plan") and the 1999 Recognition and Retention Plan (the 
        "RRP").

        Under the Stock Option Plan, 1,367,465 shares of the Company's common 
        stock have been reserved for issuance to officers, employees and 
        non-employee directors of the Company. Shares issued upon the 
        exercise of a stock option may be either authorized but unissued 
        shares or reacquired shares held by the Company as treasury shares. 
        Any shares subject to an award which expires or is terminated 
        unexercised will again be available for issuance under the Stock 
        Option Plan. On April 19, 1999, 1,265,500 options were awarded to 
        officers and non-employee directors of the Company at an exercise 
        price of $10.8125 per share, the fair market value of the common 
        stock of the Company on that date. Of the total options awarded, 
        410,460 options are incentive stock options and 855,040 options are 
        non-qualified stock options. Options awarded vest over periods 
        ranging from less than six months through five years. If an 
        individual to whom a stock option was granted ceases to maintain 
        continuous service by reason of normal retirement, death or 
        disability, or following a change in control, all options and rights 
        granted and not fully exercisable become exercisable in full upon 
        the happening of such event and shall remain exercisable for a one 
        year period. The Company intends to account for the Stock Option Plan 
        by using the intrinsic value based method of accounting prescribed by 
        APB Opinion No. 25, "Accounting for Stock Issued to Employees." Pro 
        forma disclosures of net income and earnings per share will be made 
        as if the fair value based method of accounting defined in Statement 
        of Financial Accounting Standards No. 123, "Accounting for 
        Stock-Based Compensation," had been applied.

        Under the RRP, 546,986 shares of the Company's common stock have been 
        reserved for issuance as restricted stock awards to officers, 
        employees and non-employee directors in recognition of prior service 
        and as an incentive for such individuals to remain with the Company. 
        Shares issued upon vesting may be either authorized but unissued 
        shares or reacquired shares held by the Company as treasury shares. 
        Any

                                        9




                    BROOKLINE BANCORP, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                   THREE MONTHS ENDED MARCH 31, 1999 AND 1998
                                   (UNAUDITED)

        shares not issued because vesting requirements are not met will again 
        be available for issuance under the RRP. On April 19, 1999, 546,500 
        shares were awarded to officers and non-employee directors of the 
        Company. The shares vest over varying time periods ranging from six 
        months up to eight years. In the event a recipient ceases to maintain 
        continuous service with the Company by reason of normal retirement, 
        death or disability, or following a change in control, RRP shares 
        still subject to restrictions will vest and be free of such 
        restrictions. A significant number of shares vest in 1999 and 2000. 
        Expense is recognized for shares awarded over the vesting period at 
        the fair market value of the shares on the date they were awarded, or 
        $10.8125 per share. Assuming all shares vest according to the terms 
        of the awards, the Company's pre-tax operating expenses will be 
        charged by the following amounts in the periods indicated (in 
        thousands):



                         YEAR 1999
                         ---------
                                                                
                      Second quarter                              $   1,273
                      Third quarter                                   1,638
                      Fourth quarter                                    683
                                                                  ---------
                                                                      3,594
                                                                  ---------

                         YEAR 2000
                         ---------
                      First quarter                                     397
                      Second quarter                                    376
                      Third quarter                                     366
                      Fourth quarter                                    115
                                                                  ---------
                                                                      1,254
                                                                  ---------

                      Year 2001                                         173
                      Year 2002                                         172
                      Year 2003                                         172
                      Year 2004                                         166
                      Year 2005                                         164
                      Year 2006                                         164
                      Year 2007                                          50
                                                                  ---------
                                                                  $   5,909
                                                                  ---------
                                                                  ---------



                                       10




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

GENERAL

     Brookline Bancorp, Inc. (the "Company") was organized in November 1997 
for the purpose of acquiring all of the capital stock of Brookline Savings 
Bank (the "Bank") upon completion of the Bank's reorganization from a mutual 
savings bank into a mutual holding company structure. As part of the 
reorganization, the Company offered for sale 47% of the shares of its common 
stock in an offering fully subscribed for by eligible depositors of the Bank 
(the "Offering"). The remaining 53% of the Company's shares of common stock 
were issued to Brookline Bancorp, MHC, a state-chartered mutual holding 
company incorporated in Massachusetts. The reorganization and Offering were 
completed on March 24, 1998. See note 2 to the unaudited consolidated 
financial statements for further information about the reorganization and the 
Offering.

     Prior to March 24, 1998, the Company had no assets or liabilities. Its 
principal activities since that date through March 31, 1999 have been to 
complete the Offering, acquire all of the capital stock of the Bank, 
contribute 50% of the net proceeds of the Offering to the Bank and use the 
remaining 50% of the net proceeds to acquire investment securities and fund a 
loan to the Bank's employee stock ownership plan.

     The reorganization has been accounted for as an "as if" pooling with 
assets and liabilities recorded at historical cost. The unaudited 
consolidated financial statements include the accounts of the Company, the 
Bank and subsidiaries of the Company and the Bank.

     This quarterly report on Form 10-Q contains forward-looking statements. 
For this purpose, any statements contained herein that are not statements of 
historical fact may be deemed to be forward-looking statements. Without 
limiting the foregoing, the words "believes", "anticipates", "plans", 
"expects" and similar expressions are intended to identify forward-looking 
statements. There are a number of important factors that could cause the 
Company's actual results to differ materially from those contemplated by such 
forward-looking statements. These important factors include, without 
limitation, the Bank's continued ability to originate quality loans, 
fluctuation of interest rates, real estate market conditions in the Bank's 
lending areas, general and local economic conditions, the Bank's continued 
ability to attract and retain deposits, the Company's ability to control 
costs, new accounting pronouncements and changing regulatory requirements.

COMPARISON OF FINANCIAL CONDITION AT MARCH 31, 1999 AND DECEMBER 31, 1998

    Total assets increased by $11.4 million, or 1.3%, from $879.0 million at 
December 31, 1998 to $890.4 million at March 31, 1999. Excluding money market 
loan participations, the loan portfolio increased by $27.4 million, or 5.0%, 
from $548.5 million at December 31, 1998 to $575.9 million at March 31, 1999. 
Growth took place in the multi-family mortgage loan sector of the portfolio 
($22.5 million, or 8.6%) and the commercial real estate mortgage loan sector 
($5.7 million, or 2.9%). Changes in other sectors of the loan portfolio were 
modest. Offsetting part of the growth in the loan portfolio was a $13.9 
million decline in money market loan participations to $30.4 million at March 
31, 1999 and an $8.1 million decline in short-term investments to $14.5 
million at that same date. Money market loan participations represent 
purchases of a portion of loans to national companies and organizations 
originated and serviced by money center banks. The participations generally 
mature between one day and three months. The Company views such 
participations as an alternative investment to slightly lower yielding 
short-term investments.

    Total deposits were $498.3 million at March 31, 1999 compared to $489.4 
million at December 31, 1998, an increase of $8.9 million, or 1.8%. All of 
the growth was attributable to a $10.2 million, or 5.9%, increase in money 
market savings accounts. This growth was partially offset by a $1.5 million, 
or 0.6%, decline in certificate of deposit accounts. The current low interest 
rate environment is prompting depositors to maintain their funds in accounts 
with shorter maturities or immediate availability.

                                       11



   The Company increased its borrowings from the Federal Home Loan Bank of 
Boston ("FHLB") from $94.4 million at December 31, 1998 to $102.4 million at 
March 31, 1999 as part of its efforts to manage interest rate risk. As loan 
customers have sought to lock in fixed rates of interest for several years, 
the Company has extended its use of borrowings with maturities in the five 
year range.

   Total stockholders' equity declined from $278.2 million at December 31, 
1998 to $276.4 million at March 31, 1999 as a result of the purchase of 
407,600 shares of the Company's common stock in the open market during the 
first quarter of 1999 at an aggregate cost of $4.6 million, or $11.45 per 
share. Such purchases were made in connection with a stock repurchase plan 
that received regulatory approval on October 20, 1998. The plan allows the 
Company to repurchase 1,454,750 shares, or 5.0%, of total common shares 
outstanding. No time limit has been established for completion of the plan. 
As of March 31, 1999, 517,200 shares of common stock have been purchased at 
an aggregate cost of $5.9 million, or $11.48 per share. During the first 
quarter of 1999, net income amounted to $5.2 million and a cash dividend of 
$.05 per share ($1.4 million) was declared and paid.

     Unrealized gains on securities available for sale are reported as 
accumulated other comprehensive income. Such gains amounted to $21.4 million 
($13.4 million on an after-tax basis) at March 31, 1999 and $23.2 million 
($14.4 million on an after-tax basis) at December 31, 1998. The net decrease 
is after realization of $1.2 million ($692,000 on an after-tax basis) of 
gains from sales of marketable equity securities during the first quarter of 
1999.

NON-PERFORMING ASSETS, RESTRUCTURED LOANS AND ALLOWANCE FOR LOAN LOSSES

     The following table sets forth information regarding non-performing 
assets, restructured loans and the allowance for loan losses:




                                                                            MARCH 31,         DECEMBER 31,
                                                                              1999                1998
                                                                          -----------         ------------
                                                                             (DOLLARS IN THOUSANDS)
                                                                                        
             Non-accrual loans:
               Mortgage loans:
                 One-to-four family                                        $      87           $     -
                 Commercial                                                      294                 297
                 Home equity                                                    -                     35
                                                                           ---------           ---------
                   Total non-accrual loans                                       381                 332

             Other real estate owned, net of allowance
               for losses of $186 and $186, respectively                       1,930               1,940
                                                                           ---------           ---------
                   Total non-performing assets                             $   2,311           $   2,272
                                                                           ---------           ---------
                                                                           ---------           ---------

             Restructured loans                                            $    -             $      - 
                                                                           ---------           ---------
                                                                           ---------           ---------


             Allowance for loan losses                                     $  13,244           $  13,094
                                                                           ---------           ---------
                                                                           ---------           ---------


             Allowance for loan losses as a percent
               of total loans                                                   2.18%               2.21%
             Allowance for loan losses as a percent
               of total loans, excluding money market
               participation loans                                              2.30                2.39
             Non-accrual loans as a percent of total loans                      0.06                0.06
             Non-performing assets as a percent of
               total assets                                                     0.26                0.26



                                       12




   In addition to identifying non-performing loans, the Company identifies 
loans that are characterized as "impaired" pursuant to generally accepted 
accounting principles. The definition of "impaired loans" is not the same as 
the definition of "non-accrual loans," although the two categories tend to 
overlap. Impaired loans amounted to $1.4 million at March 31, 1999 and 
December 31, 1998. None of the impaired loans at those dates required a 
specific allowance for impairment due primarily to prior charge-offs and/or 
the sufficiency of collateral values.

   During the three months ended March 31, 1999, recoveries of loans 
previously charged off amounted to $1,000 and loan charge-offs were less than 
$1,000. Despite net loan recoveries and a continued low level of 
non-performing loans, the Company increased its allowance for loan losses by 
providing $150,000 as a charge to earnings in the first quarter of 1999. 
Management deemed it prudent to increase the allowance in light of the $27.4 
million increase in net loans outstanding (exclusive of money market loan 
participations), all of which occurred in the higher risk categories of 
multi-family and commercial real estate mortgage loans.

   While management believes that, based on information currently available, 
the allowance for loan losses is sufficient to cover losses inherent in the 
Company's loan portfolio at this time, no assurance can be given that the 
level of allowance will be sufficient to cover future loan losses or that 
future adjustments to the allowance will not be necessary if economic and/or 
other conditions differ substantially from the economic and other conditions 
considered by management in evaluating the adequacy of the current level of 
the allowance.

   In March 1999, four federal banking agencies and the Securities and 
Exchange Commission announced they have formed a working group to come up 
with new guidelines for the documentation, disclosure and reporting of bank 
loan loss reserves because of "continued uncertainty among financial 
institutions as to the expectations of the banking and securities regulators" 
on how banks should calculate and report loan loss reserves. Within one year, 
the working group expects to issue guidance regarding (1) the procedures 
necessary for a reasoned assessment of losses inherent in a loan portfolio, 
(2) documentation that should exist to support the allowance and (3) enhanced 
disclosure of credit loss allowances, including changes in risk factors and 
asset quality that affect allowances for credit losses. It is not possible at 
this time to anticipate what effect, if any, guidelines developed by the 
working group will have on the financial condition or operating results of 
the Company.

COMPARISON OF OPERATING RESULTS FOR THE THREE MONTHS ENDED MARCH 31, 1999 AND 
1998

GENERAL

   Operating results are primarily dependent on the Company's net interest 
income, which is the difference between the interest earned on the Company's 
loan and investment portfolios and the interest paid on deposits and 
borrowings. Operating results are also affected by provisions for loan 
losses, the level of income from non-interest sources such as service fees 
and sales of investment securities and other assets, operating expenses and 
income taxes. Operating results are also significantly affected by general 
economic conditions, particularly changes in interest rates, as well as 
government policies and actions of regulatory authorities.

   Net income for the three months ended March 31, 1999 was $5.2 million 
compared to $3.8 million for the three months ended March 31, 1998, an 
increase of 37.5%. The 1999 period included $1.2 million of gains from sales 
of marketable equity securities ($692,000 on an after-tax basis) compared to 
$8,000 ($5,000 on an after-tax basis) in the 1998 period. Excluding these 
amounts, the increase in net income for the 1999 first quarter compared to 
the 1998 first quarter was $726,000, or 19.3%. The increase resulted 
primarily from loan growth and the availability of the net proceeds from the 
Offering.

   Earnings per share of common stock was $0.18 for the three months ended 
March 31, 1999. Securities gains on an after-tax basis amounted to $0.02 per 
share in that same three month period. Per share data is not presented for 
the three months ended March 31, 1998 because the Company became a publicly 
owned stock institution on March 24, 1998 and, accordingly, did not have 
shares outstanding throughout that three month period.

                                       13



   Interest rate spread (the difference between yields earned on assets and 
rates paid on deposits and borrowings) declined from 3.11% in the first 
quarter of 1998 to 2.58% in the first quarter of 1999. Contributing to the 
decline were lower yields on existing loans, new loan originations, 
short-term investments and newly acquired investment securities caused by a 
falling interest rate environment. In addition, average deposit balances of 
$44.0 million were held by the Company during the first quarter of 1998 in 
connection with subscriptions for stock in the Offering. The rate paid on 
such funds was 2.50% while the average rate earned from investing the funds 
in short-term investments was 5.41%. The average rate paid on deposits, 
borrowed funds and the stock subscription proceeds was 4.54% in the first 
quarter of 1998 compared to an average rate of 4.62% paid on deposits and 
borrowed funds in the first quarter of 1999. Excluding the funds from stock 
subscriptions, the average rate paid on deposits and borrowed funds in the 
first quarter of 1998 would have been 4.71%, or 14 basis points higher than 
the actual rate paid.

INTEREST INCOME

   Interest income on loans, excluding money market loan participations, was 
$11.5 million in the first quarter of 1999 compared to $10.5 million in the 
first quarter of 1998, an increase of $1.0 million, or 9.4%. The additional 
income resulting from an increase in average loans outstanding of $86.4 
million, or 18.2%, in the first quarter of 1999 compared to the first quarter 
in 1998 was partially offset by a decline in the average rate earned on loans 
from 8.84% in the 1998 quarter to 8.21% in the 1999 quarter. The reduction in 
loan yield was attributable to a falling interest rate environment. 
Historically, much of the Company's loan portfolio was priced at adjustable 
rates tied to a published prime rate. Cuts in the prime rate during the 
latter part of 1998 caused a decline in the yield on the Company's adjustable 
rate loans. The falling rate environment prompted some multi-family and 
commercial real estate borrowers to convert their loans to fixed-rate pricing 
for several years. Additionally, a significant part of new loan production in 
the second half of 1998 and the first quarter of 1999 was originated at 
prevailing market rates for fixed periods averaging five to seven years. If 
interest rates increase during the fixed rate phase of these new loans, net 
interest income could be negatively affected. Management expects the overall 
yield on the loan portfolio in the next few quarters to decline from the 
8.21% average yield earned during the first quarter of 1999.

   The average balance invested in money market loan participations during 
the three months ended March 31, 1999 and 1998 were $39.9 million and $41.8 
million, respectively, and the yields earned on those balances were 5.14% and 
5.60%, respectively.

   Interest income on debt securities increased 29.4% from $2.5 million in 
the first quarter in 1998 to $3.3 million in the first quarter of 1999 as a 
result of shifting part of the proceeds from the Offering from short-term 
investments to debt securities maturing in the two year range. The average 
balances invested in debt securities and short-term investments were $226.7 
million and $19.7 million, respectively, in the first quarter of 1999 
compared to $169.7 million and $34.1 million, respectively, in the first 
quarter of 1998. Yields earned on those balances were 5.80% and 4.89%, 
respectively, in the 1999 period and 5.99% and 5.41%, respectively, in the 
1998 period. The reduced rates were attributable to the falling rate 
environment.

INTEREST EXPENSE

   Interest expense on deposits was $5.1 million for the three months ended 
March 31, 1999, an 8.9% decrease from the $5.6 million expended for the three 
months ended March 31, 1998. Part of the decrease was due to the $275,000 of 
interest paid on the $44 million of average balances on deposit pertaining to 
the Offering during the first quarter of 1998. Excluding such balances, the 
average of other deposits increased modestly ($3.3 million, or 0.7%) in the 
1999 quarter compared to the 1998 quarter. The average rates paid on such 
deposits were 4.32% in the 1999 quarter and 4.48% in the 1998 quarter. The 
low level of deposit growth was due in part to withdrawals by eligible 
depositors for purchase of stock in the Offering. Also, the strength of the 
stock market and the low interest rate environment prompted some depositors 
to place funds in other financial instruments such as mutual funds and 
annuities.

                                       14



   The Company increased its use of borrowings from the FHLB as part of its 
management of interest rate risk. The average balances of advances 
outstanding were $97.7 million in the first quarter of 1999 compared to $66.1 
million in the first quarter of 1998 and the average rates paid on such 
balances were 6.12% and 6.36%, respectively.

NON-INTEREST INCOME

   Sales of marketable equity securities during the three months ended march 
31, 1999 and 1998 resulted in gains of $1.2 million and $8,000, respectively. 
Marketable equity securities are held by the Company primarily for capital 
appreciation and not for trading purposes. The decrease in fees and charges 
from $242,000 in the first quarter of 1998 to $177,000 in the first quarter 
of 1999 resulted primarily from less mortgage loan prepayment fees.

NON-INTEREST EXPENSE

   Total non-interest expense increased 12.8% from $2.1 million for the three 
months ended March 31, 1998 to $2.4 million for the three months ended March 
31, 1999. Most of the increase resulted from higher compensation and employee 
benefits expense caused by additional personnel (including two commercial 
loan officers, a residential mortgage loan originator and a loan 
administrative assistant) and a $92,000 provision relating to the employee 
stock ownership plan (the "ESOP"). The ESOP became effective upon the 
Company's conversion to stock and, accordingly, there was no expense for the 
ESOP in the first quarter of 1998.

   Advertising and marketing expense increased from $81,000 in the first 
quarter of 1998 to $112,000 in the first quarter of 1999 because of new 
promotions and the accounting for the advertising budget on an accrual basis 
commencing in 1999 rather than on the when paid basis used in 1998. The 
increase in other expenses is attributable primarily to expenses associated 
with being a public company such as costs for annual reports, proxies, stock 
transfer agent fees and stock exchange fees. The level of increase in these 
expenses is more pronounced in the first quarter of 1999 compared to the 
prior year quarter since the Company only became a public stock institution 
on March 24, 1998.

INCOME TAXES

   The effective rate of income taxes was 36.0% in the first quarter of 1999 
compared to 35.9% in the first quarter of 1998. The rate of state income 
taxes was low in both quarters because of the existence of a real estate 
investment trust subsidiary and utilization of investment security 
subsidiaries.

ASSET/LIABILITY MANAGEMENT

     The Bank's Asset/Liability Committee is responsible for managing 
interest rate risk and reviewing with the Board of Directors on a quarterly 
basis its activities and strategies, the effect of those strategies on the 
Bank's operating results, the Bank's interest rate risk position and the 
effect changes in interest rates would have on the Bank's net interest income.

     Generally, it is the Bank's policy to reasonably match the rate 
sensitivity of its assets and liabilities. The interest rate sensitivity gap 
is defined as the difference between the amount of interest-earning assets 
maturing or repricing within a specific time period and the amount of 
interest-bearing liabilities maturing or repricing within the same time 
period. Also taken into consideration are interest rate swap agreements 
entered into by the Bank. At March 31, 1999, interest-earning assets maturing 
or repricing within one year amounted to $365.7 million and interest-bearing 
liabilities maturing or repricing within one year amounted to $444.7 million 
resulting in a cumulative one-year negative gap position of $79.0 million, or 
8.9% of total assets.

                                       15



LIQUIDITY AND CAPITAL RESOURCES

     The Company's primary sources of funds are deposits, principal and 
interest payments on loans and debt securities and borrowings from the FHLB. 
In March 1998, $134.8 million of net proceeds from the Offering added 
significantly to the funds available to the Company for use in conducting its 
business. While maturities and scheduled amortization of loans and 
investments are predictable sources of funds, deposit flows and mortgage loan 
prepayments are greatly influenced by interest rate trends, economic 
conditions and competition.

     During the past few years, the combination of generally low interest 
rates on deposit products and the attraction of alternative investments such 
as mutual funds and annuities has resulted in little growth or a net decline 
in deposits in certain time periods. Based on its monitoring of historic 
deposit trends and its current pricing strategy for deposits, management 
believes the Company will retain a large portion of its existing deposit base.

     From time to time, the Company utilizes advances from the FHLB primarily 
in connection with its management of the interest rate sensitivity of its 
assets and liabilities. During the three months ended March 31, 1999, the 
Company repaid advances of $2.0 million and obtained new advances of $10.0 
million. Total advances outstanding at March 31, 1999 amounted to $102.4 
million.

     The Company's most liquid assets are cash and due from banks, short-term 
investments, debt securities and money market loan participations that 
generally mature within 90 days. At March 31, 1999, such assets amounted to 
$73.3 million, or 8.2% of total assets.

     At March 31, 1999, the Company and the Bank exceeded all regulatory 
capital requirements. The Bank's leverage capital was $202.7 million, or 
25.1% of adjusted assets. The minimum required leverage capital ratio is 
3.00% to 5.00% depending on a bank's supervisory rating.

YEAR 2000 ("Y2K") COMPLIANCE

     Changing from the year 1999 to 2000 has the potential to cause problems 
in data processing and other date-sensitive systems, a problem known as the 
Year 2000 or Y2K dilemma. The Year 2000 date change can affect any system 
that uses computer software programs or computer chips, including automated 
equipment and machinery. For example, many software programs or computer 
chips store calender dates as two-digit rather than four-digit numbers. These 
software programs record the year 1998 as "98." This approach will work until 
the Year 2000 when "00" may be read as 1900 instead of 2000.

     Regarding the Company, computer systems are used to perform financial 
calculations, track deposits and loan payments, transfer funds and make 
direct deposits. The processing of the Company's loan and deposit 
transactions is outsourced to a third-party data processing vendor. Computer 
software and computer chips also are used to run security systems, 
communications networks and other essential bank equipment. Because of its 
reliance on these systems (including those used by its third-party data 
processing vendor), the Company is following a comprehensive process to 
assure that such systems are ready for the Year 2000 date change.

     To become Y2K compliant, the Company is following a five-step process 
suggested by federal bank regulatory agencies. A description of each of the 
steps and the status of the Company's efforts in completing the steps is as 
follows:

     Step 1. AWARENESS AND UNDERSTANDING OF THE PROBLEM. The Company has 
formed a Year 2000 team that has investigated the problem and its potential 
impact on the Company's systems. An independent consulting firm was engaged 
to assist the Company in development of its approach to becoming Y2K 
compliant. This phase also includes education of the Company's employees and 
customers about Y2K issues. The awareness and 

                                       16




understanding phase of this step has been completed. Training and 
communication has taken place and will continue in 1999.

     Step 2. IDENTIFICATION OF ALL POTENTIALLY AFFECTED SYSTEMS. This step 
has included a review of all major information technology ("IT") and 
non-information technology ("non-IT") systems to determine how they are 
impacted by Y2K issues. An inventory has been prepared of all vendors who 
render IT and non-IT services to the Company. This step is considered 
complete. Any new hardware or software that may be purchased during 1999 will 
be evaluated for Y2K compliance

     Step 3. ASSESSMENT AND PLANNING. The Y2000 team has completed its 
assessment of which systems and equipment are most prone to placing the 
Company at risk if they are not Y2K compliant. The project team has developed 
an inventory of its vendors, an inventory of actions to be taken, 
identification of the team members responsible for completion of each action, 
a completion timetable and a project tracking methodology. Significant 
vendors have been requested to advise the Company in writing of their Y2K 
readiness, including actions to become compliant if they are not already 
compliant. A plan has been developed to repair or replace systems and 
equipment not currently Y2K compliant. This step is considered complete.

     Step 4. CORRECTION AND TESTING. The Company's third party data 
processing servicer as well as vendors who provide significant 
technology-related services have modified their systems to become Y2K 
compliant. The Company has developed scripts involving typical transactions 
to test the proper functioning of the modified systems. It has also arranged 
for repair or replacement of equipment programs affected by Y2K issues. Most 
of the testing and corrections has taken place. This step is expected to be 
completed by the end of June 1999. The monitoring of certain non-IT vendors 
will continue throughout 1999.

     Step 5. IMPLEMENTATION. This step includes repair or replacement of 
systems and computer equipment and the development of contingency plans. The 
repair and replacement phase is substantially completed. Contingency plans 
for how the Company would resume business if unanticipated problems arise 
from non-performance by IT and non-IT vendors was completed in the first 
quarter of 1999.

     The Company's efforts to become Y2K compliant are being monitored by its 
federal banking regulators. Failure to be Y2K compliant could subject the 
Company to formal supervisory or enforcement actions.

     The Company expensed $130,000 in 1998, $10,000 of which was in the first 
quarter, and $3,000 in the first quarter of 1999. While the Company expects 
to incur additional costs through 1999 to become Y2K compliant, it does not 
expect such costs to be material to the operating expenses of the Company. 
Some of the costs are not expected to be incremental to the Company, but 
rather represent new equipment and software that would otherwise be purchased 
in the normal course of the Company's business. The Company presently 
believes the Y2K issue will not pose significant operating problems for the 
Company. However, if implementation and testing plans are not completed in a 
satisfactory and timely manner, in particular by third parties on which the 
Company is dependent, or other unforeseen problems arise, the Y2K issue could 
have a material adverse effect on the operations of the Company.

RECENT DEVELOPMENTS

1999 STOCK OPTION PLAN AND 1999 RECOGNITION AND RETENTION PLAN

     At the annual meeting of stockholders on April 15, 1999, the 
stockholders approved the Company's 1999 Stock Option Plan (the "Stock Option 
Plan") and the 1999 Recognition and Retention Plan (the "RRP"). See note 8 to 
the unaudited consolidated financial statements included herein (pages 9 and 
10) for information about these plans.

                                       17



     Assuming all shares awarded under the RRP vest according to the terms of 
the awards, the Company's pre-tax operating expenses will be charged by $5.9 
million, $3.6 million of which will be in the last three quarters of 1999, 
$1.3 million in the year 2000 and $1.0 million over the years 2001 through 
2007. The RRP will and the Stock Option Plan could have a dilutive effect on 
the interests of the Company's stockholders.

INTERNET HOME BANKING

     The Company has entered into a three year contractual arrangement with 
Digital Insight Corporation ("Digital Insight"), a provider of real-time, 
Internet-based transaction services for financial institutions. Through 
Digital Insight, the Company plans to commence offering to its existing 
customers Internet home banking and bill payment services in the second half 
of 1999. Digital Insight has entered into similar contractual relationships 
with numerous other financial institutions throughout the United States.

     Digital Insight has advised the Company in writing that the systems it 
uses to provide the contemplated services are Year 2000 compliant. While this 
new service offering is not expected to have a significant impact on the 
Company's 1999 operating results, it is not possible to predict how much the 
Company's customers will use the new services.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

     For a discussion of the Company's management of market risk exposure, 
see "Asset/Liability Management" in Item 2 of Part 1 of this report and pages 
12 through 14 of the Company's Annual Report incorporated by reference in 
Part II item 7A of Form 10-K for the fiscal year ended December 31, 1998.

     For quantitative information about market risk, see pages 12 through 14 
of the Company's 1998 Annual Report.

     There have been no material changes in the quantitative disclosures 
about market risk as of March 31, 1999 from those presented in the Company's 
1998 Annual Report.

PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

     The Company and its subsidiaries are not involved in any litigation, nor 
is the Company aware of any pending litigation, other than legal proceedings 
incident to the business of the Company. Management believes the results of 
any current pending litigation would be immaterial to the consolidated 
financial condition or results of operations of the Company.

ITEM 2.  CHANGES IN SECURITIES

     Not applicable.

ITEM 3.  DEFAULT UPON SENIOR SECURITIES

     Not applicable.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     Not applicable.

                                       18



ITEM 5.  OTHER INFORMATION

     None.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

     All required exhibits are included in Part I under Financial Statements 
(Unaudited) and Management's Discussion and Analysis of Operations, and are 
incorporated by reference, herein.

     Financial Data Schedule - Included herein on Page 21.

     There were no reports filed on Form 8-K.

                                       19




                                   SIGNATURES


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



                               BROOKLINE BANCORP, INC.




DATE: MAY 13, 1999       BY:   /s/ RICHARD P. CHAPMAN, JR.
                               ------------------------------------------
                               RICHARD P. CHAPMAN, JR.
                               PRESIDENT AND CHIEF EXECUTIVE OFFICER




DATE: MAY 13, 1999       BY:   /s/ PAUL R. BECHET
                               -------------------------------------------------
                               PAUL R. BECHET
                               SENIOR VICE PRESIDENT AND CHIEF FINANCIAL OFFICER


                                       20