ENTERPRISE BANCORP INC /MA/
10-K405, 2000-03-27
STATE COMMERCIAL BANKS
Previous: WELLS REAL ESTATE FUND XI L P, 10-K, 2000-03-27
Next: IMPAC SECURED ASSETS CORP, 8-K, 2000-03-27




                     U.S. Securities and Exchange Commission
                             Washington, D.C. 20549
                                    Form 10-K


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

                   For the fiscal year ended December 31, 1999

                                       OR

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

         For the transition period from _____________ to _______________

                         Commission file number 0-21021


                            Enterprise Bancorp, Inc.
                 (Name of small business issuer in its charter)


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

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

                                 (978) 459-9000
                (Issuer's telephone number, including area code)

Securities registered under Section 12(b) of the Exchange Act:

     Title of each class              Name of each exchange on which registered
None

Securities registered under Section 12(g) of the Exchange Act:
Common Stock, $.01 par value per share
(Title of Class)


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 requirements for the past 90 days. Yes..X... No......

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best  of  the  registrant's   knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K. [ X ]

State the  aggregate  market  value of the voting  stock and  non-voting  common
equity held by  non-affiliates  of the  registrant.  The aggregate  market value
shall be computed by reference to the price at which the common equity was sold,
or the average bid and asked  prices of such  common  equity,  as of a specified
date within 60 days prior to the date of filing.  $36,608,208 as of February 29,
2000

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date: February 29, 2000, Common Stock - Par
Value $0.01: 3,231,093 shares outstanding

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the issuer's proxy  statement for its annual meeting of stockholders
to be held on May 2, 2000 are incorporated by reference in Part III of this Form
10-K.

                                       1
<PAGE>
<TABLE>
<CAPTION>

                            ENTERPRISE BANCORP, INC.
                                TABLE OF CONTENTS
                                                                                                 Page Number
<S>         <C>                                                                                     <C>
                                     PART I

Item 1       Business                                                                                  3

Item 2       Properties                                                                               15

Item 3       Legal Proceedings                                                                        16

Item 4       Submission of Matters to a Vote of Security Holders                                      16

                                     PART II

Item 5       Market for Registrant's Common Equity and Related Stockholder Matters                    16

Item 6       Selected Financial Data                                                                  17

Item 7       Management's Discussion and Analysis of Financial Condition                              18
             and Results of Operations

Item 7A      Quantitative and Qualitative Disclosures About Market Risk                               29

Item 8       Financial Statements                                                                     31

Item 9       Changes In and Disagreements with Accountants on Accounting                              59
             and Financial Disclosure

                                    Part III

Item 10      Directors and Executive Officers of the Registrant                                       59

Item 11      Executive Compensation                                                                   60

Item 12      Security Ownership of Certain Beneficial Owners and Management                           60

Item 13      Certain Relationships and Related Transactions                                           60

                                     Part IV

Item 14      Exhibits and Reports on Form 8-K                                                         60
</TABLE>

                SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

This report contains certain  "forward-looking  statements" including statements
concerning plans,  objectives,  future events or performance and assumptions and
other statements which are other than statements of historical fact.  Enterprise
Bancorp,  Inc.  (the  "company")  wishes to caution  readers that the  following
important  factors,  among  others,  may have  affected  and could in the future
affect  the  company's  results  and  could  cause  the  company's  results  for
subsequent   periods  to  differ   materially   from  those   expressed  in  any
forward-looking  statement  made  herein:  (i) the effect of changes in laws and
regulations,  including  federal and state  banking laws and  regulations,  with
which the company or its subsidiaries  must comply,  and the associated costs of
compliance with such laws and regulations  either  currently or in the future as
applicable;  (ii) the effect of changes in accounting policies and practices, as
may be adopted by the regulatory agencies as well as by the Financial Accounting
Standards Board, or of changes in the company's  organization,  compensation and
benefit plans; (iii) the effect on the company's competitive position within its
market area of the increasing  competition from larger regional and out-of-state
banking  organizations  as well  as  non-bank  providers  of  various  financial
services;  (iv) the effect of unforeseen  changes in interest rates; and (v) the
effect of changes in the business cycle and downturns in the local,  regional or
national economies.

                                       2

<PAGE>
                                     PART I

Item 1.       Business

                                   THE COMPANY

                                     General

Enterprise Bancorp, Inc. (the "company") is a Massachusetts  corporation,  which
was  organized on February 29, 1996,  at the  direction of  Enterprise  Bank and
Trust Company,  a Massachusetts  trust company (the "bank"),  for the purpose of
becoming the holding company for the bank. On July 26, 1996, the bank became the
wholly owned  subsidiary of the company and the former  shareholders of the bank
became  shareholders of the company.  The business and operations of the company
are subject to the regulatory oversight of the Board of Governors of the Federal
Reserve System. To the extent that this report contains information as of a date
or for a period prior to July 26, 1996, such  information  pertains to the bank.
The company had no material  assets or  operations  prior to  completion  of the
holding company reorganization on July 26, 1996.

Substantially  all of the company's  operations are conducted  through the bank.
The bank is a Massachusetts trust company, which commenced banking operations on
January 3, 1989. The bank's  deposit  accounts are insured by the Bank Insurance
Fund of the Federal Deposit Insurance Corporation (the "FDIC") up to the maximum
amount  provided by law. The FDIC and the  Massachusetts  Commissioner  of Banks
(the "Commissioner") have regulatory authority over the bank.

The  company's  headquarters  and the  bank's  main  office  are  located at 222
Merrimack Street in Lowell, Massachusetts. Additional branch offices are located
in  the  Massachusetts  cities  and  towns  of  Billerica,  Chelmsford,  Dracut,
Leominster,  Tewksbury,  and Westford.  The bank's deposit gathering and lending
activities  are  conducted  primarily in the city of Lowell and the  surrounding
Massachusetts  towns  of  Andover,  Billerica,  Chelmsford,  Dracut,  Tewksbury,
Tyngsboro,  and Westford and in the cities of Leominster and Fitchburg. The bank
offers  a range  of  commercial,  consumer  and  trust  services  with a goal of
satisfying  the  needs of  consumers,  small  and  medium-sized  businesses  and
professionals.

                        Pending Fleet Branch Acquisition

On  September  22,  1999,  the company and the bank  entered into a Purchase and
Assumption  Agreement with Fleet Financial Group, Inc. and its principal banking
subsidiary,  Fleet National  Bank,  pursuant to which the bank will purchase two
branch offices of Fleet National Bank. Upon the completion of this  transaction,
the bank will  purchase  assets  comprised of loans having an  approximate  book
value of $7.1 million, furniture, fixtures and equipment having a net book value
of  approximately  $0.1 million and land and buildings having agreed upon values
totaling approximately $1.5 million. As part of this transaction,  the bank will
assume  approximately  $66.5  million in deposits,  in exchange for a premium of
approximately  13.6% of total deposits,  presently estimated to be $9.1 million.
The  acquisition  will close with a net cash payment from Fleet National Bank in
an amount  substantially  equal to the value of the assumed  deposits,  less the
values of the various purchased assets, the deposit premium and the cash on hand
at the  branches  at the  time of  closing.  Management  anticipates  using  the
proceeds to repay the bank's current Federal Home Loan Bank ("FHLB")  borrowings
and/or to increase the bank's investment portfolio.

The bank has  received  the required  federal and state  regulatory  approval to
acquire  the  branches.   The  parties  presently  anticipate  that  the  bank's
acquisition of the branches will be completed in the third quarter of 2000.

             Pending Private Placement of Trust Preferred Securities

The company  anticipates raising up to $12.0 million from a private placement of
trust  preferred  securities  to be completed at the end of the first quarter of
2000. The company currently intends to contribute a portion of the proceeds from
the sale of  securities  to the bank.  The  completion  of the  trust  preferred
offering is not a condition to the  parties'  respective  obligations  under the
branch  acquisition  agreement  and  the  company  was  not  required  to  raise
additional capital in order to obtain the regulatory  approvals required for the
completion of this transaction.


                                       3
<PAGE>
                                     Lending

The  bank   specializes   in  lending  to  growing   businesses,   corporations,
partnerships, non-profits, professionals and individuals. Loans made by the bank
to businesses include  commercial  mortgage loans, loans guaranteed by the Small
Business  Administration (SBA),  construction loans,  revolving lines of credit,
working capital loans,  equipment  financing,  asset-based  lending,  letters of
credit  and  loans  under  various  programs  issued  in  conjunction  with  the
Massachusetts  Development  Finance  Agency  and other  agencies.  The bank also
originates  equipment lease financing for businesses.  Loans made by the bank to
individuals include residential  mortgage loans, home equity loans,  residential
construction loans,  unsecured and secured personal lines of credit and mortgage
loans on investment and vacation properties.

At December 31, 1999, the bank had gross loans  outstanding  of $262.3  million,
which  represented  59.2% of the  company's  total  assets.  The interest  rates
charged on these loans vary with the degree of risk,  maturity  and amount,  and
are further subject to competitive pressures,  market rates, the availability of
funds, and legal and regulatory requirements.

At December  31,  1999,  the bank's  statutory  lending  limit,  based on 20% of
capital,  to any single  borrower was  approximately  $6.0  million,  subject to
certain exceptions provided under applicable law. At December 31, 1999, the bank
had no outstanding  lending  relationships or commitments in excess of the legal
lending limit.

The following  table sets forth the loan balances for certain loan categories at
the dates indicated and the percentage of each category to total gross loans.
<TABLE>
<CAPTION>
                                                                            December 31,
                              ------------------------------------------------------------------------------------------------------
                                      1999                 1998                 1997                 1996                1995
                              -------------------  -------------------  ------------------   ------------------   ------------------
($ in thousands)                 Amount     %        Amount      %        Amount      %        Amount      %        Amount      %
                              ---------- --------  ---------- --------  ---------- -------   ---------- -------   ---------  -------

<S>                            <C>       <C>      <C>           <C>    <C>          <C>     <C>          <C>     <C>          <C>
Comm'l real estate              $104,940  40.0%    $   80,207    37.1%  $   66,836   36.8%   $   52,378   36.1%   $  42,514    36.0%
Commercial                        68,177  26.0%        55,570    25.7%      42,202   23.2%       38,202   26.3%      28,353    24.0%
Residential mortgages             50,156  19.1%        44,680    20.7%      42,648   23.5%       35,918   24.7%      32,872    27.8%
Home equity                       14,135   5.4%        13,436     6.2%      12,203    6.7%        8,255    5.7%       5,250     4.4%
Construction                      18,198   6.9%        16,637     7.7%      13,149    7.2%        6,474    4.4%       5,844     4.9%
Other                              6,672   2.6%         5,682     2.6%       4,657    2.6%        4,043    2.8%       3,379     2.9%
                              ----------           ----------           ----------           ----------           ---------
  Gross loans                    262,278 100.0%       216,212   100.0%     181,695  100.0%      145,270  100.0%     118,212   100.0%
Less: Deferred fees                1,124                1,000                1,111                  950                 549
Allowance for
  loan losses                      5,446                5,234                4,290                3,895               4,107
                              ----------           ----------           ----------           ----------           ---------
  Net loans                   $  255,708           $  209,978           $  176,294           $  140,425           $ 113,556
                              ==========           ==========           ==========           ==========           =========
</TABLE>

Commercial, Commercial Real Estate and Construction Loans

The following table sets forth-scheduled maturities of commercial,  construction
and commercial  real estate loans in the bank's  portfolio at December 31, 1999.
The  following  table  also sets  forth  the  dollar  amount of loans  which are
scheduled to mature after one year which have fixed or adjustable rates.
<TABLE>
<CAPTION>
                                                                                                                      Commercial
($ in thousands)                                                                  Commercial       Construction      Real Estate
                                                                                 -------------    -------------     ------------
<S>                                                                               <C>              <C>              <C>
Amounts due:
     One year or less                                                              $  6,215         $  9,490         $  3,671
     After one year through five years                                               21,457            2,835            4,663
     Beyond five years                                                               40,505            5,873           96,606
                                                                                   --------         --------         --------
                                                                                   $ 68,177         $ 18,198         $104,940
                                                                                   ========         ========         ========

Interest rate terms on amounts due after one year:
     Fixed                                                                         $ 11,014         $    790         $ 12,158
     Adjustable                                                                      50,948            7,918           89,111

</TABLE>

Scheduled contractual  maturities do not reflect the actual maturities of loans
The  average  maturity  of loans will be shorter  than their  contractual  terms
principally due to prepayments.

Commercial loans include working capital loans,  equipment financing  (including
equipment leases), and standby letters of credit, term loans and revolving lines
of credit. Construction loans include construction loans to both individuals and
businesses.  Included in commercial loans are loans under various Small Business
Administration  programs  amounting  to $4.0  million,  $4.6  million,  and $5.0
million as of December 31, 1999, 1998 and 1997, respectively.

                                       4
<PAGE>

Commercial,  commercial real estate and construction  loans secured by apartment
buildings,  office  facilities,  shopping  malls,  raw land or other  commercial
property,  were $191.3 million at December 31, 1999, representing an increase of
$38.9 million, or 25.5%, from the previous year. This compares to an increase of
$30.2 million,  or 24.7%,  from 1997 to 1998. The growth in 1999 is a reflection
of the  bank's  continued  aggressive  customer-call  efforts,  additional  loan
officers  hired  during  1998 and  1999,  continued  effective  advertising  and
increased penetration in the markets surrounding the bank's newer branches.

Commercial real estate lending may entail significant  additional risks compared
to  residential  mortgage  lending.  Loan size is  typically  larger and payment
experience on such loans can be more easily influenced by adverse  conditions in
the real  estate  market or in the economy in  general.  Construction  financing
involves a higher degree of risk than long term  financing on improved  occupied
real estate. Property values at completion of construction or development can be
influenced  by  underestimation  of the  construction  costs  that are  actually
expended  to complete  the  project.  Thus,  the bank may be required to advance
funds  beyond the original  commitment  in order to finish the  development.  If
projected cash flows to be derived from the loan collateral or the values of the
collateral prove to be inaccurate, for example because of unprojected additional
costs or slow unit sales, the collateral may have a value, which is insufficient
to assure full  repayment.  Funds for  construction  projects  are  disbursed as
pre-specified stages of construction are completed.

The bank has an independent loan review function that assesses the compliance of
loan originations with the bank's internal policies and underwriting  guidelines
and monitors ongoing quality of the loan portfolio. The bank also contracts with
an external  loan review  company to review  loans in the loan  portfolio,  on a
pre-determined  schedule,  based on the type, size,  rating, and overall risk of
the loan. In addition,  a loan review  committee,  consisting of senior  lending
officers and loan review  personnel,  meets on a periodic basis to discuss loans
on the bank's internal "watch list" and classified loan report. The overdue loan
review committee,  consisting of seven members of the board of directors (two of
which are officers of the bank),  also meets  quarterly to review and assess all
loan delinquencies.

Residential Loans

The  bank  makes  conventional  mortgage  loans  on  single  family  residential
properties  with  original  loan-to-value  ratios  generally  up to  95%  of the
appraised value of the property securing the loan. These residential  properties
serve as the primary homes of the borrowers.  The bank also originates  loans on
one to four family  dwellings and loans for the  construction of  owner-occupied
residential housing,  with original  loan-to-value ratios generally up to 80% of
the property's appraised value.

Residential  mortgage loans made by the bank have  traditionally  been long-term
loans made for periods of up to 30 years at either fixed or adjustable  rates of
interest.  Depending  on  the  current  interest  rate  environment,  management
projections  of  future  interest  rates  and a  review  of the  asset/liability
position  of the  bank,  management  may  elect to sell or hold  for the  bank's
portfolio  residential  loan  production.  The bank  generally  sells fixed rate
residential  mortgage  loans  with  maturities  greater  than 15 years  and puts
variable rate loans into the bank's  portfolio.  The bank may retain or sell the
servicing  when  selling  the  loans.  The  decision  to hold or sell  new  loan
production is made in conjunction  with the overall  asset/liability  management
program  of the  bank.  Long-term  fixed  rate  residential  mortgage  loans are
generally  originated using  underwriting  standards and standard  documentation
allowing their sale in the secondary  market.  All loans sold are currently sold
without recourse.

Residential mortgage loans were $50.2 million at December 31, 1999, representing
an increase of $5.5 million,  or 12.3%, from the previous year. This compares to
an  increase  of $2.0  million,  or 4.8%,  in  1998,  from  the  previous  year.
Residential  loan  origination  volume decreased in 1999 over 1998 due to rising
interest rates in the second half of 1999. The increase in the outstanding  loan
balance at December 31, 1999  compared to December 31, 1998  resulted  primarily
from fewer loan sales in the secondary market during 1999.

                                       5
<PAGE>

Home Equity Loans

Home equity loans are  originated  for the bank's  portfolio  for single  family
residential  properties with maximum original  loan-to-value ratios generally up
to 80% of the  appraised  value of the property  securing the loan.  Home equity
loans  generally  have  fixed  interest  rates  for a  period  of one  year  and
subsequently adjust monthly based on changes in the prime rate.

Home equity  loans were $14.1  million at December  31,  1999,  representing  an
increase of $0.7 million,  or 5.2%,  from the previous year. This compares to an
increase of $1.2 million,  or 10.1%,  in 1998 compared to the previous year. The
increase  in the  outstanding  loan  balance at December  31,  1999  compared to
December 31, 1998 resulted  primarily  from rate increases in the second half of
1999, which led to decreased refinance volume and increased home equity volume.

Other Loans

The category  "Other  Loans"  consists of secured or unsecured  personal  loans,
credit cards and overdraft protection lines extended to individual customers.

Other loans were $6.7 million at December 31, 1999,  representing an increase of
$1.0 million or 17.4%,  from the previous year.  This compares to an increase of
$1.0 million, or 22.0%, in 1998 compared to the previous year.

Risk Elements

Non-performing assets consist of non-accruing loans, loans past due greater than
90 days and still accruing and other real estate owned ("OREO"). Loans, on which
the accrual of interest has been  discontinued,  including some impaired  loans,
are  designated  as  non-accrual   loans.   Accrual  of  interest  on  loans  is
discontinued  either  when  reasonable  doubt  exists as to the full and  timely
collection  of  interest  or  principal,   or  generally  when  a  loan  becomes
contractually past due by 60 days or a mortgage loan becomes  contractually past
due by 90 days with  respect to interest  or  principal.  In certain  instances,
loans  that have  become 90 days past due may  remain on  accrual  status if the
value of the collateral  securing the loan is sufficient to cover  principal and
interest and the loan is in the process of  collection  or if the  principal and
interest is guaranteed  by the federal  government  or an agency  thereof.  OREO
consists of real estate acquired through foreclosure proceedings and real estate
acquired  through  acceptance of a deed in lieu of  foreclosure.  Non-performing
loans  include  both  non-accrual  loans and loans  past due 90 days or more but
still accruing.  Loans for which  management  considers it probable that not all
contractual  principal and interest will be collected are designated as impaired
loans.

Restructured loans are those where interest rates and/or principal payments have
been  restructured  to  defer  or  reduce  payments  as a  result  of  financial
difficulties  of  the  borrower.  Total  restructured  loans  outstanding  as of
December 31, 1999 and 1998 were  $658,000 and $979,000,  respectively.  Accruing
restructured  loans as of December 31, 1999 and 1998 were $514,000 and $538,000,
respectively.

Additional  information  regarding  these risk  elements is contained in Item 7,
Management Discussion and Analysis, and Item 8, Financial Statements,  contained
in this  report  and under  the  heading  "Allowance  for Loan  Losses  and OREO
Activity" below.


                                       6
<PAGE>
Allowance for Loan Losses and OREO Activity

The following table summarizes the activity in the allowance for loan losses for
the periods indicated:
<TABLE>
<CAPTION>
                                                                   Years Ended December 31,
                                              --------------------------------------------------------------
($ in thousands)                                1999          1998        1997           1996        1995
                                              ---------    ---------    ---------     ---------    ---------
<S>                                          <C>          <C>          <C>           <C>          <C>
Average loans outstanding                     $ 232,843    $ 200,491    $ 162,594     $ 128,572    $ 118,248
                                              =========    =========    =========     =========    =========

Balance at beginning of year                  $   5,234    $   4,290    $   3,895     $   4,107    $   4,341

Charged-off loans:
    Commercial                                       63           87          165            60           87
    Commercial real estate                           --           --          125           112          265
    Construction                                    100           --           --            --           --
    Residential mortgage                             --           --           --            --           33
    Home equity                                      --           --           --            55           --
    Other                                             9           53           11            17           20
                                              ---------    ---------    ---------     ---------    ---------
        Total charged-off                           172          140          301           244          405
                                              ---------    ---------    ---------     ---------    ---------

Recoveries on loans previously charged-off:
    Commercial                                       54            6           52             2           24
    Commercial real estate                            2           --          155            21           39
    Construction                                     25           --           --            --            1
    Residential mortgage                             --            6            2             1          100
    Home equity                                       5            7           40             4            3
    Other                                            28           35          127             4            4
                                              ---------    ---------    ---------     ---------    ---------
        Total recoveries                            114           54          376            32          171
                                              ---------    ---------    ---------     ---------    ---------

Net loans charged-off (recovered)                    58           86          (75)          212          234
Provision charged to income                         270        1,030          320            --           --
                                              ---------    ---------    ---------     ---------    ---------
Balance at December 31                        $   5,446    $   5,234    $   4,290     $   3,895    $   4,107
                                              =========    =========    =========     =========    =========

Net loans charged-off (recovered) to
    average loans                                   .02%         .04%        (.05%)         .16%         .20%
Net loans charged-off (recovered) to
    allowance for loan losses                      1.07%        1.64%       (1.75%)        5.44%        5.70%
Allowance for loan losses to
    ending gross loans                             2.08%        2.42%        2.36%         2.68%        3.47%
Allowance for loan losses to
    non-performing loans                         184.86%      384.85%      384.06%       165.25%      202.02%
Recoveries to charge-offs                         66.28%       38.57%      124.92%        13.11%       42.22%
</TABLE>
The allowance for loan losses to non-performing loans decreased from 384.85% and
384.06% at December 31, 1998 and 1997, respectively,  to 184.86% at December 31,
1999. The decrease  resulted from one construction  loan which became classified
as  non-performing  in December 1999. Under the bank's present loan loss reserve
methodology, reserves have been allocated to this credit and management does not
anticipate  any  unreserved  future  losses on this loan.  Management  regularly
reviews the level of non-accrual  loans,  levels of charge-offs  and recoveries,
levels of outstanding  loans,  and known and inherent risks in the nature of the
loan portfolio.  Based on this review, and taking into account considerations of
loan  quality,  management  determined  that,  notwithstanding  the  increase in
non-performing  loans, further additions to the allowance for loan loss were not
necessary during the second half of 1999.

The following table  represents the allocation of the bank's  allowance for loan
losses  and the  percentage  of loans in each  category  to total  loans for the
periods ending as indicated:
<TABLE>
<CAPTION>
                                                                            December 31,
                              ------------------------------------------------------------------------------------------------------
                                      1999                 1998                 1997                 1996                1995
                              -------------------  -------------------  ------------------   ------------------   ------------------
($ in thousands)                 Amount     %        Amount      %        Amount      %        Amount      %        Amount      %
                              ---------- --------  ---------- --------  ---------- -------   ---------- -------   ---------  -------
<S>                          <C>           <C>    <C>           <C>    <C>          <C>     <C>          <C>     <C>          <C>
Comm'l real estate            $    2,312    40.0%  $    2,591    37.1%  $    2,161   36.8%   $    2,171   36.1%   $   2,371    36.0%
Commercial                         1,490    26.0%       1,111    25.7%         844   23.2%          723   26.3%         908    24.0%
Construction                         926     6.9%         665     7.7%         338    7.2%          209    4.4%         143     4.9%
Residential mortgage                 635    19.1%         568    20.7%         525   23.5%          372   24.7%         364    27.8%
Consumer                              83     8.0%         194     8.8%         167    9.3%          244    8.5%         162     7.3%
Unallocated                           --                  105                  255                  176                 159
                               ---------           ----------           ----------           ----------           ---------
    Total                     $    5,446   100.0%  $    5,234   100.0%  $    4,290  100.0%   $    3,895  100.0%   $   4,107   100.0%
                              ==========           ==========           ==========           ==========           =========
</TABLE>

                                                                   7
<PAGE>

The  allocation  of the allowance  for loan losses above  reflects  management's
judgment  of the  relative  risks of the various  categories  of the bank's loan
portfolio.  This allocation should not be considered an indication of the future
amounts or types of possible loan charge-offs.

The following  table sets forth  information  regarding  non-performing  assets,
restructured  loans and  delinquent  loans 30-89 days past due as to interest or
principal, held by the bank at the dates indicated:
<TABLE>
<CAPTION>
                                                                        December 31,
                                             -------------------------------------------------------------------
($ in thousands)                               1999           1998           1997           1996          1995
                                             --------       --------       --------       --------       -------
<S>                                           <C>            <C>            <C>            <C>            <C>
Non-accrual loans*                            $2,898         $1,263         $1,043         $2,237         $2,021
Accruing loans > 90 days past due                 48             97             74            120             12
                                              ------         ------         ------         ------         ------
    Total non-performing loans                 2,946          1,360          1,117          2,357          2,033
Other real estate owned                           --            304            393             83            417
                                              ------         ------         ------         ------         ------
    Total non-performing assets               $2,946         $1,664         $1,510         $2,440         $2,450
                                              ======         ======         ======         ======         ======

Restructured loans, not included above        $  514         $  538         $  260         $   --         $   --

Delinquent loans 30-89 days past due           1,785          1,473          2,074          2,280          2,356

Non-performing loans: Gross loans               1.12%          0.63%          0.61%          1.62%          1.72%
Non-performing assets: Total assets             0.66%          0.46%          0.47%          0.86%          1.09%
Delinquent loans 30-89 days past due:
    Gross loans                                 0.68%          0.68%          1.14%          1.57%          1.99%
<FN>
*        Impaired loans  included in non-accrual  loans as of December 31, 1999 and 1998 were $1.7 million and
         $0.5 million,  respectively. The increase in impaired loans from 1998 to 1999 resulted primarily from
         one loan.
</FN>
</TABLE>

Non-accrual  loans  increased by $1.6  million,  to $2.9 million at December 31,
1999, as compared to the prior year. The increase was primarily  attributable to
the addition of one  non-accruing  commercial  construction  loan.  The level of
non-performing  assets is  largely a function  of  economic  conditions  and the
overall  banking  environment,  as  well  as the  strength  of the  bank's  loan
underwriting.  Adverse  changes in the local,  regional  and  national  economic
conditions could result in an increase to  non-performing  assets in the future,
despite prudent loan underwriting.


                              Investment Activities

The  investment  activity  of the  bank  is an  integral  part  of  the  overall
asset/liability management program of the bank. The investment function provides
readily  available  funds to support loan growth as well as to meet  withdrawals
and  maturities of deposits and attempts to provide  maximum  return  consistent
with liquidity constraints and general prudence,  including diversity and safety
of  investments.  The  securities  in which the bank may invest  are  subject to
regulation  and are  limited to  securities,  which are  considered  "investment
grade" securities. In addition, the bank has an internal investment policy which
restricts  investments to the following  categories:  U.S. treasury  securities,
U.S.  government  agencies,  U.S. agency  mortgage-backed  securities  ("MBSs"),
including  collateralized mortgage obligations ("CMOs"),  Federal Home Loan Bank
of Boston  ("FHLB")  stock,  federal  funds,  and state,  county,  and municipal
securities ("Municipals"), all of which must be considered investment grade by a
recognized  rating  service.  The effect of changes  in  interest  rates and the
resulting  impact on a MBSs'  principal  repayment speed and the effect on yield
and market value are considered when purchasing  MBSs. The credit rating of each
security or  obligation  in the  portfolio is closely  monitored and reviewed at
least  annually  by  the  bank's  investment  committee.   See  note  2  to  the
consolidated financial statements in Item 8 for further information.


                                       8
<PAGE>
At December 31, 1999,  1998, and 1997 all investment  securities were classified
as available for sale and were carried at fair market value.  The net unrealized
depreciation  at December 31, 1999, net of tax effects,  is shown as a component
of accumulated comprehensive income in the amount of $2.7 million. The following
table summarizes the fair market value of investments at the dates indicated:

                                                          December 31,
                                                  ------------------------------
     ($ in thousands)                               1999       1998        1997
                                                  --------   --------   --------
     U.S. treasuries and agencies                 $ 29,544   $ 36,178   $ 82,831
     CMOs and MBSs                                  78,431     45,912     12,464
     Municipals                                     42,491     29,608     14,630
     FHLB stock                                      2,961      2,961      2,961
                                                  --------   --------   --------
           Total investments available-for-sale   $153,427   $114,659   $112,886
                                                  ========   ========   ========

The  contractual  maturity  distribution,  as of December 31, 1999, of the total
bonds and obligations above with the weighted average yield for each category is
as follows:
<TABLE>
<CAPTION>
                          Under 1 Year          1 - 3 Years           3 - 5 Years       5 - 10 Years         Over 10 Years
                       ------------------   ------------------   -----------------    -----------------    ---------------
($ in thousands)        Balance    Yield     Balance    Yield     Balance   Yield      Balance    Yield    Balance   Yield
                       --------   -------   --------    ------   ---------  ------    --------    -----    -------   -----
<S>                   <C>           <C>    <C>           <C>    <C>          <C>     <C>          <C>     <C>          <C>
U.S. treasuries
  and agencies         $        -       -%  $   12,948    6.36%  $    8,876   6.83%   $    7,720   6.99%   $       -       -%
CMOs and MBSs                   -       -%           -       -%       1,480   7.04%       28,566   6.11%      48,385    6.29%
Municipals*                 3,189    7.20%       2,630    7.27%       5,494   6.88%       18,927   6.58%      12,251    7.13%
                       ----------           ----------           ----------           ----------           ---------
                       $    3,189    7.20%  $   15,578    6.51%  $   15,850   6.87%   $   55,213   6.40%    $ 60,636    6.46%
                       ==========           ==========           ==========           ==========
<FN>
      * Municipal security yields and total yields are shown on a tax equivalent basis.
</FN>
</TABLE>

Scheduled  contractual  maturities do not reflect the actual expected maturities
of the  investments.  CMOs and MBSs are shown at their final maturity.  However,
due to  prepayments  and  expected  amortization  the actual  cash flows will be
faster than  presented  above.  Similarly,  included in the U.S.  treasuries and
agencies  category is $19.6 million in securities  which can be "called"  before
maturity.  Actual  maturity of these callable  securities  could be shorter in a
falling  interest  rate  environment.  Management  considers  these factors when
evaluating  the net  interest  margin in the bank's  asset/liability  management
program.

The increase in CMOs and MBSs and  municipal  securities  from $75.5  million at
December 31, 1998 to $120.9  million at December 31, 1999,  was primarily due to
deposit growth and a leveraging strategy  implemented in the second half of 1999
in anticipation of the pending Fleet branch acquisition.

See "Interest Margin Sensitivity Analysis" in Item 7A for additional information
regarding the bank's callable bonds and CMOs.

                                 Source of Funds
Deposits

Deposits have  traditionally  been the principal source of the bank's funds. The
bank  offers a broad  selection  of  deposit  products  to the  general  public,
including NOW accounts,  savings  accounts,  money market  accounts,  individual
retirement  accounts  (IRA) and  certificates  of deposit.  The bank also offers
commercial  checking,  money market,  sweep,  Keogh  retirement and business IRA
accounts and repurchase  agreements to its commercial  business  customers.  The
bank does not  currently  use brokered  deposits.  The bank has offered  premium
rates on specially designated products from time to time in order to promote new
branches and to attract customers and longer-term deposits.

Management  determines the interest  rates offered on deposit  accounts based on
current and expected  economic  conditions,  competition,  liquidity  needs, the
volatility of the existing deposits,  the  asset/liability  position of the bank
and the overall objectives of the bank regarding the growth of relationships.

                                       9
<PAGE>
The table below shows the comparison of the bank's average  deposits and average
rates paid for the  periods  indicated.  The  annualized  average  rate on total
deposits reflects both interest bearing and non-interest bearing deposits.
<TABLE>
<CAPTION>
                                                                        December 31,
                         ---------------------------------------------------------------------------------------------------------
                                       1999                                1998                                 1997
                         ---------------------------------   ---------------------------------   ---------------------------------
                           Average   Average     % of          Average     Average    % of        Average    Average     % of
($ in thousands)           Balance     Rate    Deposits        Balance     Rate     Deposits      Balance      Rate      Deposits
                         ----------- --------  -----------   ----------- --------- -----------   ----------- ---------  ----------
<S>                     <C>           <C>          <C>      <C>            <C>         <C>      <C>            <C>         <C>
Demand                   $    63,691     --         19.66%   $    54,161      --        18.25%   $    45,371      --        17.16%
Savings                       26,203   2.37%         8.09%        22,218    2.23%        7.49%        19,237    2.23%        7.27%
NOW                           61,293   1.80%        18.92%        58,062    1.89%       19.57%        53,782    2.14%       20.34%
Money market                  28,197   2.48%         8.70%        30,490    2.60%       10.28%        31,422    2.76%       11.88%
                         -----------           -----------   -----------           -----------   -----------           -----------
                             115,693   2.09%        35.71%       110,770    2.16%       37.34%       104,441    2.35%       39.49%
Time deposits                144,629   5.05%        44.63%       131,773    5.38%       44.41%       114,656    5.46%       43.35%
                         -----------           -----------   -----------           -----------   -----------           -----------

    Total                $   324,013   3.00%       100.00%   $   296,704    3.19%      100.00%   $   264,468    3.29%      100.00%
                         ===========           ===========   ===========           ===========   ===========           ===========
</TABLE>
See  note 7 to the  consolidated  financial  statements  in  Item 8 for  further
information.

Borrowings

The bank is a member  of the  Federal  Home Loan  Bank of  Boston  (FHLB).  This
membership  enables the bank to borrow  funds from the FHLB.  The bank  utilizes
borrowings from the FHLB to fund short term liquidity needs. This facility is an
integral component of the bank's asset/liability management program. At December
31,  1999 the bank had the  additional  capacity  to borrow up to  approximately
$51.8 million from the FHLB, with actual  outstanding  balances of $50.1 million
at an average rate of 4.68%.  The December 31, 1999,  rate was unusually low due
to favorable  market  conditions  that existed as of that date. The average rate
paid on FHLB borrowings for the year ended December 31, 1999 was 5.55%.

The bank also  borrows  funds from  customers  secured by the bank's  investment
securities.  These repurchase  agreements  represent a cost competitive  funding
source for the bank.  These  instruments are either term agreements or overnight
borrowings, as a part of the bank's commercial sweep accounts. Interest rates on
the  bank's  commercial  sweep  accounts  are  dependent  on changes in the U.S.
treasury  market.  Interest  rates  paid  by the  bank  on the  term  repurchase
agreements  are based on market  conditions  and the bank's need for  additional
funds at the time of the transaction. As of December 31, 1999 the bank had $28.7
million in repurchase  agreements  outstanding  with a weighted average interest
rate of 4.99%.

See  note 8 to the  consolidated  financial  statements  in  Item 8 for  further
information.

                    Investment Management and Trust Services

The bank  provides a range of  investment  management  services to  individuals,
family groups, trusts,  foundations and retirement plans. These services include
management of equity,  fixed  income,  balanced and  strategic  cash  management
portfolios.  Portfolios are managed based on the  investment  objectives of each
client.  At  December  31,  1999,  the bank had $216.7  million in assets  under
management.  Additionally,  the bank added a certified financial planner in 1999
and intends to offer customers additional products and services including mutual
funds and estate planning.

                                Internet Banking

The bank uses a service  bureau to provide  Internet-based  banking  services to
commercial  customers.  Major capabilities include:  viewing balances;  internal
transfers, loan payments, ACH origination,  federal tax payments;  initiate stop
payments and initiate wire transfer requests.

The bank currently uses a vendor to design,  support and host its website. Aside
from access to internet banking services,  the site provides  information on the
bank and its services as well as access to various financial management tools.

The bank has begun work with a  consultant  to redesign and redeploy its website
in conjunction with the introduction of new retail internet banking service. The
underlying  structure of this new site will provide for dynamic  maintenance  of
the  information  by bank  personnel  via a database  driven  architecture.  The
consultant will design, maintain and host the site.

                                       10
<PAGE>

As this new site is deployed  in various  stages it will  include the  following
major  capabilities  (besides the access point to the banking  service):  career
opportunities;  shareholder  information/bank  financial  performance;  loan and
deposit rates; new account (loan and deposit)  opening options;  calculators and
an ATM/Branch Locator/Map.

                                   Competition

The bank faces strong  competition  to attract  deposits and to generate  loans.
Several major commercial  banks are  headquartered  in neighboring  Boston,  and
numerous other commercial banks, savings banks, cooperative banks, credit unions
and savings and loan associations have one or more offices in Greater Lowell and
in the Leominster/Fitchburg, Massachusetts area. The major commercial banks have
several  competitive  advantages  over the bank,  including  the ability to make
larger loans to a single  borrower  than is possible  for the bank.  The greater
financial  resources  of these  banks also allow them to offer a broad  range of
automated  banking  services,  to maintain  numerous branch offices and to mount
extensive  advertising  and  promotional  campaigns.  Competition  for loans and
deposits  also comes from other  businesses  which provide  financial  services,
including  consumer finance  companies,  factors,  mortgage  brokers,  insurance
companies,  securities  brokerage  firms,  money market mutual funds and private
lenders.  Advances  in and the  increased  use of  technology,  such as Internet
banking and PC banking,  are expected to have a significant impact on the future
competitive landscape confronting financial institutions.

As a general matter, regulation of the banking and financial services industries
continues  to undergo  significant  changes,  some of which are intended to ease
legal  and  regulatory   restrictions  while  others  may  increase   regulatory
requirements.  For example, the  Gramm-Leach-Bliley Act of 1999 (the "GLB Act"),
which was enacted on November 12, 1999,  contains sections that remove the legal
barriers  that  formerly  served  to  separate  the  banking  industry  from the
insurance and securities  industries.  The GLB Act also includes,  however,  new
restrictions  on financial  institutions'  sharing of customer  information  and
additional  consumer privacy  requirements  are under  consideration at both the
federal  and state  levels.  To the extent  that  changes in the  regulation  of
financial services may further increase competition, such as the sections of the
GLB Act  that  remove  the  legal  barriers  formerly  separating  the  banking,
insurance  and  securities  industries,  these  changes could result in the bank
paying  increased  interest  rates to  obtain  deposits  while  receiving  lower
interest rates on its loans. Under such  circumstances,  the bank's net interest
margin  would  decline.  In addition,  any increase in the extent of  regulation
imposed upon the banking or financial services industries generally, such as the
sections of the GLB Act that impose new consumer privacy requirements as well as
the further federal and state proposals  relating to these issues,  could result
in  the  bank   incurring   additional   operating   costs  which  could  impede
profitability.

Notwithstanding  the  substantial  competition  with  which  the bank is  faced,
management  believes  that the bank has  established  a market  niche in Greater
Lowell and the Leominster/Fitchburg area which has been enhanced in recent years
by the acquisition of other independent  banks by major bank holding  companies,
and the resultant  consolidation of competitors' banking operations and services
within  the bank's  market  area.  Additionally,  management  actively  seeks to
enhance its market  position by pursuing  opportunities  in new product areas as
well as new technologies, in order to maintain a competitive mix of products and
services,  which can be  delivered  through  multiple  distribution  channels at
competitive prices.

The bank's officers and directors have substantial business and personal ties in
the cities and towns in which the bank  operates.  The bank believes that it has
established a market niche by providing its customers,  particularly  consumers,
growing  and  privately  held  businesses  and  professionals,  with  prompt and
personal  service based on management's  familiarity and  understanding  of such
customers' banking needs. The bank's past and continuing  emphasis is to provide
its customers with highly responsive personal and professional service.


                                       11
<PAGE>
                           Supervision and Regulation
General

Bank holding companies and banks are subject to extensive government  regulation
through federal and state statutes and related regulations,  which is subject to
changes  that  can  significantly  affect  the way in  which  financial  service
organizations  conduct  business.  Both legislation  enacted in recent years and
regulatory   initiatives   undertaken  by  various  governmental  agencies  have
substantially  increased the level of competition among commercial banks, thrift
institutions and non-banking  financial service companies,  including  brokerage
firms,  investment banks,  insurance  companies and mutual funds. Most recently,
the GLB Act has removed the legal barriers that formerly  separated the banking,
insurance and securities  industries.  The GLB Act has also further enhanced the
authority  of banks  and  their  holding  companies  to  engage  in  non-banking
activities.  By electing to become a "financial  holding  company",  a qualified
parent company of a banking institution may now engage,  directly or through its
non-bank subsidiaries, in any activity that is financial in nature or incidental
to such financial  activity or in any other activity that is  complimentary to a
financial  activity  and does  not pose a  substantial  risk to the  safety  and
soundness  of  depository   institutions  or  the  financial  system  generally.
Moreover, under the GLB Act, national banks may form "financial subsidiaries" to
engage in any activity  that is likewise  financial in nature or incidental to a
financial  activity.  In  addition,  the  enactment  of the federal  Riegle-Neal
Interstate Banking and Branching Efficiency Act of 1994 has affected the banking
industry by, among other things,  enabling  banks and bank holding  companies to
expand the geographic area in which they may provide banking services.

To the extent that the information in this report under the heading "Supervision
and Regulation" describes statutory or regulatory provisions, it is qualified in
its entirety by reference to the particular statutory and regulatory provisions.
Any changes in applicable  law or regulation  may have a material  effect on the
business and prospects of the bank and the company.

See  note 9 to the  consolidated  financial  statements  in  Item 8 for  further
information  regarding  regulatory capital requirements for both the company and
the bank.

Regulation of the Holding Company

The company is a registered  bank holding company under the federal Bank Holding
Company Act of 1956, as amended (the "Bank Holding  Company Act"). It is subject
to the  supervision  and  examination  of the Board of  Governors of the Federal
Reserve  System  (Federal  Reserve  Board) and files  reports  with the  Federal
Reserve Board as required under the Bank Holding  Company Act. Under  applicable
Massachusetts's law, the company is also subject to the supervisory jurisdiction
of the Commissioner.

The Bank Holding  Company Act  requires  prior  approval by the Federal  Reserve
Board of the acquisition by the company of substantially  all the assets or more
than five percent of the voting stock of any bank. The Bank Holding  Company Act
also  authorizes  the  Federal  Reserve  Board  to  determine  (by  order  or by
regulation)  what activities are so closely related to banking as to be a proper
incident  of  banking,  and  thus,  whether  the  company,  either  directly  or
indirectly  through non-bank  subsidiaries,  can engage in such activities.  The
Bank Holding  Company Act  prohibits  the company and the bank from  engaging in
certain tie-in  arrangements in connection with any extension of credit, sale of
property or furnishing of services. There are also restrictions on extensions of
credit  and  other  transactions  between  the bank,  on the one  hand,  and the
company, or other affiliates of the bank, on the other hand.

As described  above, the company also now has the ability to expand the range of
activities it may engage in if it elects to become a financial  holding company.
A bank holding company will be able to  successfully  elect to be regulated as a
financial holding company if all of its depositary institution subsidiaries meet
certain  prescribed  standards  pertaining to management,  capital  adequacy and
compliance  with the  federal  Community  Reinvestment  Act.  Financial  holding
companies  remain  subject to regulation  and  oversight by the Federal  Reserve
Board.  The  company  believes  that  the  bank,  which  is the  company's  sole
depository institution  subsidiary,  presently satisfies all of the requirements
that  must be met to  enable  the  company  to  successfully  elect to  become a
financial  holding  company.  However,  the company has no current  intention of
seeking  to become a  financial  holding  company.  Such a course of action  may
become  necessary or appropriate  at some time in the future  depending upon the
company's strategic plan.


                                       12
<PAGE>

Regulation of the Bank

As a trust  company  organized  under Chapter 172 of the  Massachusetts  General
Laws,  the  deposits  of which are  insured by the FDIC,  the bank is subject to
regulation, supervision and examination by the Commissioner and the FDIC.

The  regulations of these agencies  govern many aspects of the bank's  business,
including permitted investments, the opening and closing of branches, the amount
of  loans  which  can be made to a single  borrower,  mergers,  appointment  and
conduct of officers and  directors,  capital  levels and terms of deposits.  The
Federal Reserve Board also requires the bank to maintain minimum reserves on its
deposits.  Federal and state regulators can impose sanctions on the bank and its
management if the bank engages in unsafe or unsound practices or otherwise fails
to comply with  regulatory  standards.  Various other federal and state laws and
regulations,  such as  truth-in-lending  statutes,  the Equal Credit Opportunity
Act, the Real Estate  Settlement  Procedures Act and the Community  Reinvestment
Act, also govern the bank's activities.

Dividends

Under Massachusetts law, the company's board of directors is generally empowered
to pay  dividends on the  company's  capital stock out of its net profits to the
extent  that  the  board  of  directors   considers   such  payment   advisable.
Massachusetts  banking law also imposes substantially the same standard upon the
payment of dividends by the bank to the company.  The Federal Deposit  Insurance
Corporation Improvement Act of 1991 ("FDICIA") also prohibits a bank from paying
any  dividends on its capital  stock in the event that the bank is in default on
the payment of any assessment to the FDIC or if the payment of any such dividend
would otherwise cause the bank to become undercapitalized.

                                Capital Resources

Capital  planning  by the  company  and the bank  considers  current  needs  and
anticipated future growth. Other than the sale of common stock in 1988 and 1989,
the primary  source of additional  capital has been  retention of earnings since
the bank commenced operations.

See  note 9 to the  consolidated  financial  statements  in  Item 8 for  further
information  regarding  regulatory capital requirements for both the company and
the bank.

The Company

The Federal Reserve Board has adopted capital adequacy guidelines that generally
require bank holding  companies to maintain  total  capital equal to 8% of total
risk-weighted  assets,  with at least one-half of that amount consisting of core
or  Tier  1  capital.  Tier  1  capital  for  the  company  consists  of  common
stockholders'  equity.  Total capital for the company consists of Tier 1 capital
and  supplementary  or Tier 2 capital.  Supplementary  capital  for the  company
includes a portion of the general allowance for loan losses. Assets are adjusted
under the risk-based capital guidelines to take into account different levels of
credit risk,  with the  categories  ranging  from 0%  (requiring  no  additional
capital) for assets such as cash,  to 100% for the bulk of assets that, by their
nature in the ordinary  course of business,  pose a direct credit risk to a bank
holding company,  including  commercial real estate loans,  commercial  business
loans and consumer loans.  The deposit premium paid at completion of the pending
branch acquisition will be deducted from capital.

In addition to the risk-based  capital  requirements,  the Federal Reserve Board
requires bank holding companies to maintain a minimum "leverage" ratio of Tier 1
capital to total  assets of 3%,  with most bank  holding  companies  required to
maintain at least a 4% ratio.

The Bank

The bank is subject to separate capital adequacy requirements of the FDIC, which
are  substantially  similar to the  requirements  of the Federal  Reserve  Board
applicable  to the  company.  Under the FDIC  requirements,  the  minimum  total
capital  requirement  is 8% of  assets  and  certain  off-balance  sheet  items,
weighted by risk. For example, cash and government securities are placed in a 0%
risk  category,  most home mortgage  loans are placed in a 50% risk category and
commercial loans are placed in a 100% risk category. At least 4% of the total 8%
ratio must consist of Tier 1 capital (primarily common equity including retained
earnings)  and the  remainder  may  consist  of  subordinated  debt,  cumulative
preferred stock and a limited amount of loan loss reserves.  The deposit premium
paid at  completion  of the pending  branch  acquisition  will be deducted  from
capital.

                                       13
<PAGE>

Under the  applicable  FDIC capital  requirements,  the bank is also required to
maintain a minimum  leverage  ratio.  The ratio is determined by dividing Tier 1
capital by quarterly  average total  assets,  less  intangible  assets and other
adjustments.  FDIC rules  require a minimum of 3% for the highest  rated  banks.
Banks  experiencing high growth rates are expected to maintain capital positions
well above minimum levels.

Depository  institutions,  such as the  bank,  are also  subject  to the  prompt
corrective  action framework for capital adequacy  established by FDICIA.  Under
FDICIA,  the federal banking  regulators are required to take prompt supervisory
and regulatory actions against undercapitalized depository institutions.  FDICIA
establishes   five   capital   categories:   "well   capitalized",   "adequately
capitalized",   "undercapitalized",    "significantly   undercapitalized",   and
"critically  capitalized".  A "well capitalized" institution has a total capital
to total risk-weighted assets ratio of at least ten percent, a Tier 1 capital to
total risk-weighted assets ratio of at least six percent, a leverage ratio of at
least  five  percent  and is not  subject to any  written  order,  agreement  or
directive; an "adequately  capitalized" institution has a total capital to total
risk-weighted  assets ratio of at least eight percent, a Tier 1 capital to total
risk-weighted  assets ratio of at least four percent, and a leverage ratio of at
least four percent (three percent if given the highest regulatory rating and not
experiencing significant growth), but does not qualify as "well capitalized". An
"undercapitalized"  institution  fails to meet one of the three minimum  capital
requirements. A "significantly undercapitalized" institution has a total capital
to total  risk-weighted  assets ratio of less than six percent, a Tier 1 capital
to total risk-weighted  assets ratio of less than three percent,  and a leverage
ratio of less than three percent. A "critically  capitalized"  institution has a
ratio of  tangible  equity to  assets  of two  percent  or less.  Under  certain
circumstances,    a   "well    capitalized",    "adequately    capitalized"   or
"undercapitalized"  institution  may be  required  to  comply  with  supervisory
actions as if the institution were in the next lowest category.

Failure to meet applicable minimum capital requirements,  including a depository
institution  being  classified  as less  than  "adequately  capitalized"  within
FDICIA's prompt corrective action framework,  may subject a bank holding company
or its subsidiary  depository  institution(s)  to various  enforcement  actions,
including  substantial  restrictions  on  operations  and  activities,  dividend
limitations,  issuance of a directive to increase  capital and, for a depository
institution,   termination  of  deposit  insurance  and  the  appointment  of  a
conservator or receiver.

Effects of Pending Transactions on Capital

The deposit  premium to be paid by the bank upon the  completion  of the pending
Fleet  branch  acquisition  will be  accounted  for as  "goodwill",  which is an
intangible  asset and must be deducted  from Tier 1 capital in  calculating  the
company's and the bank's  regulatory  capital  ratios.  The company  anticipates
raising  up to  $12.0  million  from a  private  placement  of  trust  preferred
securities  to be  completed  at the end of the  first  quarter  of 2000.  Trust
preferred securities may compose up to 25% of the company's Tier 1 capital (with
any excess allocable to Tier 2 capital).  Any trust preferred  proceeds that may
be  contributed to the bank from the company would be included in Tier 1 capital
of the bank without  limitation.  The company  currently intends to contribute a
portion of the proceeds from the sale of these securities to the bank.

                            Patents, Trademarks, etc.

The  company  holds no  patents,  registered  trademarks,  licenses  (other than
licenses required to be obtained from appropriate banking regulatory  agencies),
franchises or concessions which are material to its business.

                                    Employees

As of December 31, 1999,  the bank  employed 171 persons (144  full-time  and 27
part-time),  including 61 officers.  None of the bank's  employees are presently
represented  by a  union  or  covered  by  a  collective  bargaining  agreement.
Management believes its employee relations to be excellent.


                                       14
<PAGE>

                     Impact of Inflation and Changing Prices

A bank's asset and liability  structure is substantially  different from that of
an industrial company in that virtually all assets and liabilities of a bank are
monetary in nature.  Management  believes  the impact of  inflation on financial
results  depends upon the bank's  ability to react to changes in interest  rates
and by such reaction,  reduce the inflationary  impact on performance.  Interest
rates do not necessarily  move in the same direction,  or at the same magnitude,
as the prices of other goods and services. As discussed  previously,  management
seeks  to  manage  the  relationship  between   interest-sensitive   assets  and
liabilities in order to protect against wide net interest  income  fluctuations,
including those resulting from inflation.

Various  information  shown  elsewhere in this annual  report will assist in the
understanding  of how well the bank is positioned to react to changing  interest
rates and inflationary  trends. In particular,  the Interest Margin  Sensitivity
Analysis  contained in Item 7A and other  maturity and repricing  information of
the bank's assets and liabilities in this report contain additional information.

Item 2. Property

The  company's and the bank's main office is leased and located at 222 Merrimack
Street,  Lowell,  Massachusetts.  The building  provides  12,366  square feet of
interior  space and has  private  customer  parking  along with  public  parking
facilities in close proximity.

The bank  leases  space at 170  Merrimack  Street,  Lowell,  Massachusetts.  The
building  provides 3,408 square feet of interior space that is under  renovation
to house the commercial lending department.

The bank leases 14,507 and 8,851 square feet of space at 21-27 Palmer Street and
170 Merrimack Street, Lowell, Massachusetts, respectively. The two buildings are
connected and serve as office space for operational support departments and loan
officers.

In April 1993,  the bank  purchased the branch  building at 185 Littleton  Road,
Chelmsford, Massachusetts. The first floor of the building contains 3,552 square
feet of space with a full  basement  and a canopy area of 945 square  feet.  The
facility was purchased at a cost of approximately 20% of what it would have cost
to build a similar facility.

In March 1995,  the bank  purchased  a branch  building at 674 Boston Post Road,
Billerica,  Massachusetts.  The building  previously served as a bank branch and
contains 3,700 square feet of  above-grade  space and is constructed on a cement
slab. The building was purchased for approximately 40% of its replacement value.

The bank leases  space at 2-6 Central  Street,  Leominster,  Massachusetts.  The
branch office provides 3,960 square feet of interior space and has seven private
customer parking spaces. The bank has the option to purchase the premises on the
last day of the basic term or at any time during any extended  term at the price
of $550,000 as adjusted for increases in the producer's price index.

The bank  leases  space at 910 Andover  Street,  Tewksbury,  Massachusetts.  The
branch office provides 4,800 square feet of interior space and has ample parking
that is shared with other tenants of the building.

The bank leases space at 1168 Lakeview Avenue, Dracut, Massachusetts. The branch
office  provides  4,922 square feet of interior space and has ample parking that
is shared with other tenants of the building.

In January 1999, the bank purchased 237 Littleton Road, Westford, Massachusetts.
The existing  building was razed and a new branch facility was constructed.  The
branch opened on November 22, 1999. The branch has 5,200 square feet of finished
interior space, plus 2,800 square feet of storage in the basement and 21 parking
spaces.

Management  believes that the bank's present  facilities are generally  adequate
and suitable for its current purposes.


                                       15
<PAGE>

The bank has  received  the  required  regulatory  approval to purchase  certain
assets and assume  certain  liabilities  of two branches of Fleet National Bank.
The bank will  purchase the land and  building of each branch.  The branches are
located at 223 Boston  Post Road in  Billerica,  Massachusetts,  and 20 Drumhill
Road in Chelmsford,  Massachusetts.  The Billerica  branch provides 4,288 square
feet of interior space, three drive-ups windows, an ATM, and ample parking.  The
Chelmsford  branch provides 3,579 square feet of interior  space,  two drive-ups
windows,  an ATM, and ample parking. As described in Item 1, the bank's purchase
of these branches is presently expected to occur in the third quarter of 2000.

Item 3. Legal Proceedings

The company is involved in various legal proceedings incidental to its business.
Management  does not believe  resolution of any present  litigation  will have a
material adverse effect on the financial condition of the company.

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

There were no matters submitted to a vote of security holders during the quarter
ended December 31, 1999.

                                     PART II

Item 5. Market for Registrant's Common Equity and Related Stockholder Matters

Market for Common Stock

There is no active trading market for the company's common stock. Although there
are  periodically  private  trades of the company's  common  stock,  the company
cannot state with  certainty the sales price at which such  transactions  occur.
The following table sets forth sales volume and price  information,  to the best
of management's  knowledge,  for the common stock of the company for the periods
indicated. All information included under this item has been restated to reflect
a 2:1 stock split (effected by a stock dividend) effective January 4, 1999.

                                                     Share             Share
                                   Trading           Price             Price
         Fiscal year               Volume            High               Low
         -----------               ------            ----               ---
         1999:
              1st Quarter           1,600          $  14.00        $   14.00
              2nd Quarter             135             15.00            15.00
              3rd Quarter             650             15.00            15.00
              4th Quarter           1,375             16.00            15.00

         1998:
              1st Quarter             650          $  10.00        $   10.00
              2nd Quarter           6,280             12.50            11.50
              3rd Quarter           1,102             12.50            12.50
              4th Quarter           1,400             12.50            12.50


The number of shares  outstanding  of the  company's  common stock and number of
shareholders  of  record  as of  December  31,  1999,  were  3,229,893  and 591,
respectively.

Dividends

The company declared and paid annual cash dividends of $.210 per share and $.175
per  share in 1999 and 1998,  respectively.  Although  the  company  expects  to
continue to pay an annual dividend, the amount and timing of any declaration and
payment  of  dividends  by the  board of  directors  will  depend on a number of
factors, including capital requirements,  regulatory limitations,  the company's
operating results and financial condition, anticipated growth of the company and
general  economic  conditions.  As the principal asset of the company,  the bank
currently  provides  the only source of cash for the payment of dividends by the
company.  Under  Massachusetts  law,  trust  companies  such as the bank may pay
dividends  only out of "net  profits" and only to the extent that such  payments
are deemed  "judicious" by the board of directors and will not impair the bank's
capital stock. These restrictions on the ability of the bank to pay dividends to
the company may  restrict  the  ability of the company to pay  dividends  to the
holders of its common stock.


                                       16
<PAGE>

The term "net profits" is not defined under the  Massachusetts  banking statues,
but it is generally understood that the term includes a bank's undivided profits
account (retained earnings) and does not include its surplus account (additional
paid-in  capital).  In November  1999, the bank  transferred  $15.0 million from
undivided   profits  to  surplus  to  meet   certain   Massachusetts   statutory
requirements  related to the bank's pending  acquisition of the additional  real
estate  and  related  improvements  associated  with the  Fleet  branches  to be
acquired by the bank. The transfer is reflected on the bank's regulatory reports
only  and has no  impact  on the  company's  consolidated  financial  statements
presented in  accordance  with  generally  accepted  accounting  principles.  At
December 31, 1999, the bank's  undivided  profits  account (from which dividends
may be paid to the company) had a balance of $4.7 million.
<TABLE>
<CAPTION>
Item 6. Selected Financial Data
                                                                          Year Ended December 31,
                                               ------------------------------------------------------------------------
                                                   1999           1998           1997            1996           1995
                                               ------------------------------------------------------------------------
($ in thousands, except per share data)

<S>                                           <C>            <C>            <C>             <C>            <C>
EARNINGS DATA
Net interest income                            $    17,239    $    15,721    $    13,800     $    11,180    $     9,458
Provision for loan losses                              270          1,030            320              --             --
                                               -----------    -----------    -----------     -----------    -----------
Net interest income after provision
    for loan losses                                 16,969         14,691         13,480          11,180          9,458

Non-interest income                                  2,608          2,441          1,929           1,718          1,641
Net gains (losses) on sales of
    investment securities                              183            476            (37)              2             --
Non-interest expense                                14,188         12,651         10,815           9,041          8,248
                                               -----------    -----------    -----------     -----------    -----------
Income before income taxes                           5,572          4,957          4,557           3,859          2,851

Income tax expense                                   1,489          1,456          1,645           1,447          1,085
                                               -----------    -----------    -----------     -----------    -----------

Net income                                     $     4,083    $     3,501    $     2,912     $     2,412    $     1,766
                                               ===========    ===========    ===========     ===========    ===========

COMMON SHARE DATA <F1>
Basic earnings per share                       $      1.28    $      1.11    $       .93     $       .77    $       .56
Diluted earnings per share                            1.22           1.06            .91             .76            .56
Book value per share at year-end <F2>                 9.35           8.27           7.34            6.58           5.97
Dividends paid per share                            0.2100          .1750          .1625           .1500          .1375
Basic weighted average shares outstanding        3,187,292      3,165,134      3,152,924       3,152,046      3,150,218
Diluted weighted average shares outstanding      3,335,338      3,299,432      3,224,054       3,193,728      3,173,342

YEAR END BALANCE SHEET AND OTHER DATA
Total assets                                   $   443,095    $   360,481    $   322,623     $   283,016    $   224,266
Gross loans                                        262,278        216,212        181,695         145,270        118,212
Allowance for loan losses                            5,446          5,234          4,290           3,895          4,107
Investment securities at fair value                153,427        114,659        112,886         119,396         78,812
Deposits, repurchase agreements and escrow         362,915        329,968        294,908         255,664        203,377
FHLB borrowings                                     50,070            470          1,420           4,913             --
Total stockholders' equity <F2>                     30,207         26,202         23,210          20,756         18,813
Mortgage loans serviced for others                  24,001         26,491         27,307          29,427         32,013
Trust assets under management                      216,731        195,361        165,658         126,284        106,342
Total assets, trust assets under management
    and mortgage loans serviced for others         683,827        582,333        515,588         438,727        362,621

RATIOS
Net income to average total assets <F2>               1.06%          1.03%           .95%            .94%           .92%
Net income to average stockholders' equity <F2>      14.59%         14.25%         13.38%          12.28%          9.71%
Allowance for loan losses to gross loans              2.08%          2.42%          2.36%           2.68%          3.47%
Stockholders' equity to assets <F2>                   6.78%          7.29%          7.21%           7.33%          8.39%
<FN>
<F1>    On January 4, 1999 the company effected a 2:1 split of its common stock through the payment of a stock dividend. All common
        share data has been adjusted to reflect the stock split.

<F2>    Excludes the effect of SFAS No. 115.  See note 1 to the  consolidated  financial  statements  in Item 8 for the  accounting
        policy on available for sale investment securities.
</FN>
</TABLE>

                                                                   17
<PAGE>

Item 7. Management Discussion and Analysis of Financial Condition and Results of
        Operations

Management's  discussion  and analysis  should be read in  conjunction  with the
company's  consolidated financial statements and notes thereto contained in Item
8, and other  financial  and  statistical  information  contained in this annual
report.  In addition,  prevailing  economic  conditions,  as well as  government
policies and  regulations  concerning,  among other things,  monetary and fiscal
affairs could significantly affect the operations of the company.

Financial Condition

Total Assets

Total assets  increased  $82.6 million,  or 22.9%, to $443.1 million at December
31, 1999 from $360.5  million at December  31,  1998.  The  increase,  which was
funded by deposit growth and short-term borrowings, is primarily attributable to
increases in gross loans of $46.1 million,  or 21.3%,  and  investments of $38.8
million, or 33.8%.

Loans

Total gross loans were $262.3 million, or 59.2% of total assets, at December 31,
1999,  compared with $216.2 million,  or 60.0% of total assets,  at December 31,
1998. The increase in loans  outstanding was attributable to favorable  economic
conditions  in  the  region,  continued  customer-call  efforts,  marketing  and
advertising, and increased penetration in newer markets. During 1999, commercial
real estate loans increased $24.7 million, or 30.8%, other loans secured by real
estate increased by $7.0 million, or 11.5%,  commercial loans increased by $12.6
million,  or 22.7%,  home equity loans  increased  $0.7  million,  or 5.2%,  and
consumer loans increased $1.0 million, or 17.4%.

Asset Quality

The  non-performing  asset balance  increased to $2.9  million,  at December 31,
1999, from $1.7 million from the previous year, primarily caused by the addition
of one loan in  December  1999.  This  construction  loan is well  reserved  and
management  does not  anticipate  any  unreserved  charge-offs  on this  credit.
Delinquencies in the 30-89 day category  increased from $1.5 million at December
31, 1998 to $1.8 million at December 31, 1999, but have remained steady at 0.68%
of gross loans at December 31, 1999 and 1998,  respectively.  Other than the one
construction  loan previously  discussed,  non-performing  assets continue to be
relatively  low due to  management's  continued  efforts  to work  out  existing
problem  assets and limited  additions to this  category,  prudent  underwriting
standards and a strong economy.

Other real estate  owned  ("OREO")  at December  31, 1999 is $0 compared to $0.3
million  at  December  31,  1998,  due to the  sale of one OREO  property  which
resulted in a net loss of $54,000. See also Note 6 to the consolidated financial
statements contained in Item 8.

The bank uses an asset  classification  system, which classifies loans depending
on  risk  of  loss   characteristics.   The  most  severe   classifications  are
"substandard"  and  "doubtful".  At December 31, 1999, the bank  classified $3.7
million and $0 as substandard and doubtful loans, respectively.  Included in the
substandard  category is $2.9 million in  non-performing  loans.  The balance of
substandard  loans are performing  but possess  potential  weaknesses  and, as a
result, could become non-performing loans in the future.

Allowance for Loan Losses

Inherent in the lending process is the risk of loss. While the bank endeavors to
minimize this risk,  management  recognizes that loan losses will occur and that
the amount of these losses will fluctuate depending on the risk  characteristics
of the loan  portfolio,  which in turn  depends on a wide  variety  of  factors,
including current and expected economic  conditions,  the financial condition of
borrowers,  the  ability  of  borrowers  to  adapt  to  changing  conditions  or
circumstances  affecting their business, the continuity of borrowers' management
teams and the credit management process.

                                       18
<PAGE>

The  allowance  for loan losses is  maintained  through the  provision  for loan
losses,  which is a charge to earnings.  The adequacy of the  provision  and the
resulting  allowance for loan losses is determined after a continuing  review of
the loan portfolio,  including  identification  and review of individual problem
situations  that may affect the borrower's  ability to repay,  review of overall
portfolio  quality through an analysis of current  charge-offs,  delinquency and
non-performing  loan  data,  review of  regulatory  authority  examinations  and
evaluations of loans,  review of reports  prepared by an independent loan review
firm hired by the bank,  comparisons  to peer group  ratios,  an  assessment  of
current and expected economic conditions,  and review of changes in the size and
character of the loan  portfolio.  Through this process,  the allowance level is
intended  to  reflect  identified  loss  potential  and  perceived  risk  in the
portfolio.

The bank regularly  monitors the real estate market and the bank's asset quality
to  determine  the adequacy of its  allowance  for loan losses  through  ongoing
credit  reviews  by  members  of senior  management,  the  overdue  loan  review
committee, the executive committee and the board of directors.

The bank  determines  the adequacy of its allowance for loan losses by assigning
loans to risk categories based on the type of loan and its classification.  Each
category  is  assessed  for risk of loss  based  on  historical  experience  and
management's evaluation of the loans making up the category, including the level
of loans on non-accrual and other delinquency factors including general economic
conditions.  The bank adjusts its analysis  periodically  to reflect  changes in
historical loss experience and the state of the current  economy.  The bank also
determines  the adequacy of its  allowance for loan losses by comparison to peer
group ratios. Otherwise, in conducting its analysis, the bank applies consistent
criteria to the facts and  circumstances  then  existing,  as  understood by the
bank.

The allowance for loan losses to non-performing loans decreased from 384.85% and
384.06% at December 31, 1998 and 1997, respectively,  to 184.86% at December 31,
1999. The decrease is primarily  attributable  to an increase in  non-performing
assets from $1.7  million at December  31, 1998 to $2.9  million at December 31,
1999. The increase in non-performing  assets resulted from one construction loan
that was classified as non-performing in December 1999. Under the bank's present
loan loss reserve  methodology,  reserves have been allocated to this credit and
management does not anticipate unreserved future losses on this loan.

The ratio of the reserve to total gross loans  outstanding  declined to 2.08% at
December  31,  1999 from 2.42% at December  31,  1998.  The  decrease in reserve
ratios resulted from continued growth in loans, $46.1 million, $34.5 million and
$36.4  million  in 1999,  1998 and 1997,  respectively,  and a  decrease  in the
provision for loan losses from $1.0 million in 1998 to $0.3 million in 1999. Net
loans  charged-off  (recovered)  to average  loans were 0.02%,  0.04%,  (0.05%),
0.16%, and 0.20% at December 31, 1999, 1998, 1997, 1996, and 1995, respectively.
Management  regularly  reviews  the  levels  of  non-accrual  loans,  levels  of
charge-off and recoveries,  peer results,  levels of outstanding loans and known
and inherent risks in the loan portfolio,  and will continue to monitor the need
to add to the provision.

The  classification  of a  loan  or  other  asset  as  non-performing  does  not
necessarily  indicate  that  loan  principal  and  interest  will be  ultimately
uncollectable.  However,  management recognizes the greater risk characteristics
of these assets and therefore  considers  the  potential  risk of loss on assets
included in this category in  evaluating  the adequacy of the allowance for loan
losses.

Based  on the  foregoing,  as  well as  management's  judgment  as to the  risks
inherent in the loan portfolio,  the bank's  allowance for loan losses is deemed
adequate to absorb all reasonably anticipated losses from specifically known and
other credit risks associated with the portfolio as of December 31, 1999.


                                       19
<PAGE>


Investments

Investments  (including federal funds sold) totaled $153.4 million,  or 34.6% of
total  assets,  at December 31, 1999,  compared to $120.9  million,  or 33.5% of
total assets,  at December 31, 1998. As of December 31, 1999, the net unrealized
depreciation  in the  investment  portfolio  was $4.2  million  compared  to net
unrealized appreciation of $1.6 million at December 31, 1998. The net unrealized
appreciation/depreciation in the portfolio fluctuates as interest rates rise and
fall. Due to the fixed rate nature of the bank's investment portfolio,  as rates
rise the value of the  portfolio  declines,  and as rates  fall the value of the
portfolio rises. Much of the unrealized  depreciation is the result of purchases
made during 1998 that were necessary due to deposit growth and maturities, sales
and  calls  of  investment   securities   during  that  time.   This  unrealized
depreciation  will only be realized if the  securities  are sold. The unrealized
depreciation on the investment  portfolio will decline as interest rates fall or
as the securities approach maturity.

Liquidity

Liquidity is the ability to meet cash needs  arising  from,  among other things,
fluctuations  in  loans,   investments,   deposits  and  borrowings.   Liquidity
management is the  coordination of activities so that cash needs are anticipated
and met easily and efficiently.  Liquidity policies are set and monitored by the
bank's  investment  and  asset/liability  committee.  The  bank's  liquidity  is
maintained by projecting  cash needs,  balancing  maturing  assets with maturing
liabilities,  monitoring  various  liquidity ratios,  monitoring  deposit flows,
maintaining  liquidity within the investment portfolio and maintaining borrowing
ability at the Federal Home Loan Bank.

The bank's liability  management  objectives are to maintain liquidity,  provide
and  enhance   access  to  a  diverse  and  stable  source  of  funds,   provide
competitively priced and attractive products to customers,  conduct funding at a
low cost relative to current market conditions and engage in sound balance sheet
management  strategies.  Funds gathered are used to support current asset levels
and to take advantage of selected leverage opportunities. The bank funds earning
assets with deposits,  short-term  borrowings and stockholders' equity. The bank
does not  currently  have any  brokered  deposits.  The bank has the  ability to
borrow funds from the Federal Home Loan Bank of Boston. Management believes that
the bank has adequate liquidity to meet its commitments.

The company's primary source of funds is dividends from the bank.

Deposits and Borrowings

Deposits, including escrow deposits, increased $15.9 million, or 5.0%, to $334.2
million,  at December 31, 1999, from $318.4  million,  at December 31, 1998. The
bank  improved its deposit mix during 1999.  Certificates  of deposit  increased
$2.9 million and lower cost  deposits  increased  $13.0  million,  respectively,
during  1999.  The  increases  were  largely due to branch  expansion,  new cash
management and Internet banking products,  and continued penetration in existing
markets due to continued enhancement of the bank's sales culture.

Total  borrowings  consisting of securities sold under  agreements to repurchase
(repurchase  agreements)  and FHLB  borrowings  increased by $66.7  million from
December 31, 1998 to December 31, 1999.

Repurchase   agreements  include  both  term  repurchase  agreements  and  sweep
arrangements.  Term  repurchase  agreements  increased from $3.0 million to $6.3
million  and sweep  products  increased  from $8.6  million to $22.4  million at
December 31, 1998 and 1999, respectively. The majority of the increase is due to
the successful introduction of a tiered rate sweep product in the second half of
1999.

FHLB  borrowings  increased  to $50.1  million at  December  31,  1999 from $0.5
million at December 31, 1998 due to management taking advantage of opportunities
in the marketplace,  anticipation of the Fleet branch acquisition,  accumulation
of additional cash reserves as part of the  contingency  planning for Year 2000,
and normal year end fluctuation.  Management  expects to replace FHLB borrowings
with  lower  cost  transaction  accounts  upon  completion  of the Fleet  branch
acquisition.


                                       20
<PAGE>


Capital Adequacy

The company is subject to various regulatory capital  requirements  administered
by the federal banking  agencies.  Failure to meet minimum capital  requirements
can  result  in  certain  mandatory  and  possible   additional   discretionary,
supervisory actions by regulators,  which, if undertaken,  could have a material
adverse effect on the company's consolidated  financial statements.  At December
31, 1999 the capital  levels of both the company and the bank  complied with all
applicable  minimum  capital  requirements  of the Federal Reserve Board and the
FDIC,  respectively,  and both qualified as "well-capitalized"  under applicable
Federal Reserve Board and FDIC regulations.

The deposit  premium to be paid by the bank upon the  completion  of the pending
Fleet  branch  acquisition  will be  accounted  for as  "goodwill,"  which is an
intangible  asset and must be deducted  from Tier 1 capital in  calculating  the
company's and the bank's  regulatory  capital  ratios.  The company  anticipates
raising  up to  $12.0  million  from a  private  placement  of  trust  preferred
securities  to be  completed  at the end of the  first  quarter  of 2000.  Trust
preferred securities may compose up to 25% of the company's Tier 1 capital (with
any  excess  allocable  to  Tier  2  capital).   Any  trust  preferred  proceeds
contributed  to the bank from the company would be included in Tier 1 capital of
the bank  without  limitation.  The company  currently  intends to  contribute a
portion of the proceeds from the sale of these securities to the bank.

For additional information regarding the capital requirements  applicable to the
company and the bank and their  respective  capital levels at December 31, 1999,
see note 9,  "Stockholders'  Equity", to the consolidated  financial  statements
contained in Item 8.

Results of Operations

The  company's  results  of  operations  depend  primarily  on  the  results  of
operations of the bank. The bank's results of operations depend primarily on the
bank's net interest income, the difference between income earned on its loan and
investment  portfolios and the interest paid on its deposits and borrowed funds,
and the size of the provision for loan losses.  Net interest income is primarily
affected in the  short-term  by the level of earning  assets as a percentage  of
total assets, the level of interest-bearing and  non-interest-bearing  deposits,
yields earned on assets,  rates paid on  liabilities,  the level of  non-accrual
loans and changes in interest rates.  The provision for loan losses is primarily
affected by individual problem loan situations,  overall loan portfolio quality,
the level of net charge-offs,  regulatory examinations, an assessment of current
and expected economic  conditions,  and changes in the character and size of the
loan portfolio.  Earnings are also affected by the bank's  non-interest  income,
which  consists  primarily of trust fees,  deposit  account fees,  and gains and
losses on sales of securities  and loans,  and the bank's level of  non-interest
expense and income taxes.

                                       21
<PAGE>

Rate/Volume Analysis

The table on the following page presents the bank's average  balance sheet,  net
interest  income and average rates for the years ended  December 31, 1999,  1998
and 1997.

The following table sets forth,  among other things, the extent to which changes
in interest rates and changes in the average balances of interest-earning assets
and  interest-bearing  liabilities  have  affected  interest  income and expense
during  the years  ended  December  31,  1999 and  1998.  For each  category  of
interest-earning  assets  and  interest-bearing   liabilities,   information  is
provided on changes  attributable  to (1)  changes in volume  (change in average
portfolio  balance  multiplied  by prior  year  average  rate);  (2)  changes in
interest rates (change in average interest rate multiplied by prior year average
balance); and (3) changes in rate and volume (the remaining difference).
<TABLE>
<CAPTION>

                                                                          December 31,
                           -------------------------------------------------------------------------------------------------------
                                              1999 vs. 1998                                         1998 vs. 1997
                           -------------------------------------------------     -------------------------------------------------
                                                        Rate/                                               Rate/
($ in thousands)            Volume         Rate        Volume        Total        Volume         Rate       Volume        Total
                           ----------   ----------   ----------   ----------     ---------    ----------   ----------   ----------
<S>                       <C>          <C>          <C>          <C>            <C>          <C>          <C>          <C>
Interest Income
     Loans                 $    3,035   $     (955)  $     (154)  $    1,926     $   3,635    $     (342)  $      (80)  $    3,213
     Investments                1,539           61         (283)       1,317        (1,043)         (107)        (127)      (1,277)
     Federal funds               (517)         (51)          44         (524)          478            (4)         (13)         461
                           ----------   ----------   ----------   ----------     ---------    ----------   ----------   ----------
         Total                  4,057         (945)        (393)       2,719         3,070          (453)        (220)       2,397
                           ----------   ----------   ----------   ----------     ---------    ----------   ----------   ----------

Interest Expense
     Savings/NOW/MM               106          (73)          (3)          30           149          (197)         (12)         (60)
     Time deposits                691         (433)         (42)         216           934           (91)         (14)         829
     Other borrowings             553          195          207          955          (161)         (165)          33         (293)
                           ----------   ----------   ----------   ----------     ---------    ----------   ----------   ----------
         Total                  1,350         (311)         162        1,201           922          (453)           7          476
                           ----------   ----------   ----------   ----------     ---------    ----------   ----------   ----------

Change in net
     interest income       $    2,707   $     (634)  $     (555)  $    1,518     $   2,148    $       --    $     (227) $    1,921
                           ==========   ==========   ==========   ==========     =========    ==========    ==========  ==========
</TABLE>



                                                                   22
<PAGE>
<TABLE>
<CAPTION>

                                                              AVERAGE BALANCES, INTEREST AND AVERAGE INTEREST RATES

                                     Year Ended December 31, 1999      Year Ended December 31, 1998     Year Ended December 31, 1997
                                    ------------------------------    ------------------------------  ------------------------------
                                                          Average                         Average                          Average
                                    Average              Interest    Average             Interest     Average             Interest
                                    Balance    Interest   Rate<F4>   Balance   Interest   Rate<F4>    Balance   Interest   Rate<F4>
                                    --------   --------   -------    --------  --------   -------     --------  --------   -------
($ in thousands)
<S>                                <C>         <C>       <C>       <C>        <C>         <C>      <C>         <C>         <C>
Assets:

  Loans <F1><F2>                    $ 232,843   $ 20,736  8.91%     $ 200,491  $ 18,810    9.38%    $162,594    $15,597      9.59%
  Investment securities <F4>          129,311      7,624  6.51        105,435     6,307    6.45      121,401      7,584      6.54
  Federal funds sold                    1,626         78  4.80         11,484       602    5.24        2,615        141      5.39
                                      -------   --------            ---------  --------             --------    -------
    Total interest earnings assets    363,780     28,438  8.03%       317,410    25,719    8.26%     286,610     23,322      8.26%
                                                --------                       --------                         -------
  Other assets <F3>                    21,395                          21,626                         19,987
                                    ---------                       ---------                       --------

    Total assets                    $ 385,175                       $ 339,036                       $306,597
                                    =========                       =========                       ========

Liabilities and stockholders' equity:

  Savings, NOW and money market     $ 115,693   $  2,422  2.09%     $ 110,770  $  2,392    2.16%    $104,441    $ 2,452      2.35%
  Time deposits                       144,629      7,300  5.05        131,773     7,084    5.38      114,656      6,255      5.46
  Short-term borrowings                30,243      1,477  4.88         14,683       522    3.56       18,290        815      4.46
                                     --------   --------            ---------  --------             --------    -------
    Total interest-bearing deposits
       and borrowings                 290,565     11,199  3.85%       257,226     9,998    3.89%     237,387      9,522      4.01%
                                                --------                       --------                         -------

  Non-interest bearing deposits        63,691                          54,161                         45,371
  Other liabilities                     2,765                           2,578                          2,069
                                     --------                       ---------                       --------
    Total liabilities                 357,021                         313,965                        284,827

  Stockholders' equity                 28,154                          25,071                         21,770
                                     --------                       ---------                       --------

    Total liabilities and
       stockholders' equity         $ 385,175                       $ 339,036                       $306,597
                                    =========                       =========                       ========

Net interest rate spread                                  4.18%                            4.37%                             4.25%

Net interest income                             $ 17,239                       $ 15,721                         $13,800
                                                ========                       ========                         =======

Net interest margin                                       4.96%                            5.11%                             4.94%

<FN>
<F1>     Average loans include non-accrual loans.

<F2>     Average loans are net of average deferred loan fees.

<F3>     Other assets include cash and due from banks, accrued interest receivable,  allowance for loan losses, real estate acquired
         by foreclosure, deferred income taxes and other miscellaneous assets.

<F4>     Average  balances are presented at average  amortized  cost and average  interest  rates are presented on a  tax-equivalent
         basis.
</FN>
</TABLE>

The bank manages its earning assets by fully using available  capital  resources
within what  management  believes are prudent  credit and  leverage  parameters.
Loans, investment securities, and federal funds sold comprise the bank's earning
assets.

                                       23
<PAGE>

              COMPARISON OF YEARS ENDED DECEMBER 31, 1999 AND 1998

Net Income

The company had net income in 1999 of $4.1 million, or $1.28 per share and $1.22
per share on a basic and fully diluted  basis,  respectively,  compared with net
income  in 1998 of $3.5  million,  or $1.11  per  share and $1.06 per share on a
basic and fully diluted  basis,  respectively.  (All per share amounts have been
restated to give effect to a 2:1 stock split, effected through a stock dividend,
effective January 4, 1999.) The increase in net income of $.6 million, or 16.6%,
was primarily a result of an increase in net interest  income of $1.5 million as
the result of an increase in earning assets.

Net Interest Income

The bank's net interest income was $17.2 million for the year ended December 31,
1999, an increase of $1.5 million, or 9.7%, from $15.7 million in the year ended
December  31,  1998,  primarily  a result of an  increase in the bank's loan and
investment  balances funded  principally by increases in deposits and short term
borrowings.

Interest  income on loans increased in the year ended December 31, 1999 to $20.7
million from $18.8  million for the year ended  December 31, 1998.  The increase
was  primarily  due to an increase in the average gross loan balance from $200.5
million in fiscal 1998 to $232.8  million in fiscal 1999.  Partially  offsetting
the  increase was a decrease in the average  interest  rate earned on loans from
9.38% in fiscal 1998 to 8.91% in fiscal 1999.  The decrease in the interest rate
earned  was  primarily  attributable  to the bank  originating  larger  loans at
competitive  rates. The decrease also resulted from three decreases in the prime
lending  rate during the fourth  quarter of 1998.  These  decreases  lowered the
yield for most of 1999 and were partially  offset by three rate increases in the
second half of 1999, which have not fully impacted loans that re-price in 2000.

Interest income on investments increased for the year ended December 31, 1999 to
$7.6  million  from $6.3  million  for the year ended  December  31,  1998.  The
increase was  primarily due to an increase in the average  investment  portfolio
balance  from $105.4  million in fiscal 1998 to $129.3  million in fiscal  1999.
Also  contributing to the increase was an increase in the average  interest rate
earned on investments  from 6.45% in fiscal 1998 to 6.51% in 1999, both on a tax
equivalent basis.

Interest expense on savings,  NOW and money market accounts remained  consistent
at $2.4 million for the years ended  December 31, 1999 and December 31, 1998. An
increase in average balance from $110.8 million in fiscal 1998 to $115.7 million
in fiscal  1999 was  offset by a decline  in  interest  rate paid from  2.16% in
fiscal 1998 to 2.09% in fiscal 1999.

Interest  expense on time deposits  increased to $7.3 million for the year ended
December 31, 1999 compared to $7.1 million for the year ended December 31, 1998.
The increase was due to an increase in the average  balance from $131.8  million
in fiscal 1998 to $144.6  million in fiscal  1999.  The  increase in balance was
partially  offset by a decline in the average  interest  rate paid from 5.38% in
fiscal 1998 to 5.05% in fiscal 1999.  The decline in the  interest  rate paid on
time  deposits was due to both the run-offs of higher rate time deposits and the
decline in rates  offered by the bank,  in  response  to changes in the  market.
Management  will, from time to time,  offer special programs with interest rates
slightly  higher than market on certificates of deposit to generate market share
and penetration at the newer branches.

Interest expense on short-term borrowings, including borrowings from the Federal
Home Loan Bank and  repurchase  agreements,  increased to $1.5 million in fiscal
1999 from $0.5 million in fiscal 1998.  The  increase in average  interest  rate
paid was due to  increases in FHLB  borrowings  and sweep  accounts,  which bear
higher rates of interest.

The net interest rate spread and net interest margin both decreased to 4.18% and
4.96%, respectively, for the year ended December 31, 1999, from 4.37% and 5.11%,
respectively,  for the year ended  December 31, 1998,  both on a tax  equivalent
basis. The decrease in spread and margin  primarily  resulted from a decrease in
loan yields.


                                       24
<PAGE>

Provision for Loan Losses

The provision for loan losses  amounted to $270,000 and $1,030,000 for the years
ended December 31, 1999 and 1998, respectively.  Loans, before the allowance for
loan losses,  have increased from $215.2 million, at December 31, 1998 to $261.2
million,  at December 31, 1999,  or an increase of 21.3%.  Despite the growth in
the bank's loan portfolio, there has not been a significant change in the bank's
underwriting   practices  or   significant   increases   in  loan   charge-offs.
Furthermore, management regularly reviews the level of non-accrual loans, levels
of  charge-offs  and  recoveries,  levels of  outstanding  loans,  and known and
inherent risks in the nature of the loan  portfolio.  Based on this review,  and
taking into account  considerations of loan quality,  management determined that
further  additions to the allowance for loan loss were not necessary  during the
second  half of 1999.  Accordingly,  the  allowance  for loan loss to gross loan
ratio declined from 2.42% at December 31, 1998 to 2.08% at December 31, 1999.

Non-Interest Income

Non-interest  income,  exclusive of net gains or losses on sales of  securities,
increased  by $167,000  to  $2,608,000  for the year ended  December  31,  1999,
compared to $2,441,000 for the year ended December 31, 1998. This increase was a
result of increases in trust fees and other income.

Deposit fees  decreased  slightly from $905,000 in 1998 to $882,000 in 1999. The
decrease was due to lower overdraft fees.

Trust fees  increased  by  $208,000,  or 20.7%,  due  primarily  to stock market
appreciation and an increase in trust assets under management.

Gains on sales of loans decreased by $75,000 from fiscal 1998 to fiscal 1999 due
to less loan production due to higher interest rates and  management's  decision
to hold more loans in the loan portfolio.

Other income increased by $57,000 from fiscal 1998 to fiscal 1999.  Increases in
check  printing  and wire fees were  partially  offset  by a  reduction  in loan
servicing income.

Gains (Losses) on Sales of Securities

Net gains  from the sales of  investment  securities  totaled  $183,000  in 1999
compared to net gains of $476,000 in 1998.  The net gain  resulted from sales of
securities  based  on  management's   decision  to  take  advantage  of  certain
investment opportunities and asset/liability repositioning.

Non-Interest Expense

Salaries and benefits expense totaled $8,395,000 for the year ended December 31,
1999,  compared with  $7,327,000 in 1998, an increase of  $1,068,000,  or 14.6%.
This increase was  primarily  the result of  additional  staff hired in 1998 and
1999 due to bank growth and strategic initiatives implemented by the bank.

Occupancy expense was $2,448,000 for the year ended December 31, 1999,  compared
with $2,196,000 in 1998, an increase of $252,000 or 11.5% due the opening of the
Westford branch, office renovations for operational support departments and loan
officers and ongoing enhancements to the bank's computer systems.

Audit, legal and other professional  expenses decreased by $48,000,  or 6.5%, in
1999 primarily as a result of expenses  associated  with the  implementation  of
certain tax strategies in 1998 not incurred in 1999.

Advertising  and public  relations  expenses  increased to $502,000 for the year
ended December 31, 1999 from $499,000 in 1998.

Office and data processing  supplies expense  increased by $27,000,  or 7.9%, in
the year ended December 31, 1999.

Trust professional and custodial expenses increased by $50,000, or 17.2%, due to
an increase in trust assets under management, additional services being provided
by the trust  department,  and  increased  professional  fees as a percentage of
assets.

                                       25
<PAGE>

The company's  effective tax rate for the year ended December 31, 1999 was 26.7%
compared to 29.4% for the year ended December 31, 1998. The reduction in rate is
a result of the implementation of certain tax strategies.


              COMPARISON OF YEARS ENDED DECEMBER 31, 1998 AND 1997

Net Income

The company had net income in 1998 of $3.5 million, or $1.11 per share and $1.06
per share on a basic and fully diluted  basis,  respectively,  compared with net
income in 1997 of $2.9 million,  or $.93 per share and $.91 per share on a basic
and fully diluted basis, respectively. (All per share amounts have been restated
to give  effect  to a 2:1  stock  split,  effected  through  a  stock  dividend,
effective  January 4, 1999.) The increase in net income of $.6 million,  or 20%,
was primarily a result of an increase in net interest  income of $1.9 million as
the  result  of an  increase  in  loans  and an  increase  in  gains on sales of
investments  and  loans of $.5  million  and $.2  million,  respectively.  These
increases were partially  offset by an increase in the provision for loan losses
of $.7 million and  increases  in  non-interest  expenses of $1.8  million.  The
increase  in  non-interest  expense was  primarily  due to the  increased  costs
associated  with  operating  the Dracut  branch  for the first  full  year,  the
increased  overhead  associated with the overall growth of the bank, and various
strategic initiatives.

Net Interest Income

The bank's net interest income was $15.7 million for the year ended December 31,
1998,  an increase of $1.9  million,  or 13.9%,  from $13.8  million in the year
ended  December 31,  1997,  primarily a result of an increase in the bank's loan
balances  funded  principally by an increase in time deposits.  These  increases
were partially offset by a reduction in investment income and increased interest
expense as a result of the increase in time deposits.

Interest  income on loans increased in the year ended December 31, 1998 to $18.8
million from $15.6  million for the year ended  December 31, 1997.  The increase
was  primarily  due to an increase in the average gross loan balance from $162.6
million in fiscal 1997 to $200.5  million in fiscal 1998.  Partially  offsetting
the  increase was a decrease in the average  interest  rate earned on loans from
9.59% in fiscal 1997 to 9.38% in fiscal 1998.  The decrease in the interest rate
earned was attributed primarily to a decrease in the prime rate.

Interest income on investments decreased for the year ended December 31, 1998 to
$6.3  million  from $7.6  million  for the year ended  December  31,  1997.  The
decrease was  primarily  due to a decrease in the average  investment  portfolio
balance  from $121.4  million in fiscal 1997 to $105.4  million in fiscal  1998.
Also  contributing  to the decrease was a decrease in the average  interest rate
earned on investments  from 6.54% in fiscal 1997 to 6.45% in 1998, both on a tax
equivalent  basis.  The  decline  in  interest  rate was  attributable  to lower
interest rates received on reinvestment of the proceeds from sales of securities
and proceeds from securities called by issuing agencies.

Interest expense on savings,  NOW and money market accounts remained  consistent
at $2.4 million for the years ended  December 31, 1998 and December 31, 1997. An
increase in average balance from $104.4 million in fiscal 1997 to $110.8 million
in fiscal  1998 was  offset by a decline  in  interest  rate paid from  2.35% in
fiscal 1997 to 2.16% in fiscal 1998.  The decline in rate was due to a change in
mix and decline in interest  rates that are indexed to changes in U.S.  treasury
rates.

Interest  expense on time deposits  increased to $7.1 million for the year ended
December 31, 1998 compared to $6.3 million for the year ended December 31, 1997.
The increase was due to an increase in the average  balance from $114.7  million
in fiscal 1997 to $131.8  million in fiscal  1998.  The  increase in balance was
partially  offset by a decline in the average  interest  rate paid from 5.46% in
fiscal 1997 to 5.38% in fiscal 1998.  The decline in the  interest  rate paid on
time  deposits was due to both the run-off of higher rate time  deposits and the
decline in rates offered by the bank, in response to changes in the market.


                                       26
<PAGE>

Interest expense on short-term borrowings, including borrowings from the Federal
Home Loan Bank and  repurchase  agreements,  decreased  to $.5 million in fiscal
1998 from $.8 million in fiscal 1997. The decrease was due to both a decrease in
the average  balance and interest  rate paid.  The decline in rate was primarily
due to a  change  in mix,  specifically  a  reduction  in FHLB  advances  and an
increase in repurchase agreements, which bear a lower rate of interest.

The net  interest  rate  spread and net yield on  average  earning  assets  both
increased  to 4.37% and 5.11%,  respectively,  for the year ended  December  31,
1998, from 4.25% and 4.94%, respectively,  for the year ended December 31, 1997.
The increase in these rates was due to an increase in the loan to deposit  ratio
and a decline in the bank's cost of funds.

Provision for Loan Losses

The provision for loan losses  amounted to $1,030,000 and $320,000 for the years
ended December 31, 1998 and 1997, respectively.  Loans, before the allowance for
loan  losses,  increased  from $180.6  million,  at December  31, 1997 to $215.2
million,  at December 31, 1998, or an increase of 19.2%. The provision  reflects
real estate values and economic conditions in New England and in Greater Lowell,
in  particular,  the  level of  non-accrual  loans,  levels of  charge-offs  and
recoveries,  levels of outstanding loans, known and inherent risks in the nature
of the loan portfolio and management's assessment of current risk. The provision
for loan  losses  for the year  ended  1998,  reflected  both  reserves  for new
originations  and the  related  decline in  reserve  coverage  and  management's
assessment of appropriateness of reserves on then existing balances.

Non-Interest Income

Non-interest  income,  exclusive of net gains or losses on sales of  securities,
increased  by $512,000  to  $2,441,000  for the year ended  December  31,  1998,
compared to $1,929,000 for the year ended December 31, 1997. This increase was a
result of increases in gains on sales of loans and trust fees.

Deposit fees remained  relatively  consistent at $905,000 and $900,000 in fiscal
1998 and 1997,  respectively,  due to the  concentration  of  deposit  growth in
accounts not generating  deposit fee income,  such as checking  accounts,  which
generate earnings credits towards fees, or time deposits.

Trust fees increased by $297,000,  or 41.8%,  due to an increase in trust assets
under management.

Gains on sales of loans  increased by $194,000  from fiscal 1997 to fiscal 1998,
as a result of increased  loan  origination  volume caused by low interest rates
and a resulting high amount of refinance activity.

Other  income  increased  slightly by $16,000  from fiscal 1997 to fiscal  1998.
Increases in check printing and wire fees were  partially  offset by a reduction
in loan servicing income.

Gains (Losses) on Sales of Securities

Net gains  from the sales of  investment  securities  totaled  $476,000  in 1998
versus  net  losses of  $37,000  in 1997.  The net gain  resulted  from sales of
securities  based  on  management's   decision  to  take  advantage  of  certain
investment opportunities and asset/liability  repositioning and gains on certain
securities purchased at a discount, which were called by the issuer.

Non-Interest Expense

Salaries and benefits expense totaled $7,327,000 for the year ended December 31,
1998, compared with $6,421,000 in 1997, an increase of $906,000,  or 14.1%. This
increase  was  primarily  the result of the  addition  of staff,  a full  year's
expense for the Dracut branch, an increase in employee bonuses and annual salary
increases.

                                       27
<PAGE>

Occupancy expense was $2,196,000 for the year ended December 31, 1998,  compared
with  $1,769,000  in 1997, an increase of $427,000 or 24.1% due to the operation
for a full year of the Dracut branch,  which was opened in November of 1997, the
leasing,  in  September of 1997,  of  additional  space for the bank's  training
center and  credit  department,  expansion  of the  mortgage  center in 1998 and
enhancements to the bank's computer systems.

Audit, legal and other professional expenses increased by $280,000, or 60.3%, in
1998 primarily as a result of expenses  associated  with the  implementation  of
certain tax strategies discussed below.

Advertising  and public  relations  expenses  increased to $499,000 for the year
ended December 31, 1998 from $435,000 in 1997. The increase was primarily due to
increased  advertising  for the Dracut branch and expenses  associated  with the
bank's tenth anniversary.

Office and data processing  supplies expense  decreased by $21,000,  or 5.8%, in
the  year  ended  December  31,  1998,  primarily  due to  various  cost  saving
initiatives.

Trust professional and custodial expenses increased by $62,000, or 27.2%, due to
an increase in trust assets under  management,  as well as  additional  services
being provided by the trust department.

The company's  effective tax rate for the year ended December 31, 1998 was 29.4%
compared to 36.1% for the year ended  December 31, 1997.  The  reduction in rate
was a result of the implementation of certain tax strategies.  Professional fees
associated  with these  strategies  were fully absorbed in 1998.  These expenses
offset any tax benefit obtained in 1998.

                              Year 2000 Compliance

Year  2000  compliance  was a high  priority  item  in  1999.  The  project  was
unprecedented in its duration, its scope, and its bank-wide involvement. Overall
efforts in preparing for the Year 2000 better  equipped the bank in the areas of
risk  management  and  emergency  preparedness.  Although  the new year  arrived
uneventfully,  we will  continue to monitor and  confirm the  functionality  and
accuracy of all company systems on an ongoing basis.

Included in other non-interest  expenses are charges incurred in connection with
the preparation,  testing,  modification or replacement of software and hardware
in connection with the process of rendering the company's  computer systems Year
2000  compliant.  Excluding  internal  salary and benefit  costs,  approximately
$225,000 in costs associated with Year 2000  remediation  efforts were expensed,
$215,000 in 1999 and $10,000 in 1998, respectively. These expenditures consisted
of  miscellaneous  consulting,  maintenance  and  modification  costs  and  were
expensed as incurred.  Due to short-term personnel  constraints it was necessary
to engage  consultants  to assist in the Year  2000  management  process.  Other
expenditures  were incurred to replace or upgrade existing hardware and software
and these costs were  capitalized and amortized in accordance with the company's
existing  accounting  policy.  Other  than  one  dedicated   information  system
specialist  the company did not  separately  track the portion of its salary and
benefit costs allocable to the Year 2000 project.

                        Proposed Accounting Rule Changes

In June 1998, the Financial  Accounting  Standards Board (FASB) issued Statement
of Financial  Accounting  Standard  (SFAS) No. 133,  "Accounting  for Derivative
Instruments and Hedging Activities".  This statement establishes  accounting and
reporting  standards for derivative  instruments  including  certain  derivative
instruments   embedded  in  other  contracts,   (collectively   referred  to  as
derivatives) and for hedging  activities.  It requires that an entity recognizes
all  derivatives  as  either  assets or  liabilities  in its  balance  sheet and
measures those instruments at fair market value. Under this statement, an entity
that elects to apply hedge  accounting is required to establish at the inception
of the  hedge the  method it will use for  assessing  the  effectiveness  of the
hedging derivative and the measurement  approach for determining the ineffective
aspect of the hedge.  This  statement was  effective for all fiscal  quarters of
fiscal  years  beginning  after June 15,  1999.  In June 1999,  SFAS No. 133 was
superseded by SFAS No. 137,  "Accounting for Derivative  Instruments and Hedging
Activities - Deferral of the Effective Date of FASB Statement No. 133." SFAS No.
137 deferred the effective date of SFAS 133 to fiscal years beginning after June
15,  2000.  Implementation  of SFAS No. 133 is not  expected  to have a material
effect on the company's consolidated financial statements.


                                       28
<PAGE>
Item 7A. Quantitative and Qualitative Disclosures About Market Risk

                      Interest Margin Sensitivity Analysis

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

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

The following table summarizes the projected  cumulative net interest income for
a 24-month period from the company's  interest bearing assets and liabilities as
of December 31, 1999, resulting from a 200 basis point upward shift in the prime
rate,  200 basis  point  downward  shift in the prime  rate and no change in the
prime rate scenarios from the bank's  asset/liability  simulation  model.  Other
rates (i.e., deposit, loan, and investment rates) have been changed accordingly.

It should be noted that the  interest  rate  scenarios  used do not  necessarily
reflect management's view of the "most likely" change in interest rates over the
next 24  months.  Furthermore,  since a static  balance  sheet is  assumed,  the
results  do not  reflect  the  anticipated  future  net  interest  income of the
company.
<TABLE>
<CAPTION>
                                                             December 31, 1999
                                                  -------------------------------------
                                                  Rates Rise     Rates       Rates Fall
     ($ in thousands)                               200 BP     Unchanged       200 BP
                                                  ----------   ---------     ----------
<S>                                               <C>           <C>           <C>
Interest Earning Assets:
   Variable rate loans                             $40,279       $35,505       $30,781
   Fixed rate loans                                 10,849        10,615         9,896
   Callable securities                               2,736         2,736         2,557
   Fixed maturity treasury and agency securities     1,347         1,288         1,228
   Other investment securities                      15,503        15,062        14,466
                                                   -------       -------       -------
      Total interest income                         70,714        65,206        58,928
                                                   -------       -------       -------
Interest Earning Liabilities:
   Time deposits                                    17,659        14,173        11,778
   NOW, money market, savings                        5,939         4,915         4,238
   Repurchase agreements                             2,071         1,707         1,532
   FHLB borrowings                                   7,609         6,481         5,354
                                                   -------       -------       -------
      Total interest expense                        33,278        27,276        22,902
                                                   -------       -------       -------
      Net interest income                          $37,436       $37,930       $36,026
                                                   =======       =======       =======
</TABLE>

                                       29
<PAGE>

As of December 31, 1999,  analysis  indicated  that the  sensitivity  of the net
interest margin was in compliance with policy.  Management  estimates that, in a
falling rate environment,  there would be a reduction of the net interest income
due to slower reductions in rates paid on deposits and increased cash flows from
the company's loan and investment portfolio,  which would be reinvested at lower
marginal  rates as rates  fall,  assuming  a static  balance  sheet.  Management
estimates that, in a rising rate  environment,  there would be a small reduction
in net interest  income due to an increase in FHLB borrowing cost and other cost
of funds  not  being  entirely  offset  by  increased  income  from the loan and
investment portfolios.

The results and  conclusions  reached from the December 31, 1999  simulation are
similar to the  results of the  December  31, 1998  simulation,  except that net
interest income increased in a rising rate environment,  due to less sensitivity
in the cost of funds. As shown in the following table, the 24-month net interest
margin  projection  from the  December  31, 1998 model  reflects a decline  when
interest rates fall and an increase when rates rise.

                                            December 31, 1998
                                 -------------------------------------
                                 Rates Rise     Rates       Rates Fall
     ($ in thousands)              200 BP     Unchanged       200 BP
                                 ----------   ---------     ----------

Interest earning assets            $55,298     $50,000       $44,359
Interest earning liabilities        23,034      18,580        15,308
                                   -------     -------       -------
Net interest income                $32,264     $31,420       $29,051
                                   =======     =======       =======

Maturity  information of the company's  loan  portfolio,  investment  portfolio,
certificates of deposit, and short-term borrowings are contained above under the
caption  "Investment  Activities" and in Part II, Item 8 in Notes 7 and 8 to the
company's  financial  statements.   Management  uses  this  information  in  the
simulation  model  along with  other  information  about the  bank's  assets and
liabilities.  Management  makes  certain  prepayment  assumptions  based  on  an
analysis of market  consensus  and  management  projections,  regarding  how the
factors  discussed  above will affect the assets and  liabilities of the bank as
rates change. One of the more significant changes in the anticipated maturity of
assets occurs in the investment portfolio, specifically the reaction of CMOs and
callable securities as rates change.

The following table reflects management's estimates of when principal,  shown at
amortized cost, of CMOs and callable securities, held in the bank's portfolio as
of  December  31,  1999,  will be repaid and the  securities'  weighted  average
interest rates under three  scenarios:  interest rates up 200 basis points (BP),
down 200 basis  points and no change.  The  difference  in total  yields in each
scenario  is  caused   principally   by   accelerating   or   decelerating   the
amortization/accretion  on  discounts  and  premiums  on  CMOs  due to  changing
prepayment speeds.
<TABLE>
<CAPTION>
                                                         Up 200 BP                   No Change                   Down 200 BP
                                                 ------------------------    ------------------------     ------------------------
                                                   Amortized        Yield       Amortized       Yield       Amortized        Yield
     ($ in thousands)                                Cost           Rate          Cost          Rate          Cost           Rate
                                                 -------------   --------    -------------    -------     -------------    --------
    <S>                                         <C>                <C>      <C>                <C>       <C>                <C>
      0 - 12 Months                              $       7,075      6.18%    $       7,864      6.04%     $      23,754      6.15%
     13 - 24 Months                                     12,565      6.14%           12,576      6.16%            15,994      5.96%
     25 - 36 Months                                     16,118      6.27%           16,335      6.25%            14,380      6.29%
     37 - 48 Months                                      9,323      6.34%            9,710      6.37%             8,161      6.23%
     Over 48 Months                                     55,433      6.45%           54,029      6.45%            38,225      6.43%
                                                 -------------               -------------                -------------
        Total                                    $     100,514      6.35%    $     100,514      6.34%     $     100,514      6.25%
                                                 =============               =============                =============
</TABLE>

Management also periodically assesses sensitivity of the change in the net value
of assets and liabilities  (MVPE) under different  scenarios.  As interest rates
rise, the value of interest-bearing assets generally declines while the value of
interest-bearing liabilities increases. Management monitors the MVPE on at least
an annual basis.  Although  management does consider the effect on the MVPE when
making asset/liability  strategy decisions, the primary focus is on managing the
effect on the net interest margin under changing rate environments.


                                       30
<PAGE>

Item 8. Financial Statements

                   Index to Consolidated Financial Statements

                                                                           Page

     Independent Auditors' Report                                           32

     Consolidated Balance Sheets as of December 31, 1999 and 1998           33

     Consolidated Statements of Income for the years ended                  34
       December 31, 1999, 1998 and 1997

     Consolidated Statements of Changes in Stockholders' Equity             35
       for the years ended December 31, 1999, 1998 and 1997

     Consolidated Statements of Cash Flows for the years ended              36
       December 31, 1999, 1998 and 1997

     Notes to the Consolidated Financial Statements                         38



                                       31
<PAGE>
[KMPG Logo]

                          Independent Auditors' Report


The Board of Directors
Enterprise Bancorp, Inc.

We have  audited the  accompanying  consolidated  balance  sheets of  Enterprise
Bancorp,  Inc. and subsidiary  (the "Company") as of December 31, 1999 and 1998,
and the related  consolidated  statements  of income,  changes in  stockholders'
equity  and cash  flows for each of the  years in the  three-year  period  ended
December  31,   1999.   These   consolidated   financial   statements   are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial position of Enterprise Bancorp,
Inc.  and  subsidiary  at December  31, 1999 and 1998,  and the results of their
operations and their cash flows for each of the years in the  three-year  period
ended  December  31,  1999 in  conformity  with  generally  accepted  accounting
principles.


                                                        /s/ KPMG LLP


January 6, 2000
Boston, Massachusetts


                                       32
<PAGE>
<TABLE>
<CAPTION>
                            ENTERPRISE BANCORP, INC.

                           Consolidated Balance Sheets

                           December 31, 1999 and 1998

($ in thousands)                                               1999          1998
                                                            ----------   ----------
<S>                                                        <C>          <C>
          Assets

Cash and cash equivalents:
   Cash and due from banks (Note 14)                        $  17,089       19,668
   Daily federal funds sold                                        --        6,255
                                                            ---------    ---------
           Total cash and cash equivalents                     17,089       25,923
                                                            ---------    ---------

Investment securities at fair value (Notes 2 and 8)           153,427      114,659
Loans, less allowance for loan losses of $5,446
   in 1999 and $5,234 in 1998 (Notes 3 and 8)                 255,708      209,978
Premises and equipment (Note 4)                                 7,691        4,272
Accrued interest receivable (Note 5)                            3,264        2,424
Deferred income taxes, net (Note 12)                            4,071        1,787
Prepaid expenses and other assets                               1,590          863
Income taxes receivable                                           255          271
Real estate acquired by foreclosure (Note 6)                       --          304
                                                            ---------    ---------

           Total assets                                     $ 443,095      360,481
                                                            =========    =========

          Liabilities and Stockholders' Equity

Deposits (Note 7)                                           $ 333,423      317,666
Short-term borrowings (Notes 2 and 8)                          78,767       12,085
Escrow deposits of borrowers                                      795          687
Accrued expenses and other liabilities                          1,932        2,222
Accrued interest payable                                          715          623
                                                            ---------    ---------

           Total liabilities                                  415,632      333,283
                                                            ---------    ---------


Commitments and contingencies (Notes 4, 8, 13 and 14)

Stockholders' equity (Notes 1, 9 and 10):
   Preferred stock, $.01 par value; 1,000,000 shares
      authorized; no shares issued                                 --           --
   Common stock $.01 par value per share; 10,000,000 and
      5,000,000 shares authorized at December 31, 1999
      and 1998, respectively; 3,229,893 and 3,167,684
      shares issued and outstanding at December 31, 1999
      and 1998, respectively                                       32           32
   Additional paid-in capital                                  16,149       15,560
   Retained earnings                                           14,026       10,610
   Accumulated other comprehensive income                      (2,744)         996
                                                            ---------    ---------

           Total stockholders' equity                          27,463       27,198
                                                            ---------    ---------

           Total liabilities and stockholders' equity       $ 443,095      360,481
                                                            =========    =========


<FN>
See accompanying notes to consolidated financial statements.
</FN>
</TABLE>

                                       33
<PAGE>
<TABLE>
<CAPTION>
                                   ENTERPRISE BANCORP, INC.

                               Consolidated Statements of Income

                         Years Ended December 31, 1999, 1998 and 1997

($ in thousands, except per share data)                     1999         1998         1997
                                                        -----------   ----------   ----------
<S>                                                     <C>             <C>           <C>
Interest and dividend income:
       Loans                                             $   20,736       18,810       15,597
       Investment securities                                  7,624        6,307        7,584
       Federal funds sold                                        78          602          141
                                                         ----------   ----------   ----------
               Total interest income                         28,438       25,719       23,322
                                                         ----------   ----------   ----------
Interest expense:
       Deposits                                               9,722        9,476        8,707
       Borrowed funds                                         1,477          522          815
                                                         ----------   ----------   ----------
               Total interest expense                        11,199        9,998        9,522
                                                         ----------   ----------   ----------

               Net interest income                           17,239       15,721       13,800

Provision for loan losses (Note 3)                              270        1,030          320
                                                         ----------   ----------   ----------
               Net interest income after provision for
                   loan losses                               16,969       14,691       13,480
                                                         ----------   ----------   ----------
Non-interest income:
       Trust fees                                             1,215        1,007          710
       Deposit service fees                                     882          905          900
       Net gains (losses) on sales of investment
          securities (Note 2)                                   183          476          (37)

       Gains on sales of loans                                  154          229           35
       Other income                                             357          300          284
                                                         ----------   ----------   ----------
               Total non-interest income                      2,791        2,917        1,892
                                                         ----------   ----------   ----------
Non-interest expense:
       Salaries and employee benefits (Note 11)               8,395        7,327        6,421
       Occupancy expenses (Note 4 and 13)                     2,448        2,196        1,769
       Audit, legal and other professional fees                 696          744          464
       Advertising and public relations                         502          499          435
       Office and data processing supplies                      369          342          363
       Trust professional and custodial expenses                340          290          228
       Other operating expenses                               1,438        1,253        1,135
                                                         ----------   ----------   ----------
               Total non-interest expense                    14,188       12,651       10,815
                                                         ----------   ----------   ----------
Income before income taxes                                    5,572        4,957        4,557
Income tax expense (Note 12)                                  1,489        1,456        1,645
                                                         ----------   ----------   ----------

               Net income                                $    4,083        3,501        2,912
                                                         ==========   ==========   ==========

Basic earnings per share                                 $     1.28         1.11          .93
                                                         ==========   ==========   ==========

Diluted earnings per share                               $     1.22         1.06          .91
                                                         ==========   ==========   ==========

Basic weighted average common shares outstanding          3,187,292    3,165,134    3,152,924
                                                         ==========   ==========   ==========
Diluted weighted average common shares outstanding        3,335,338    3,299,432    3,224,054
                                                         ==========   ==========   ==========
<FN>
See accompanying notes to consolidated financial statements.
</FN>
</TABLE>
                                              34
<PAGE>
<TABLE>
<CAPTION>
                                                        ENTERPRISE BANCORP, INC.

                                       Consolidated Statements of Changes in Stockholders' Equity

                                              Years Ended December 31, 1999, 1998 and 1997

                                                          Common Stock    Additional             Comprehensive Income      Total
                                                      ------------------   Paid-in    Retained  ---------------------  Stockholder's
($ in thousands)                                       Shares     Amount   Capital    Earnings   Period   Accumulated     Equity
                                                      ---------  -------  ----------  --------  --------- -----------  -------------
<S>                                                  <C>         <C>     <C>         <C>                 <C>          <C>
Balance at December 31, 1996                          3,152,384   $  32   $ 15,461    $ 5,263             $    (108)   $ 20,648

Comprehensive Income
     Net income                                                                         2,912   $ 2,912                   2,912
     Unrealized appreciation on securities,
        net of reclassification                                                                     743         743         743
                                                                                                -------
Total comprehensive income                                                                      $ 3,655
                                                                                                =======
     Common stock dividend declared ($.1625 per share)                                   (512)                             (512)
     Stock options exercised (Note 10)                    8,050      --         54                                           54
                                                      ---------    ----   --------    -------             ---------     -------

Balance at December 31, 1997                          3,160,434      32     15,515      7,663                   635      23,845
                                                      ---------   -----   --------    -------             ---------    --------
Comprehensive income
     Net income                                                                         3,501     3,501                   3,501
     Unrealized appreciation on securities,
        net of reclassification                                                                     361         361         361
                                                                                                -------
Total comprehensive income                                                                      $ 3,862
                                                                                                =======
     Common stock dividend declared ($.175 per share)                                    (554)                             (554)
     Stock options exercised (Note 10)                    7,250      --         45                                           45
                                                      ---------   -----   --------    -------             ---------    --------

Balance at December 31, 1998                          3,167,684      32     15,560     10,610                   996      27,198
                                                      ---------   -----   --------    -------             ---------    --------
Comprehensive income
     Net Income                                                                         4,083     4,083                   4,083
     Unrealized depreciation on securities,
        net of reclassification                                                                  (3,740)     (3,740)     (3,740)
                                                                                                -------
Total comprehensive income                                                                      $   343
                                                                                                =======
     Common stock dividend declared ($.210 per share)                                    (667)                             (667)
     Common stock issued-Dividend Reinvestment Plan      27,054      --        388                                          388
     Stock options exercised (Note 10)                   35,155      --        201                                          201
                                                      ---------   -----   --------    -------               -------    --------

Balance at December 31, 1999                          3,229,893   $  32   $16,149     $14,026               $(2,744)   $ 27,463
                                                      =========   =====   =======     =======               =======    ========
<CAPTION>
Disclosure of reclassification amount:                    1999       1998       1997
                                                        -------    -------    --------
<S>                                                    <C>        <C>        <C>
Gross unrealized appreciation (depreciation)
     arising during the period                          $(5,567)   $   994    $ 1,217
Tax (expense) benefit                                     1,947       (321)      (496)
                                                        -------    -------    -------
Unrealized holding appreciation (depreciation),
     net of tax                                          (3,620)       673        721
                                                        -------    -------    -------
Less: reclassification adjustment for gains (losses)
      included in net income (net of $63,
      $164, and ($15) tax, respectively)                    120        312        (22)
                                                        -------    -------    -------
Unrealized appreciation (depreciation) on securities,
      net of reclassification                           $(3,740)   $   361    $   743
                                                        =======    =======    =======
<FN>
See accompanying notes to consolidated financial statements.
</FN>
</TABLE>
                                                                  35
<PAGE>
<TABLE>
<CAPTION>
                                         ENTERPRISE BANCORP, INC.

                                   Consolidated Statements of Cash Flows

                               Years Ended December 31, 1999, 1998 and 1997

($ in thousands)                                                       1999           1998          1997
                                                                    ----------      --------      --------
<S>                                                                 <C>              <C>           <C>
Cash flows from operating activities:
    Net income                                                       $  4,083         3,501         2,912
    Adjustments to reconcile net income to net cash
       provided by operating activities:
          Provision for loan losses                                       270         1,030           320
          Depreciation and amortization                                 1,374         1,134           945
          Net (gains) losses on sale of investments                      (183)         (476)           37
          Gain on sale of loans                                          (154)         (229)          (35)
          Loss on sale of real estate                                      54            14            23
          (Increase) decrease in loans held for sale,
              net of gain                                                (735)          229           109
          (Increase) decrease in accrued
              interest receivable                                        (840)          547          (271)
          Increase in prepaid expenses and
              other assets                                               (727)         (218)         (154)
          Increase in deferred income taxes                              (274)         (363)         (208)
          Increase (decrease) in accrued expenses and
              other liabilities                                          (290)          338           599
          Increase in accrued interest payable                             92            57            60
          (Increase) decrease in income taxes receivable                   16           (51)          (80)
                                                                     --------      --------      --------
              Net cash provided by operating activities                 2,686         5,513         4,257
                                                                     --------      --------      --------
Cash flows from investing activities:
    Proceeds from sales of investment securities                       12,524        21,252         9,269
    Proceeds from maturities, calls and paydowns
       of investment securities                                        17,539        40,388        13,901
    Purchase of investment securities                                 (74,558)      (62,476)      (15,505)
    Proceeds from sales of real estate acquired
       by foreclosure                                                     250           173           200
    Net increase in loans                                             (45,111)      (34,812)      (36,696)
    Additions to premises and equipment, net                           (4,633)       (1,270)       (1,573)
    Purchase of real estate owned as a result of
       foreclosure/workout activities                                      --            --          (100)
                                                                     --------      --------      --------
              Net cash used in investing activities                   (93,989)      (36,745)      (30,504)
                                                                     --------      --------      --------
Cash flows from financing activities:
     Net increase in deposits                                          15,757        34,417        39,820
     Net increase (decrease) in short-term borrowings                  66,682          (382)       (4,270)
     Net increase in escrow deposits of borrowers                         108            75           201
     Cash dividends paid                                                 (667)         (554)         (512)
     Proceeds from reinvestment of dividends                              388            --            --
     Net proceeds from exercise of stock options                          201            45            54
                                                                     --------      --------      --------
              Net cash provided by financing activities                82,469        33,601        35,293
                                                                     --------      --------      --------

Net (decrease) increase in cash and cash equivalents                   (8,834)        2,369         9,046
Cash and cash equivalents at beginning of year                         25,923        23,554        14,508
                                                                     --------      --------      --------

Cash and cash equivalents at end of year                             $ 17,089        25,923        23,554
                                                                     ========      ========      ========
<FN>
See accompanying notes to consolidated financial statements.
</FN>
                                                                                       (Continued)

                                                    36
<PAGE>
<CAPTION>


                                         ENTERPRISE BANCORP, INC.

                                   Consolidated Statements of Cash Flows
                                                (Continued)

                               Years Ended December 31, 1999, 1998 and 1997


                                                                       1999           1998          1997
                                                                    ----------      --------      --------
<S>                                                                 <C>              <C>           <C>
Supplemental financial data:
     Cash paid for:
        Interest on deposits and short-term borrowings               $11,107          9,941         9,480
        Income taxes                                                   1,588          1,996         1,933


     Transfers from loans to real estate acquired
        by foreclosure                                                    --             98           433


<FN>
See accompanying notes to consolidated financial statements.
</FN>
</TABLE>

                                                    37
<PAGE>

                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements

                  Years Ended December 31, 1999, 1998 and 1997


(1)    Summary of Significant Accounting Policies

         (a) Holding Company Formation - Agreement and Plan of Reorganization
         Enterprise Bancorp,  Inc. (the "company") was organized on February 29,
         1996 at the direction of Enterprise Bank and Trust Company (the "bank")
         for the  purpose  of  becoming  the  holding  company  of the bank (the
         "Reorganization").  Upon the effectiveness of the  Reorganization,  the
         bank became the wholly owned  subsidiary  of the company and the former
         shareholders of the bank became the shareholders of the company.

         (b) Basis of Presentation
         The  consolidated  financial  statements  of Enterprise  Bancorp,  Inc.
         include the  accounts of the company and its wholly  owned  subsidiary,
         the  bank,  Enterprise  Bank and Trust  Company.  The bank has a wholly
         owned subsidiary,  Enterprise Securities  Corporation,  Inc., which was
         incorporated  on March 1, 1991 to hold certain  investment  securities,
         and a substantially  owned subsidiary,  Enterprise Realty Trust,  Inc.,
         which invests in commercial and residential  mortgage loans  originated
         by  the  bank.   During  1999  the  bank  dissolved  its  wholly  owned
         subsidiary,  ERT  Holdings,  Inc.,  which served as the vehicle for the
         bank's  indirect  ownership of Enterprise  Realty Trust,  Inc.  Certain
         legislation  enacted  during  the  year  made  it  unnecessary  for ERT
         Holdings,  Inc. to own Enterprise Realty Trust, Inc., and, accordingly,
         it transferred its shares in Enterprise  Realty Trust, Inc. to the bank
         and was dissolved. The accounting and reporting policies of the company
         conform to generally accepted  accounting  principles and to prevailing
         practices within the banking industry.

         The  business  and  operations  of  the  company  are  subject  to  the
         regulatory  oversight of the Board of Governors of the Federal  Reserve
         System.   The   Massachusetts   Commissioner   of  Banks  also  retains
         supervisory  jurisdiction  over the  company.  To the  extent  that the
         accompanying  financial  statements contain information as of a date or
         for a period prior to July 26, 1996, such  information  pertains to the
         bank.  The  company  had no  material  assets  or  operations  prior to
         completion of the Reorganization on July 26, 1996.

         Enterprise  Bank and Trust Company is a  Massachusetts  trust  company,
         which commenced banking  operations on January 3, 1989. The bank's main
         office is located at 222 Merrimack Street in Lowell, Massachusetts. The
         bank began offering trust services in June of 1992. Branch offices were
         opened  in  Chelmsford,  Massachusetts  in  June of  1993,  Leominster,
         Massachusetts in May of 1995, Billerica, Massachusetts in June of 1995,
         Tewksbury,  Massachusetts in October of 1996, Dracut,  Massachusetts in
         November of 1997,  and Westford,  Massachusetts  in November  1999. The
         bank's deposit gathering and lending activities are conducted primarily
         in  Lowell  and the  surrounding  Massachusetts  cities  and  towns  of
         Andover, Billerica, Chelmsford, Dracut, Tewksbury, Tyngsboro, Westford,
         Leominster  and  Fitchburg.  The bank offers a range of commercial  and
         consumer  services  with a goal of  satisfying  the needs of consumers,
         small and medium-sized businesses and professionals.

                                                                     (Continued)

                                      38
<PAGE>


                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


         The bank's  deposit  accounts are insured by the Bank Insurance Fund of
         the  Federal  Deposit  Insurance  Corporation  (the  "FDIC")  up to the
         maximum  amount  provided  by  law.  The  FDIC  and  the  Massachusetts
         Commissioner of Banks (the  "Commissioner")  have regulatory  authority
         over the bank.

         In preparing the financial  statements,  management is required to make
         estimates and assumptions that affect the reported values of assets and
         liabilities  at the balance  sheet date and income and expenses for the
         years.  Actual  results,  particularly  regarding  the  estimate of the
         allowance  for  loan  losses  may  differ   significantly   from  these
         estimates.

         (c) Investment Securities
         Investment  securities  that are  intended  to be held  for  indefinite
         periods of time but which may not be held to maturity or on a long-term
         basis are considered to be "available for sale" and are carried at fair
         value.  Net unrealized  appreciation  and  depreciation  on investments
         available for sale, net of applicable  income taxes, are reflected as a
         component of accumulated  comprehensive  income.  Included as available
         for sale are  securities  that are  purchased  in  connection  with the
         company's asset/liability risk management strategy and that may be sold
         in response to changes in interest rates, resultant prepayment risk and
         other related factors.  In instances where the company has the positive
         intent to hold to maturity, investment securities will be classified as
         held to maturity  and carried at amortized  cost.  At December 31, 1999
         and 1998, all of the company's investment securities were classified as
         available for sale and carried at fair value.

         Investment   securities'   discounts  are  accreted  and  premiums  are
         amortized  over the  period  of  estimated  principal  repayment  using
         methods, which approximate the interest method.

         Gains or losses on the sale of investment  securities are recognized at
         the time of sale on a specific identification basis.

         (d) Loans
         The company grants single family and  multi-family  residential  loans,
         commercial  real  estate  loans,  commercial  loans  and a  variety  of
         consumer  loans.  In  addition,   the  company  grants  loans  for  the
         construction  of  residential  homes,   multi-family  properties,   and
         commercial real estate properties and for land development.  Most loans
         granted by the company are  collateralized  by real estate or equipment
         and/or are guaranteed by the borrower.  The ability and  willingness of
         the single  family  residential  and consumer  borrowers to honor their
         repayment  commitments  is generally  dependent on the level of overall
         economic   activity  and  real  estate  values  within  the  borrowers'
         geographic  areas.  The  ability and  willingness  of  commercial  real
         estate,  commercial  and  construction  loan  borrowers  to honor their
         repayment  commitments is generally dependent on the health of the real
         estate  sector  in the  borrowers'  geographic  areas  and the  general
         economy.

         Loans are reported at the principal amount outstanding, net of deferred
         origination  fees and costs.  Loan origination fees received are offset
         with direct loan origination  costs and are deferred and amortized over
         the life of the  related  loans  using  the  level-yield  method or are
         recognized in income when the related loans are sold or paid off.

                                                                   (Continued)

                                       39
<PAGE>

                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


         Loans on which  the  accrual  of  interest  has been  discontinued  are
         designated  as  non-accrual  loans.  Accrual  of  interest  on loans is
         discontinued  either when  reasonable  doubt  exists as to the full and
         timely  collection of interest or principal,  or generally  when a loan
         becomes  contractually  past due by 60 days or a mortgage  loan becomes
         contractually  past  due  by  90  days  with  respect  to  interest  or
         principal.  When a loan is placed on non-accrual  status,  all interest
         previously accrued but not collected is reversed against current period
         interest income.  Interest accruals are resumed on such loans only when
         payments are brought  current and when, in the judgment of  management,
         the  collectability  of  both  principal  and  interest  is  reasonably
         assured.  Payments  received  on  loans  in a  non-accrual  status  are
         generally applied to principal.

         Loans  held for sale are  carried at the lower of  aggregate  amortized
         cost or market value, giving  consideration to commitments to originate
         additional  loans and commitments to sell loans.  When loans are sold a
         gain or loss is recognized to the extent that the sales proceeds exceed
         or are less than the carrying value of the loans.  Gains and losses are
         determined using the specific identification method.

         (e) Allowance for Loan Losses
         The  allowance for loan losses is  established  through a provision for
         loan losses charged to operations.  Loan losses are charged against the
         allowance when management  believes that the collectability of the loan
         principal is unlikely.  Recoveries on loans previously  charged-off are
         credited to the allowance.

         The  determination  of the  adequacy  of the  allowance  is based  upon
         management's  assessment  of risk  elements in the  portfolio,  factors
         affecting loan quality,  and assumptions about the economic environment
         in which the bank operates.  The process  includes  identification  and
         analysis of loss potential in various  portfolio  segments  utilizing a
         credit risk grading  process and specific  reviews and  evaluations  of
         significant  individual problem loans. In addition,  management reviews
         overall  portfolio  quality  through an analysis of current  levels and
         trends in charge-offs,  delinquency and non-performing  loan data, peer
         group data,  forecasts of economic  conditions and the  overall-banking
         environment.  These reviews are dependent upon  estimates,  appraisals,
         and judgments,  which can change quickly  because of changing  economic
         conditions and the  management's  perception as to how these conditions
         affect the debtors' economic prospects.

         Management  believes  that the  allowance  for loan losses is adequate.
         While  management  uses available  information  to recognize  losses on
         loans, future additions to the allowance may be necessary. In addition,
         various regulatory  agencies,  as an integral part of their examination
         process,  periodically  review the company's allowance for loan losses.
         Such  agencies  may require the company to  recognize  additions to the
         allowance based on judgments different from those of management.

                                                                   (Continued)

                                       40
<PAGE>


                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


         Impaired loans are individually  significant  commercial and commercial
         real estate loans for which it is probable that the company will not be
         able to collect all amounts due in accordance with  contractual  terms.
         Impaired loans are accounted for, except those loans that are accounted
         for at fair  value or at lower of cost or fair  value,  at the  present
         value of the  expected  future  cash  flows  discounted  at the  loan's
         effective  interest rate or, as a practical  expedient,  in the case of
         collateralized  loans,  the  difference  between  the fair value of the
         collateral and the recorded amount of the loans. Impaired loans exclude
         large groups of smaller-balance homogeneous loans that are collectively
         evaluated  for  impairment,  loans that are  measured at fair value and
         leases  and debt  securities  as defined  in SFAS No.  115.  Management
         considers the payment status,  net worth and earnings  potential of the
         borrower,  and the value and cash flow of the  collateral as factors to
         determine  if a loan will be paid in  accordance  with its  contractual
         terms.  Management  does not set any  minimum  delay of  payments  as a
         factor in reviewing  for impaired  classification.  Impaired  loans are
         charged-off  when management  believes that the  collectability  of the
         loan's principal is remote.

         (f) Premises and Equipment
         Landis carried at cost.  Premises and equipment are stated at cost less
         accumulated depreciation and amortization. Fully depreciated assets are
         not included in the premises and equipment inventory.  Depreciation and
         amortization  are computed on a straight-line  basis over the estimated
         useful lives of the related asset categories as follows:

             Buildings                                            25 years
             Leasehold improvements                               10 years
             Computer software and equipment                  3 to 5 years
             Furniture, fixtures and equipment                3 to 5 years

         (g) Real Estate Acquired by Foreclosure
         Realestate  acquired by foreclosure is comprised of properties acquired
         through  foreclosure  proceedings  or  acceptance  of a deed in lieu of
         foreclosure.  Real estate  formally  acquired in settlement of loans is
         initially  recorded at the lower of the  carrying  value of the loan or
         the fair value of the property constructively or actually received less
         estimated  selling costs.  Loan losses arising from the  acquisition of
         such  properties  are charged  against the  allowance  for loan losses.
         Operating expenses and any subsequent provisions to reduce the carrying
         value to net fair value are  charged to real estate  operations  in the
         current  period.  Gains and losses upon  disposition  are  reflected in
         earnings as realized.

         (h) Income Taxes
         The  company  uses the asset and  liability  method of  accounting  for
         income taxes. Under this method deferred tax assets and liabilities are
         reflected  at  currently  enacted  income tax rates  applicable  to the
         period in which the deferred tax assets or liabilities  are expected to
         be realized or  settled.  As changes in tax laws or rates are  enacted,
         deferred  tax  assets  and  liabilities  will be  adjusted  accordingly
         through the provision for income taxes.

         (i) Stock Options
         The company  measures  compensation  cost for stock-based  compensation
         plans  under   Accounting   Principles  Board  (APB)  Opinion  No.  25,
         "Accounting  for Stock  Issued  to  Employees."  Under  APB No.  25, no
         compensation cost is recorded if, at the grant date, the exercise price
         of the  options  is  equal to the fair  market  value of the  company's
         common stock.

                                                              (Continued)

                                       41
<PAGE>

                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


         (j) Trust Assets
         Securities  and other  property held in a fiduciary or agency  capacity
         are not included in the  consolidated  balance  sheets because they are
         not assets of the company.  Trust assets under  management  at December
         31,  1999  and  1998  totaled  $216.7   million  and  $195.4   million,
         respectively.  Income from trust  activities  is reported on an accrual
         basis.

         (k) Earnings Per Share
         Basic  earnings per share are  calculated by dividing net income by the
         weighted average number of common shares  outstanding  during the year.
         Diluted  earnings  per share  reflects  the effect on weighted  average
         shares  outstanding of the number of additional  shares  outstanding if
         dilutive  stock  options  were  converted  into common  stock using the
         treasury  stock  method.  The increase in average  shares  outstanding,
         using the treasury  stock  method,  for the diluted  earnings per share
         calculation  were  148,046,  134,298  and  71,130  for the years  ended
         December 31, 1999, 1998 and 1997, respectively.

         (l) Reporting Comprehensive Income
         Comprehensive Income is defined as net income plus revenues,  expenses,
         gains, and losses that under generally accepted  accounting  principles
         are  excluded   from  net  income.   The  bank   classifies   items  of
         comprehensive income by their nature in the financial  statements,  and
         displays the accumulated  balance of  comprehensive  income  separately
         from  retained  earnings and  additional-paid-in  capital in the equity
         section of the  balance  sheet.  Reporting  comprehensive  income  only
         affects the presentation in the financial  statements and has no impact
         on the bank's results of operations.

         (m) Stock Split
         On January 4, 1999, the company  effected a 2:1 stock split through the
         payment  of a stock  dividend.  All share  and per share  data has been
         adjusted to reflect the stock split.

                                                                     (Continued)


                                       42
<PAGE>

                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


(2)      Investment Securities

         The amortized cost and estimated  fair values of investment  securities
         at December 31, are summarized as follows:
<TABLE>
<CAPTION>
                                                                             1999
                                                   -------------------------------------------------------
                                                   Amortized        Unrealized     Unrealized        Fair
       ($ in thousands)                               cost         appreciation   depreciation      value
                                                   --------        ------------   ------------     -------
<S>                                               <C>                     <C>           <C>         <C>
U.S. agency obligations                            $ 26,989                13            470         26,532
U.S. treasury obligations                             2,997                15             --          3,012
U.S. agency mortgage-backed
    securities                                       80,721                 7          2,297         78,431
Municipal obligations                                43,924                74          1,507         42,491
                                                   --------          --------       --------       --------
    Total bonds and obligations                     154,631               109          4,274        150,466
Federal Home Loan Bank stock,
    at cost                                           2,961                --             --          2,961
                                                   --------          --------       --------       --------

    Total investment securities                    $157,592               109          4,274        153,427
                                                   ========          ========       ========       ========

<CAPTION>
                                                                             1998
                                                   -------------------------------------------------------
                                                   Amortized        Unrealized     Unrealized        Fair
       ($ in thousands)                               cost         appreciation   depreciation      value
                                                   --------        ------------   ------------     -------
<S>                                               <C>                     <C>           <C>         <C>
U.S. agency obligations                            $ 28,277               609             32         28,854
U.S. treasury obligations                             7,010               314             --          7,324
U.S. agency mortgage-backed
    securities                                       45,856               137             81         45,912
Municipal obligations                                28,970               639              1         29,608
                                                   --------          --------       --------       --------
    Total bonds and obligations                     110,113             1,699            114        111,698
Federal Home Loan Bank stock,
    at cost                                           2,961                --             --          2,961
                                                   --------          --------       --------       --------

    Total investment securities                    $113,074             1,699            114        114,659
                                                   ========          ========       ========       ========

</TABLE>

         Included in U.S. agency  securities are investments  that can be called
         prior to final maturity with fair values of $19,574,000 and $20,735,000
         at December 31, 1999 and 1998,  respectively.  Included in U.S.  agency
         mortgage-backed    securities   are   collateralized    mortgage-backed
         obligations with fair values of $78,221,000 and $45,581,000 at December
         31, 1999 and 1998, respectively.

         At December 31, 1999,  securities with a fair value of $32,561,000 were
         pledged as collateral for short-term borrowings (Note 8) and securities
         with a fair value of $969,000 were pledged as collateral  for treasury,
         tax and loan  deposits.  At December 31, 1998,  securities  with a fair
         value  of  $15,269,000   were  pledged  as  collateral  for  short-term
         borrowings (Note 8) and securities with a fair value of $1,025,000 were
         pledged as collateral for treasury, tax and loan deposits.


                                                                 (Continued)

                                       43
<PAGE>


                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


         The contractual maturity distribution of total bonds and obligations at
         December 31, 1999 is as follows:

                                    Amortized              Fair
($ in thousands)                      Cost     Percent     Value     Percent
                                    ---------  -------   --------    -------

Within one year                     $  3,201     2.07%   $  3,189      2.12%
After one but within three years      15,592    10.09      15,578     10.36
After three but within five years     16,057    10.38      15,850     10.53
After five but within ten years       57,120    36.94      55,213     36.69
After ten years                       62,661    40.52      60,636     40.30
                                    --------   ------    --------    ------
                                    $154,631   100.00%   $150,466    100.00%
                                    ========   ======    ========    ======


         Mortgage-backed  securities  are shown at their final  maturity but are
         expected to have shorter  average  lives due to principal  prepayments.
         U.S.  agency  obligations  are shown at their  final  maturity  but are
         expected to have shorter average lives because issuers of certain bonds
         reserve  the right to call or prepay the  obligations  without  call or
         prepayment penalties and certain U.S. agency lives may be shorter based
         on mortgage prepayment rates.

         Sales and calls of investment  securities  for the years ended December
         31, 1999, 1998, and 1997 are summarized as follows:

($ in thousands)                            1999        1998       1997
                                          --------    --------   --------

Book value of securities sold or called   $ 22,951      52,072     19,725
Gross realized gains on sales/calls            184         476         16
Gross realized losses on sales/calls            (1)         --        (53)
                                          --------    --------   --------
   Total proceeds from sales or
        calls of investment securities    $ 23,134      52,548     19,688
                                          ========    ========   ========

(3)    Loans and Loans Held for Sale

         Major  classifications of loans and loans held for sale at December 31,
         are as follows:

       ($ in thousands)                       1999                 1998
                                            ---------           ---------
Real estate:
   Commercial                               $ 104,940              80,207
   Construction                                18,198              16,637
   Residential                                 50,156              44,680
                                            ---------           ---------
        Total real estate                     173,294             141,524

Commercial                                     68,177              55,570
Home equity                                    14,135              13,436
Consumer                                        6,672               5,682
                                            ---------           ---------
        Total loans                           262,278             216,212

Deferred loan origination fees                 (1,124)             (1,000)
Allowance for loan losses                      (5,446)             (5,234)
                                            ---------           ---------

        Net loans and loans held for sale   $ 255,708             209,978
                                            =========           =========

                                                                     (continued)

                                       44
<PAGE>

                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


         Directors,  officers,  principal  stockholders and their associates are
         credit  customers of the company in the normal course of business.  All
         loans  and  commitments  included  in  such  transactions  are  made on
         substantially the same terms,  including interest rates and collateral,
         as  those  prevailing  at the  time for  comparable  transactions  with
         unaffiliated  persons  and do not  involve  more than a normal  risk of
         collectability  or present other unfavorable  features.  As of December
         31, 1999,  and 1998,  the  outstanding  loan  balances to directors and
         officers of the company and their  associates was $5.3 million and $5.1
         million, respectively. Unadvanced portions of lines of credit available
         to directors  and officers  were $2.2 million and $1.7  million,  as of
         December 31, 1999 and 1998,  respectively.  During 1999,  new loans and
         net  increases  in loan  balances  on lines of  credit  under  existing
         commitments  of $0.7 million were made and  principal  paydowns of $0.5
         million were received. All loans to these related parties are current.

         Non-accrual loans at December 31, are summarized as follows:

($ in thousands)                              1999              1998
                                             ------            ------

Real estate                                  $2,484               350
Commercial                                      368               754
Consumer, including home equity                  46               159
                                             ------            ------

    Total non-accrual                        $2,898             1,263
                                             ======            ======

         There were no commitments to lend  additional  funds to those borrowers
         whose loans were  classified as non-accrual at December 31, 1999,  1998
         and 1997. The reduction in interest income for the years ended December
         31, associated with non-accruing loans is summarized as follows:

($ in thousands)                                1999       1998      1997
                                                ----       ----      ----

Income in accordance with original loan terms   $392        239       427
Income recognized                                242        108       185
                                                ----       ----      ----

    Reduction in interest income                $150        131       242
                                                ====       ====      ====


         At December 31, 1999 and 1998,  total  impaired loans were $1.9 million
         and $1.1 million,  respectively.  In the opinion of  management,  there
         were no impaired loans  requiring an allocated  reserve at December 31,
         1999 and 1998, respectively.  All of the $1.9 million of impaired loans
         have been  measured  using  the fair  value of the  collateral  method.
         During the years ended December 31, 1999 and 1998, the average recorded
         value  of  impaired   loans  was  $1.7   million   and  $1.2   million,
         respectively. Included in the reduction in interest income in the table
         above is $49,000 and $76,000 of interest income that was not recognized
         on loans that were deemed  impaired  as of December  31, 1999 and 1998,
         respectively.  All payments  received on non-accrual loans deemed to be
         impaired  loans are applied to principal.  The company is not committed
         to lend additional funds on any loans that are considered impaired.

                                                                     (Continued)

                                       45
<PAGE>

                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


         Changes in the allowance  for loan losses for the years ended  December
         31, are summarized as follows:

($ in thousands)                        1999          1998            1997
                                      -------        -------         ------

Balance at beginning of year          $ 5,234          4,290          3,895

    Provision charged to operations       270          1,030            320
    Loan recoveries                       114             54            376
    Loans charged-off                    (172)          (140)          (301)
                                      -------        -------        -------

Balance at end of year                $ 5,446          5,234          4,290
                                      =======        =======        =======

         At December 31, 1999,  1998 and 1997,  the bank was servicing  mortgage
         loans sold to investors  amounting  to  $24,001,000,  $26,491,000,  and
         $27,307,000, respectively.


(4)    Premises and Equipment

       Premises and equipment at December 31, are summarized as follows:

($ in thousands)                                   1999           1998
                                                 --------       --------

Land                                             $    608            285
Buildings and leasehold improvements                5,143          3,257
Computer software and equipment                     2,959          2,027
Furniture, fixtures and equipment                   1,636            792
                                                 --------       --------
                                                   10,346          6,361
Less accumulated depreciation and amortization     (2,655)        (2,089)
                                                 --------       --------

                                                 $  7,691          4,272
                                                 ========       ========

         The company is obligated under various non-cancelable operating leases,
         some of which  provide for periodic  adjustments.  At December 31, 1999
         minimum lease payments for these operating leases were as follows:

          ($ in thousands)
           Payable in:
              2000                                        $  296
              2001                                           134
              2002                                            61
              2003                                            19
              Thereafter                                       1
                                                            ----

              Total minimum lease payments                $  511
                                                          ======

         Total rent expense for the years ended December 31, 1999, 1998 and 1997
         amounted to $488,000, $403,000 and $292,000, respectively.

                                                                     (Continued)

                                       46
<PAGE>
                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements

(5)    Accrued Interest Receivable

       Accrued interest receivable consists of the following at December 31:

       ($ in thousands)                                   1999     1998
                                                         ------   ------

          Investments                                    $1,688    1,062
          Loans and loans held for sale                   1,576    1,362
                                                         ------   ------

                                                         $3,264    2,424
                                                         ======   ======

(6)    Real Estate Acquired by Foreclosure

       Realestate  acquired by  foreclosure  is  comprised  of  commercial  real
           estate  properties  of $0 and $304,000 at December 31, 1999 and 1998,
           respectively.  An analysis of real estate acquired by foreclosure for
           the years ended December 31, is as follows:

       ($ in thousands)                                   1999      1998
                                                         -----     ------

          Balance at beginning of year                   $ 304      393
              Acquisitions as a result of foreclosures      --       98
              Sales proceeds and principal repayments,
                  net of loss on sale                     (304)    (187)
                                                         -----    -----
          Balance at end of year                         $  --      304
                                                         =====    =====
(7)    Deposits

       Deposits at December 31, are summarized as follows:

       ($ in thousands)                                  1999        1998
                                                       --------     -------

          Demand                                       $ 67,308      59,618
          Savings                                        32,019      23,914
          NOW                                            59,040      62,911
          Money market                                   28,487      27,602
          Time deposits less than $100,000               95,045      92,652
          Time deposits of $100,000 or more              51,524      50,969
                                                       --------    --------

                                                       $333,423     317,666
                                                       ========   =========

         Interest  expense on time  deposits  with  balances of $100,000 or more
         amounted to $2,438,000 in 1999,  $2,538,000 in 1998,  and $2,097,000 in
         1997.

         The  following  table shows the  scheduled  maturities of time deposits
         with  balances less than $100,000 and greater than $100,000 at December
         31, 1999:

                                               Less     Greater
                                               than      than
($ in thousands)                             $100,000  $100,000   Total
                                             --------  --------   ------

Due in less than three months                $29,216    27,242    56,458
Due in over three through twelve months       52,305    20,833    73,138
Due in twelve months through thirty months    13,524     3,449    16,973
                                             -------   -------   -------

                                             $95,045    51,524   146,569
                                             =======   =======   =======

                                                                   (Continued)
                                       47
<PAGE>

                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


(8)    Short-Term Borrowings

       Borrowed funds at December 31, are summarized as follows:
<TABLE>
<CAPTION>
                                                  1999                    1998                  1997
                                          --------------------    --------------------   ------------------
                                                       Average                 Average              Average
($ in thousands)                            Amount      Rate        Amount      Rate      Amount      Rate
                                          ----------   -------    ---------    -------   --------   -------
<S>                                       <C>           <C>      <C>           <C>      <C>         <C>
Securities sold under agreements to
    repurchase                             $  28,697     4.99%    $  11,615     2.70%    $ 11,047     3.35%
Federal Home Loan Bank of Boston
    borrowings                                50,070     4.68%          470     5.94%       1,420     7.05%
                                           ---------              ---------              --------

                                           $  78,767     4.79%    $  12,085     2.83%    $ 12,467     3.77%
                                           =========              =========              ========
</TABLE>

         Securities  sold under  agreement to repurchase  averaged  $18,002,000,
         $12,673,000, and $13,864,000 during 1999, 1998, and 1997, respectively.
         Maximum  amounts  outstanding  at any month end during 1999,  1998, and
         1997 were $28,697,000, $16,426,000, and $19,398,000,  respectively. The
         average  cost of  repurchase  agreements  was 4.43%,  3.19%,  and 4.07%
         during fiscal 1999, 1998, and 1997, respectively.

         The bank  became a member  of the  Federal  Home  Loan  Bank of  Boston
         ("FHLB")  in  March  1994.   FHLB  borrowings   averaged   $12,241,000,
         $2,011,000,  and $4,426,000 during 1999, 1998, and 1997,  respectively.
         Maximum  amounts  outstanding  at any month end during 1999,  1998, and
         1997 were $50,070,000 $7,836,000,  and $10,372,000,  respectively.  The
         average  cost of FHLB  borrowings  was 5.55%,  5.88%,  and 5.68% during
         fiscal 1999, 1998, and 1997, respectively. Borrowings from the FHLB are
         secured by FHLB stock, 1-4 family owner occupied  residential loans and
         the bank's investment portfolio not otherwise pledged.

         As a  member  of the  FHLB,  the  bank  has  access  to a  pre-approved
         overnight  line of  credit  for up to 5% of its  total  assets  and the
         capacity  to  borrow  an  amount  up to  the  value  of  its  qualified
         collateral,  as defined by the FHLB. At December 31, 1999, the bank had
         the additional capacity to borrow up to approximately  $51,810,000 from
         the FHLB.

(9)    Stockholders' Equity

         The  company's  authorized  capital is divided  into  common  stock and
         preferred  stock.  On May 10, 1999, the number of authorized  shares of
         the company's  common stock was increased from 5,000,000 to 10,000,000.
         The company is authorized to issue 1,000,000 shares of preferred stock.

         Holders of common  stock are  entitled  to one vote per share,  and are
         entitled  to receive  dividends  if and when  declared  by the board of
         directors.  Dividend and liquidation  rights of the common stock may be
         subject to the rights of any outstanding preferred stock.

         The company  maintains a dividend  reinvestment  plan pursuant to which
         shareholders  may elect to reinvest  some or all of any cash  dividends
         they may receive in shares of the company's  common stock at a purchase
         price equal to fair market  value.  Shares issued under the plan may be
         newly issued or treasury  shares.  In 1999, the first year in which the
         plan was in effect,  the company issued 27,054 shares under the plan at
         a per share purchase price of $14.35.

                                                                    (Continued)


                                       48
<PAGE>

                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


         The company maintains a shareholders rights plan pursuant to which each
         share of  common  stock  includes  a right to  purchase  under  certain
         circumstances  one-two  hundredth of a share of the company's  Series A
         Junior  Participating  Preferred Stock, par value $0.01 per share, at a
         purchase  price of $37.50 per one-two  hundredth of a preferred  share,
         subject to adjustment,  or, in certain circumstances,  to receive cash,
         property,  shares of common stock or other  securities  of the company.
         The rights are not  presently  exercisable  and remain  attached to the
         shares of common  stock  until the  occurrence  of  certain  triggering
         events  that  would   ordinarily  be  associated  with  an  unsolicited
         acquisition  or attempted  acquisition  of 10% or more of the company's
         outstanding  shares of common  stock.  The rights will  expire,  unless
         earlier redeemed or exchanged by the company,  on January 13, 2008. The
         rights have no voting or dividend privileges, and unless and until they
         become  exercisable  have no  dilutive  effect on the  earnings  of the
         company.

         Applicable regulatory requirements require the company to maintain Tier
         1  capital  (which in the case of the  company  is  composed  of common
         equity)  equal to 4.00%  of  assets  (leverage  capital  ratio),  total
         capital equal to 8.00% of  risk-weighted  assets (total  capital ratio)
         and Tier 1  capital  equal to 4.00%  of  risk-weighted  assets  (Tier 1
         capital  ratio).  Total  capital  includes  Tier 1 capital  plus Tier 2
         capital  (which in the case of the  company is  composed of the general
         valuation allowance up to 1.25% of risk-weighted  assets).  The company
         met all regulatory capital requirements at December 31, 1999.

         The  company  is subject to  various  regulatory  capital  requirements
         administered by the federal banking  agencies.  Failure to meet minimum
         capital  requirements can initiate or result in certain mandatory,  and
         possibly  additional  discretionary,  actions by  regulators  that,  if
         undertaken,  could  have a  material  adverse  effect on the  company's
         financial  statements.  Under applicable capital adequacy  requirements
         and the regulatory framework for prompt corrective action applicable to
         the bank,  the  company  must meet  specific  capital  guidelines  that
         involve quantitative measures of the company's assets, liabilities, and
         certain   off-balance   sheet  items  as  calculated  under  regulatory
         accounting practices. The company's capital amounts and classifications
         are also  subject to  qualitative  judgments  by the  regulators  about
         components, risk weightings, and other factors.

         Quantitative  measures  established  by  regulation  to ensure  capital
         adequacy  require the company to maintain the minimum  capital  amounts
         and ratios  (set forth in the table  below) of total and Tier 1 capital
         (as defined in the regulations) to  risk-weighted  assets (as defined).
         Management  believes,  as of December 31, 1999,  that the company meets
         all capital adequacy requirements to which it is subject.

         As of December 31, 1999, both the company and the bank qualify as "well
         capitalized"   under   applicable   Federal   Reserve  Board  and  FDIC
         regulations. To be categorized as well capitalized, the company and the
         bank must maintain minimum total,  Tier 1 and, in the case of the bank,
         leverage capital ratios as set forth in the table below.

                                                                   (Continued)

                                       49
<PAGE>

                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements

         The company's  actual  capital  amounts and ratios are presented in the
         table  below.  The  bank's  capital  amounts  and  ratios do not differ
         materially from the amounts and ratios presented.
<TABLE>
<CAPTION>
                                                                             Minimum Capital        Minimum Capital
                                                                               For Capital              To Be
                                                        Actual              Adequacy Purposes       Well Capitalized
($ in thousands)                                   Amount    Ratio         Amount      Ratio        Amount      Ratio
                                                 ---------  -------      ---------   ---------     ---------   -------
<S>                                             <C>         <C>          <C>           <C>        <C>         <C>
   As of December 31, 1999:
Total Capital
   (to risk weighted assets)                     $ 33,325    11.50%       $ 23,184      8.0%       $ 28,980     10.0%

Tier 1 Capital
   (to risk weighted assets)                       29,673    10.24%         11,592      4.0%         17,388      6.0%

Tier 1 Capital*
   (to average assets)                             29,673     6.98%         17,000      4.0%         21,250      5.0%

   As of December 31, 1998:
Total Capital
   (to risk weighted assets)                     $ 28,990    12.55%       $ 18,482      8.0%       $ 23,102     10.0%

Tier 1 Capital
   (to risk weighted assets)                       26,072    11.29%          9,241      4.0%         13,861      6.0%

Tier 1 Capital*
   (to average assets)                             26,072     7.31%         14,273      4.0%         17,842      5.0%
<FN>
*    For the bank to qualify as "well  capitalized",  it must also  maintain a leverage  capital ratio (Tier 1
     capital  to  average  assets)  of at least 5%.  This  requirement  does not apply to the  company  and is
     reflected in the table merely for informational purposes with respect to the bank.
</FN>
</TABLE>
         Neither the company  nor the bank may declare or pay  dividends  on its
         stock if the effect  thereof  would  cause  stockholders'  equity to be
         reduced below  applicable  regulatory  capital  requirements or if such
         declaration   and   payment   would   otherwise   violate    regulatory
         requirements.

 (10)  Stock Option Plans

         The board of  directors  of the bank  adopted a 1988 Stock  Option Plan
         (the "1988 plan"),  which was approved by the  shareholders of the bank
         in 1989.  The 1988 plan  permits the board of  directors  to grant both
         incentive  and  non-qualified  stock  options to officers and full-time
         employees for the purchase of up to 307,804 shares of common stock. The
         1988 plan was assumed by and became  effective  under the company after
         the completion of the Reorganization discussed in Note 1.

         The board of  directors of the company  adopted a 1998 stock  incentive
         plan (the "1998 plan"),  which was approved by the  shareholders of the
         company in 1998.  The 1998 plan permits the board of directors to grant
         incentive and  non-qualified  options (as well as shares of stock, with
         or without restrictions, and stock appreciation rights) to officers and
         other  employees,  directors and  consultants for the purchase of up to
         157,620 shares of common stock.

         Under the terms of the 1988 plan and 1998 plan, incentive stock options
         may not be  granted at less than 100% of the fair  market  value of the
         shares  on the date of grant  and may not have a term of more  than ten
         years.  Any shares of common stock  reserved  for issuance  pursuant to
         options  granted  under the plans  which are  returned  to the  company
         unexercised  shall remain  available for issuance under the plans.  For
         participants  owning 10% or more of the  company's  outstanding  common
         stock,  such  options  may not be granted at less than 110% of the fair
         market value of the shares on the date of grant.

                                                                     (Continued)
                                       50
<PAGE>

                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


         All options  granted thus far are generally  exercisable at the rate of
         25% a year. All options granted prior to 1998, expire 10 years from the
         date of the grant.  All options granted in 1998 expire 7 years from the
         date of grant.  No options  were granted in 1999.  All options  granted
         thus far are  categorized  as  incentive  stock  options.  Stock option
         transactions are summarized as follows:
<TABLE>
<CAPTION>
                                                         1999                      1998                       1997
                                               -------------------------  -----------------------   -----------------------
                                                              Wtd. Avg.                 Wtd. Avg.                 Wtd. Avg.
                                                              Exercise                  Exercise                  Exercise
                                                  Shares        Price        Shares       Price       Shares        Price
                                               ----------    -----------  ----------   ----------   ----------   ---------

<S>                                              <C>        <C>             <C>       <C>             <C>       <C>
Outstanding at beginning of year                  379,550    $     7.97      296,750   $     6.55      255,300   $    6.07
   Granted                                         12,760         12.50       90,500        12.50       50,900        9.00
   Exercised                                      (35,155)         5.62       (7,250)        6.28       (8,050)       6.72
   Forfeited                                       (2,025)        11.54         (450)        9.00       (1,400)       6.79
                                               ----------                 ----------                ----------
Outstanding at end of year                        355,130          8.35      379,550         7.97      296,750        6.55
                                               ==========                 ==========                ==========
Exercisable at end of year                        251,580          7.25      216,010         6.07      185,950        5.76
Shares reserved for future grants                  56,385                     67,120                       204
</TABLE>

       A summary of options  outstanding and exercisable by exercise price as of
December 31, 1999 follows:
                                        Outstanding               Exercisable
                              ------------------------------      -----------
                                                  Wtd. Avg.
                                                 Remaining
 Exercise Price                 # Shares            Life            # Shares
 --------------               -------------    -------------     --------------

   $ 5.50                           109,920             0.51            109,920
   $ 6.00                             4,000             4.43              4,000
   $ 6.75                            41,400             5.52             41,400
   $ 7.00                            48,800             6.51             36,450
   $ 9.00                            49,450             7.51             24,850
   $12.50                           101,560             5.94             34,960
                              -------------    -------------     --------------
                                    355,130             4.43            251,580
                              =============    =============      =============

         The company  applies APB Opinion No. 25 in accounting for stock options
         and,  accordingly,  no compensation  expense has been recognized in the
         financial statements.  Had the company determined  compensation expense
         based on the fair value at the grant date for its stock  options  under
         SFAS 123, the  company's  net income would have been reduced to the pro
         forma amounts indicated below:

($ in thousands, except per share data)           1999        1998        1997
                                                --------     ------     -------

Net income as reported                          $  4,083      3,501      2,912
Pro forma net income                               3,915      3,364      2,840

Basic earnings per share as reported                1.28       1.11       0.93
Pro forma basic earnings per share                  1.23       1.06       0.90

Fully diluted earnings per share as reported        1.22       1.06       0.91
Pro forma fully diluted earnings per share          1.17       1.02       0.88

         Pro  forma  net  income  reflects  only  options  granted  since  1995.
         Therefore,  the full impact of calculating the compensation expense for
         stock  options  under  SFAS 123 is not  reflected  in the pro forma net
         income amounts above since options granted prior to January 1, 1995 are
         not  considered.  The per share  weighted  average  fair value of stock
         options  granted  in 1999,  1998 and 1997 was  determined  to be $4.00,
         $4.00  and  $2.88,  respectively.  The fair  value of the  options  was
         determined  to be 32% of the  market  value of the stock at the date of
         grant.   The  value  was  based  on  consultation   with   compensation
         consultants   hired  by  the  company  and  subsequent   validation  by
         management using a binomial distribution model. The assumptions used in
         the model at the last  option  grant  date for the  risk-free  interest
         rate,  expected  volatility and expected life in years were 4.65%, 15%,
         and 8, respectively.

                                                                     (Continued)

                                       51
<PAGE>

                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements



(11)     Employee Benefit Plans

         401(k) Defined Contribution Plan

         The company has a 401(k)  defined-contribution  employee  benefit plan.
         The  401(k)  plan  allows  eligible  employees  to  contribute  a  base
         percentage,  plus a supplemental percentage,  of their pre-tax earnings
         to the plan. A portion of the base  percentage,  as  determined  by the
         board of directors, is matched by the company. No company contributions
         are made  for  supplemental  contributions  made by  participants.  The
         percentage  matched  for 1999,  1998 and 1997 were  101%,  85% and 84%,
         respectively,  up to the  first 6%  contributed  by the  employee.  The
         increase  from  85% in  1998  to  101%  in  1999,  was a  result  of an
         additional  match due to favorable  performance  in the Employee  Bonus
         Program as discussed below.  The company's  expense for the 401(k) plan
         match  for the  years  ended  December  31,  1999,  1998  and  1997 was
         $329,000, $227,000, and $186,000, respectively.

         All employees,  at least 21 years of age, are  immediately  eligible to
         participate.  Vesting for the bank's 401(k) plan  contribution is based
         on years of service with participants becoming 20% vested after 3 years
         of  service,  increasing  pro-rata  to 100%  vesting  after 7 years  of
         service. Amounts not distributable to an employee following termination
         of employment are returned to the bank.

         Employee Bonus Program

         The company bonus program  includes all employees.  Bonuses are paid to
         the  employees  based  on  the  accomplishment  of  certain  goals  and
         objectives  that are determined at the beginning of the fiscal year and
         approved  by the  compensation  committee  of the  board of  directors.
         Participants   are  paid  a  share  of  the  bonus  pool,  based  on  a
         pre-determined allocation depending upon which group the employee falls
         into: vice presidents and above,  officers,  and non-officer employees.
         In 1999, 1998 and 1997, gross payments charged to salaries and benefits
         expense  under  the  plan  were  $993,000,   $896,000,   and  $589,000,
         respectively.  In addition to the $993,000  increase in  salaries,  the
         bank also  increased  the employer  contribution  to the 401(k) plan by
         $165,000,  or an  additional  51% of employee  contributions  up to the
         first 6% contributed by the employee. The $165,000 increase on employer
         match on the  company's  401(k) plan is also  included in salaries  and
         benefits for 1999.

         The  company  maintains  a  supplemental  cash bonus  plan for  certain
         executive officers.  The goals,  objectives and payout schedule of this
         plan were approved by the compensation committee. The plan provides for
         payment of cash bonuses based on the  achievement  of a bonus payout to
         all employees in the employee  bonus program  discussed in the previous
         paragraph and the  achievement of certain  earnings per share goals. In
         1999, 1998, and 1997, $222,000,  $147,000,  and $70,000.  respectively,
         was charged to salaries and benefits under this plan.

         Split-Dollar Plan

         The  company  adopted  a  Split-Dollar  Plan  for the  company's  chief
         executive  officer in 1996 and in 1999 the company increased this plan.
         In  1999  the  company  also  opened  plans  for the  president  and an
         executive vice president. The plans provide for the company to fund the
         purchase of a cash value life insurance  policy owned by the executive.
         Annual premiums are paid by the company until the executive retires. At
         the time of retirement of the executive,  annuity  payments are made to
         the executive.  The aggregate amount of the premiums funded is returned
         to the company at the time of the  executive's  death.  Annual premiums
         under the three plans are $267,000  through 2004,  $93,000 through 2012
         and $34,000 through 2010,  respectively.  The amount charged to expense
         for these benefits was $23,000,  $2,000,  and 31,000 in 1999, 1998, and
         1997, respectively.

                                                                    (Continued)


                                       52
<PAGE>
                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements

(12)   Income Taxes

       The components of income tax expense for the years ended December 31 were
           calculated using the liability method as follows:

 ($ in thousands)                                1999       1998        1997
                                               -------    -------    -------
Current tax expense:
   Federal                                     $ 1,715      1,791      1,389
   State                                            48         28        464
                                               -------    -------    -------
        Total current tax expense                1,763      1,819      1,853
                                               -------    -------    -------
Deferred tax expense (benefit):
   Federal                                        (274)      (369)      (155)
   State                                            --          6        (53)
                                               -------    -------    -------
        Total deferred tax expense (benefit)      (274)      (363)      (208)
                                               -------    -------    -------

        Total income tax expense               $ 1,489      1,456      1,645
                                               =======    =======    =======

       The  provision  for income  taxes  differs  from the amount  computed  by
applying the statutory federal income tax rate (34%) as follows:
<TABLE>
<CAPTION>
                                     1999                    1998                   1997
                              ------------------    ---------------------   -------------------
($ in thousands)               Amount        %        Amount         %        Amount       %
                              --------    ------    ----------    -------   ---------    ------
<S>                          <C>          <C>       <C>         <C>        <C>         <C>
Computed income tax expense
   at statutory rate          $ 1,894      34.0%     $ 1,685      34.0%     $ 1,549      34.0%
State income taxes, net of
   federal tax benefit             32       0.6%          22       0.4%         271       5.9%
Municipal bond interest          (536)     (9.6%)       (303)     (6.1%)       (215)     (4.7%)
Other                              99       1.7%          52       1.1%          40       0.9%
                              -------      ----      -------      ----      -------      ----

Income tax expense            $ 1,489      26.7%     $ 1,456      29.4%     $ 1,645      36.1%
                              =======      ====      =======      ====      =======      ====
</TABLE>
       At December  31 the tax  effects of each type of income and expense  item
that give rise to deferred taxes are:

($ in thousands)                            1999            1998
                                           -------         ------
Deferred tax asset:
     Allowance for loan losses              $1,915          1,810
     Net unrealized depreciation on          1,421             --
         investment securities
     Depreciation                              491            405
     Other                                     244            161
                                            ------         ------

         Total                               4,071          2,376

Deferred tax liability:
     Net unrealized appreciation on
         investment securities                  --            589
                                            ------         ------
Net deferred tax asset                      $4,071          1,787
                                            ======         ======

         Management  believes  that it is more  likely  than  not  that  current
         recoverable  income  taxes and the  results of future  operations  will
         generate  sufficient  taxable  income to realize the deferred tax asset
         existing at December 31, 1999.
                                                                    (Continued)
                                       53
<PAGE>

                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


(13)   Related Party Transactions

         The company's offices in Lowell, Massachusetts,  are leased from realty
         trusts,  the  beneficiaries  of which include various bank officers and
         directors.  The maximum  remaining term of the leases including options
         is for 20 years.

         Total  amounts paid to the realty  trusts for the years ended  December
         31,  1999,  1998  and  1997,  were  $366,000,  $297,000  and  $230,000,
         respectively.

(14)   Commitments,  Contingencies  and Financial  Instruments with Off-Balance
         Sheet Risk and  Concentrations  of Credit Risk

         The company is party to financial  instruments with  off-balance  sheet
         risk in the normal  course of business to meet the  financing  needs of
         its  customers.  These  financial  instruments  include  commitments to
         originate  loans,  standby  letters of credit and  unadvanced  lines of
         credit.

         The instruments involve, to varying degrees, elements of credit risk in
         excess of the amount  recognized  in the balance  sheets.  The contract
         amounts of those  instruments  reflect  the extent of  involvement  the
         company has in the particular classes of financial instruments.

         The company's exposure to credit loss in the event of nonperformance by
         the other party to the financial  instrument for loan  commitments  and
         standby letters of credit is represented by the contractual  amounts of
         those instruments.  The company uses the same credit policies in making
         commitments and conditional obligations as it does for on-balance sheet
         instruments.

         Financial  instruments with  off-balance  sheet credit risk at December
         31, 1999 and 1998, are as follows:

($ in thousands)                                     1999            1998
                                                    -------         ------

Commitments to originate loans                      $14,386         21,165
Standby letters of credit                             3,728          3,557
Unadvanced portions of consumer loans
   (including credit card loans)                      2,631          4,985
Unadvanced portions of construction loans            13,589          7,969
Unadvanced portions of home equity loans             14,003         11,377
Unadvanced portions of commercial lines of credit    28,993         31,696

         Commitments  to originate  loans are  agreements  to lend to a customer
         provided  there is no violation  of any  condition  established  in the
         contract.  Commitments  generally have fixed  expiration dates or other
         termination clauses and may require payment of a fee. Since some of the
         commitments  are expected to expire without being drawn upon, the total
         commitment   amounts  do  not   necessarily   represent   future   cash
         requirements.  The company  evaluates each customer's credit worthiness
         on a case-by-case basis. The amount of collateral  obtained,  if deemed
         necessary  by the  company  upon  extension  of  credit,  is  based  on
         management's credit evaluation of the borrower. Collateral held varies,
         but may include security interests in mortgages,  accounts  receivable,
         inventory,   property,   plant  and  equipment   and   income-producing
         properties.

         Standby  letters of credit are  conditional  commitments  issued by the
         company to guarantee  the  performance  by a customer to a third party.
         The credit risk  involved in issuing  letters of credit is  essentially
         the same as that involved in extending loan facilities to customers.

                                                                     (Continued)

                                       54
<PAGE>


                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements



         The company originates  residential  mortgage loans under agreements to
         sell such loans,  generally  with servicing  released.  At December 31,
         1999 and 1998,  the  company  had  commitments  to sell loans  totaling
         $276,000 and $1,071,000, respectively.

         The  company  manages  its loan  portfolio  to avoid  concentration  by
         industry or loan size to minimize its credit risk exposure.  Commercial
         loans may be  collateralized  by the assets  underlying  the borrower's
         business  such as accounts  receivable,  equipment,  inventory and real
         property. Residential mortgage and home equity loans are secured by the
         real property  financed.  Consumer loans such as installment  loans are
         generally secured by the personal property financed.  Credit card loans
         are  generally  unsecured.  Commercial  real estate loans are generally
         secured by the underlying real property and rental agreements.

         The bank is required to  maintain in reserve  certain  amounts of vault
         cash and/or  deposits  with the  Federal  Reserve  Bank of Boston.  The
         amount  of this  reserve  requirement,  included  in "Cash and Due from
         Banks,"  was  approximately   $1,500,000  at  December  31,  1999,  and
         approximately $1,300,000 at December 31, 1998.

         The company is involved in various legal proceedings  incidental to its
         business. After review with legal counsel,  management does not believe
         resolution  of any  present  litigation  will have a  material  adverse
         effect on the  financial  condition  or  results of  operations  of the
         company.

         The bank has received all required regulatory  approvals to acquire two
         branch  offices of Fleet  National  Bank, a subsidiary  of  FleetBoston
         Financial Corporation. The parties presently anticipate that the bank's
         acquisition  of the branches  will be completed in the third quarter of
         2000.  However,  no assurance  can be given as to when the  acquisition
         will be consummated, if at all.

(15)   Fair Values of Financial Instruments

         The  following  methods  and  assumptions  were used by the  company in
         estimating fair values of its financial instruments:

         The  respective  carrying  values  of  certain  financial   instruments
         approximated  their fair value,  as they were  short-term  in nature or
         payable on demand. These include cash and due from banks, daily federal
         funds sold, accrued interest  receivable,  repurchase  agreements,  and
         accrued interest payable and non-certificate deposit accounts.

         Investments:  Fair values for  investments  were based on quoted market
         prices,  where  available.  If quoted market prices were not available,
         fair  values  were  based  on  quoted   market   prices  of  comparable
         instruments.  The carrying  amount of FHLB stock reported  approximates
         fair value. If the FHLB stock is redeemed,  the company will receive an
         amount equal to the par value of the stock.

         Loans:  The fair values of loans,  was determined using discounted cash
         flow  analysis,  using interest  rates  currently  being offered by the
         company.   The  incremental  credit  risk  for  non-accrual  loans  was
         considered in the determination of the fair value of the loans.

         The fair values of the unused portion of lines of credit and letters of
         credit  were based on fees  currently  charged  to enter  into  similar
         agreements  and were  estimated to be the fees charged.  Commitments to
         originate non-mortgage loans were short-term and were at current market
         rates and estimated to have no fair value.

                                                                     (Continued)

                                       55
<PAGE>


                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements



         Financial liabilities:  The fair values of time deposits were estimated
         using  discounted cash flow analysis using rates offered by the bank on
         December 31, 1999 for similar instruments.

         Limitations:  The estimates of fair value of financial instruments were
         based on  information  available  at December 31, 1999 and 1998 and are
         not  indicative  of the fair market value of those  instruments  at the
         date this  report is  published.  These  estimates  do not  reflect any
         premium or discount  that could  result from  offering  for sale at one
         time the bank's entire holdings of a particular  financial  instrument.
         Because no active market  exists for a portion of the bank's  financial
         instruments,  fair value  estimates  were based on judgments  regarding
         future expected loss  experience,  current  economic  conditions,  risk
         characteristics  of various financial  instruments,  and other factors.
         These estimates are subjective in nature and involve  uncertainties and
         matters of significant judgment and therefore cannot be determined with
         precision.  Changes  in  assumptions  could  significantly  affect  the
         estimates.

         Fair value  estimates were based on existing on and  off-balance  sheet
         financial  instruments  without  an attempt  to  estimate  the value of
         anticipated  future  business  and the value of assets and  liabilities
         that are not considered financial  instruments,  including premises and
         equipment and foreclosed real estate.

         In addition,  the tax  ramifications  related to the realization of the
         unrealized  appreciation and depreciation can have a significant effect
         on fair  value  estimates  and have not been  considered  in any of the
         estimates.  Accordingly,  the aggregate fair value amounts presented do
         not represent the underlying value of the company.
<TABLE>
<CAPTION>
                                                      1999                1998
                                             --------------------   -------------------
                                               Carrying    Fair      Carrying    Fair
($ in thousands)                                Amount     Value      Amount     Value
                                             ----------  --------   ----------  -------
<S>                                          <C>         <C>        <C>        <C>
Financial assets:
       Cash and cash equivalents              $ 17,089     17,089     25,923     25,923
       Investment securities                   153,427    153,427    114,659    114,659
       Loans, net                              255,708    257,024    209,978    215,559
       Accrued interest receivable               3,264      3,264      2,424      2,424

Financial liabilities:
       Non-interest bearing demand deposits     67,308     67,308     59,618     59,618
       Savings, NOW and money market           119,546    119,546    114,427    114,427
       Time deposits                           146,569    146,732    143,621    144,085
       Short-term borrowings                    78,767     78,767     12,085     12,085
       Escrow deposit of borrowers                 795        795        687        687
       Accrued interest payable                    670        670        623        623
</TABLE>

                                                                    (Continued)


                                       56
<PAGE>
<TABLE>
<CAPTION>
                            ENTERPRISE BANCORP, INC.

                   Notes to Consolidated Financial Statements


 (16)  Parent Company Only Financial Statements

                                 Balance Sheets
                                                                      December 31,
                                                                -----------------------
       ($ in thousands)                                           1999           1998
                                                                --------       --------
<S>                                                            <C>              <C>
   Assets

Cash and due from subsidiary                                    $    334            149
Investment in subsidiary                                          27,120         27,049
Other assets                                                           9             --
                                                                --------       --------
        Total assets                                            $ 27,463         27,198
                                                                ========       ========

   Liabilities and Stockholders' Equity

Preferred stock, par value $.01 per share,
   1,000,000 shares authorized; no shares
   issued                                                       $     --             --
Common stock, par value $.01 per share,
   10,000,000 and 5,000,000 shares authorized
   at December 31, 1999 and 1998, respectively;
   3,229,893 and 3,167,684 shares issued and
   outstanding at December 31, 1999 and 1998,
   respectively                                                       32             32
Additional paid-in capital                                        16,149         15,560
Retained earnings                                                 14,026         10,610
Accumulated other comprehensive income                            (2,744)           996
                                                                --------       --------
        Total liabilities and stockholders' equity              $ 27,463         27,198
                                                                ========       ========

                                                                               (continued)

</TABLE>


                                       57
<PAGE>
<TABLE>
<CAPTION>
                                          ENTERPRISE BANCORP, INC.

                                 Notes to Consolidated Financial Statements

                                            Statements of Income


                                                                          For the years ended
                                                                               December 31,
                                                              --------------------------------------------
       ($ in thousands)                                         1999              1998               1997
                                                              --------           -------           -------
<S>                                                           <C>                 <C>              <C>
Undistributed equity in net income of
   subsidiary                                                  $ 3,811             2,949             2,400
Dividends received from subsidiary                                 278               552               512
Operating expenses                                                  (6)               --                --
                                                               -------           -------           -------

           Net income                                          $ 4,083             3,501             2,912
                                                               =======           =======           =======

<CAPTION>
                                          Statements of Cash Flows

                                                                          For the years ended
                                                                               December 31,
                                                              --------------------------------------------
       ($ in thousands)                                         1999              1998               1997
                                                              --------           -------           -------
<S>                                                           <C>                 <C>              <C>
Cash flows from operating activities:
   Net income                                                  $ 4,083             3,501             2,912
   Undistributed equity in net income
        of subsidiary                                           (3,811)           (2,949)           (2,400)
   Increase in other assets                                         (9)               --                _-
                                                               -------           -------           -------
           Net cash provided by
             operating activities                                  263               552               512
                                                               -------           -------           -------
Cash flows from financing activities:
   Net proceeds from exercise of stock
        options                                                    201                45                54
   Proceeds from reinvestment of dividends                         388                --                --
   Cash dividends paid                                            (667)             (554)             (512)
                                                               -------           -------           -------
           Net cash used in provided by
             financing activities                                  (78)             (509)             (458)
                                                               -------           -------           -------

Net increase in cash and cash equivalents                          185                43                54

           Cash and cash equivalents,
             beginning of period                                   149               106                52
                                                               -------           -------           -------

           Cash and cash equivalents,
             end of period                                     $   334               149               106
                                                               =======           =======           =======
<FN>
Cash and cash equivalents include cash and due from subsidiary.
</FN>
</TABLE>


                                                    58
<PAGE>

Item  9.  Changes  In and  Disagreements  with  Accountants  on  Accounting  and
          Financial Disclosure

             None

                                    Part III

Item 10.     Directors and Executive Officers of the Registrant
(a)          Certain information  regarding directors and executive officers and
             identification of significant  employees of the company in response
             to  this  item  is  incorporated   herein  by  reference  from  the
             discussion  under the  captions  "Information  Regarding  Executive
             Officers  and  Other  Significant   Employees"  and  "Proposal  One
             Election  of Class of  Directors"  of the proxy  statement  for the
             company's  annual meeting of  stockholders  to be held May 2, 2000,
             which  it  expects  to  file  with  the   Securities  and  Exchange
             Commission within 120 days of the end of the fiscal year covered by
             this report.


Directors of the Company

George L. Duncan
Chairman and Chief Executive Officer of the Company and the Bank

Richard W. Main
President of the Company; President, Chief Operating Officer and
Chief Lending Officer of the Bank

Walter L. Armstrong
Executive Vice President of the Bank

Kenneth S. Ansin
President and Chief Executive Officer of  Ansewn Shoe Company
Business Development Officer of the Bank

Gerald G. Bousquet, M.D.
Physician; director and partner in several health care facilities

Kathleen M. Bradley
Retired; former owner, Westford Sports Center, Inc.

John R. Clementi
President, Plastican, Inc., a plastic shipping container manufacturer

James F. Conway, III
Chairman, Chief Executive Officer and President
Courier Corporation, a commercial printing company

Dr. Carole A. Cowan
President, Middlesex Community College

Nancy L. Donahue
Chair of the Board of Trustees, Merrimack Repertory Theatre

Lucy A. Flynn
Former Senior Vice President, Wang Global, a computer service company

Eric W. Hanson
Chairman and President, D.J. Reardon Company, Inc., a beer distributorship

John P. Harrington
Energy Consultant for Tennessee Gas Pipeline Company

Arnold S. Lerner
Partner in several radio stations;
Director, Courier Corporation, a commercial printing company

Charles P. Sarantos
Chairman, C&I Electrical Supply Co., Inc.

Michael A. Spinelli
Owner, Merrimack Travel and Action Six Travel Network

                                       59
<PAGE>


Additional Executive Officers of the Company
- --------------------------------------------

Name                                   Position
- ----                                   --------

John P. Clancy, Jr.                    Treasurer of the Company; Executive Vice
                                       President,   Chief  Financial   Officer,
                                       Treasurer and Chief  Investment  Officer
                                       of the Bank

Robert R. Gilman                       Executive        Vice         President,
                                       Administration, and Commercial Lender of
                                       the Bank

Stephen J. Irish                       Executive    Vice    President,    Chief
                                       Information Officer and Chief Operations
                                       Officer of the Bank

Items 11, 12 and 13.

The  information  required  in Items 11, 12 and 13 of this part is  incorporated
herein by reference to the company's  definitive  proxy statement for its annual
meeting of  stockholders  to be held May 2, 2000,  which it expects to file with
the Securities and Exchange  Commission within 120 days of the end of the fiscal
year covered by this report.

                                     Part IV

Item 14.  Exhibits List and Reports on Form 8-K

Exhibit #          Exhibit Description
2.1                Purchase and Assumption  Agreement  dated as of September 22,
                   1999 by and among Fleet Financial Group, Inc., Fleet National
                   Bank,  Enterprise Bancorp, Inc. and Enterprise Bank and Trust
                   Company (exclusive of disclosure schedules),  incorporated by
                   reference to the exhibit to the  company's  Form 10-Q for the
                   quarter ended September 30, 1999.

3.1                Restated Articles of Organization of the Company, as amended
                   through  May 10,  1999,  incorporated  by  reference  to the
                   exhibit to the  company's  Form 10-Q for the  quarter  ended
                   March 31, 1999.

3.2                Amended and Restated Bylaws of the company,  incorporated by
                   reference  to the exhibit to the  company's  Form 10-QSB for
                   the quarter ended June 30, 1997.

4.1                Rights  Agreement  dated  as of  January  13,  1998  between
                   Enterprise  Bancorp,  Inc.  and  Enterprise  Bank and  Trust
                   Company,  as Rights Agent,  incorporated by reference to the
                   exhibit to the company's  registration statement on Form 8-A
                   filed on January 14, 1998.

4.2                Terms  of  Series A Junior  Participating  Preferred  Stock,
                   incorporated by reference to Exhibit A to Rights  Agreement,
                   filed with the company's Form 8-A registration  statement on
                   January 14, 1998.

4.3                Summary  of  Rights  to  Purchase  Shares of Series A Junior
                   Participating Preferred Stock,  incorporated by reference to
                   Exhibit  B  to  Rights   Agreement,   filed  with  Form  8-A
                   registration statement on January 14, 1998.

4.4                Form of Rights  Certificate,  incorporated  by  reference to
                   Exhibit  C  to  Rights   Agreement,   filed  with  Form  8-A
                   registration statement on January 14, 1998.

10.1               Lease  agreement  dated July 22,  1988,  between the bank and
                   First Holding Trust relating to the premises at 222 Merrimack
                   Street, Lowell,  Massachusetts,  incorporated by reference to
                   the  exhibit to the  company's  Form  10-QSB for the  quarter
                   ended June 30, 1996.


                                       60
<PAGE>
10.2               Amendment to lease dated December 28, 1990, between the bank
                   and First  Holding Trust for and relating to the premises at
                   222 Merrimack Street, Lowell, Massachusetts, incorporated by
                   reference  to the exhibit to the  company's  Form 10-QSB for
                   the quarter ended June 30, 1996.

10.3               Amendment to lease dated  August 15, 1991,  between the bank
                   and First  Holding Trust for 851 square feet relating to the
                   premises at 222  Merrimack  Street,  Lowell,  Massachusetts,
                   incorporated  by reference  to the exhibit to the  company's
                   Form 10-QSB for the quarter ended June 30, 1996.

10.4               Lease  agreement  dated May 26,  1992,  between the bank and
                   Shawmut  Bank,  N.A.,  for 1,458 square feet relating to the
                   premises at 170  Merrimack  Street,  Lowell,  Massachusetts,
                   incorporated  by reference  to the exhibit to the  company's
                   Form 10-QSB for the quarter ended June 30, 1996.

10.5               Lease agreement  dated March 14, 1995,  between the bank and
                   North  Central  Investment  Limited  Partnership  for  3,960
                   square feet related to the  premises at 2-6 Central  Street,
                   Leominster, Massachusetts,  incorporated by reference to the
                   exhibit to the  company's  Form 10-QSB for the quarter ended
                   June 30, 1996.

10.6               Amended employment  agreement between the bank and George L.
                   Duncan dated December 13, 1995, incorporated by reference to
                   the  exhibit to the  company's  Form  10-QSB for the quarter
                   ended June 30, 1997.

10.7               Employment  agreement  between  the bank and Richard W. Main
                   dated  December 13, 1995,  incorporated  by reference to the
                   exhibit to the  company's  Form 10-QSB for the quarter ended
                   June 30, 1996.

10.8               Lease  agreement  dated June 20, 1996,  between the bank and
                   Kevin C.  Sullivan and Margaret A. Sullivan for 4,800 square
                   feet  related  to  the  premises  at  910  Andover   Street,
                   Tewksbury,  Massachusetts,  incorporated by reference to the
                   exhibit  to the  company's  Form  10-KSB  for the year ended
                   December 31, 1996.

10.9               Amendment  to  employment  agreement  between  the  bank and
                   George L. Duncan  dated  December 4, 1996,  incorporated  by
                   reference  to the exhibit to the  company's  Form 10-KSB for
                   the year ended December 31, 1996.

10.10              Amendment  to  employment  agreement  between  the  bank and
                   Richard W. Main dated  December  4,  1996,  incorporated  by
                   reference  to the exhibit to the  company's  Form 10-KSB for
                   the year ended December 31, 1996.

10.11              Split Dollar Agreement for George L. Duncan, incorporated by
                   reference  to the exhibit to the  company's  Form 10-KSB for
                   the year ended December 31, 1996.

10.12              Lease  agreement  dated  April 7, 1993  between the bank and
                   Merrimack  Realty  Trust for 4,375  square feet  relating to
                   premises  at 21-27  Palmer  Street,  Lowell,  Massachusetts,
                   incorporated  by reference  to the exhibit to the  company's
                   Form 10-KSB for the year ended December 31, 1997.

10.13              Lease agreement  dated  September 1, 1997,  between the bank
                   and Merrimack Realty Trust to premises at 129 Middle Street,
                   Lowell,  Massachusetts,  incorporated  by  reference  to the
                   exhibit  to the  company's  Form  10-KSB  for the year ended
                   December 31, 1997.

10.14              Lease agreement dated May 2, 1997 between the bank and First
                   Lakeview  Avenue  Limited  Partnership  to  premises at 1168
                   Lakeview  Avenue,  Dracut,  Massachusetts,  incorporated  by
                   reference  to the exhibit to the  company's  Form 10-KSB for
                   the year ended December 31, 1997.

10.15              Enterprise   Bancorp,   Inc.   1988   Stock   Option   Plan,
                   incorporated  by reference  to the exhibit to the  company's
                   Form 10-KSB for the year ended December 31, 1997.

                                       61
<PAGE>

10.16              Enterprise   Bancorp,   Inc.  1998  Stock   Incentive  Plan,
                   incorporated  by reference  to the exhibit to the  company's
                   definitive   proxy  statement  for  the  annual  meeting  of
                   stockholders held May 5, 1998.

10.17              Enterprise  Bancorp,  Inc. automatic  dividend  reinvestment
                   plan,  incorporated  by  reference  to  the  section  of the
                   company's  Registration  Statement  on Form  S-3  (Reg.  No.
                   333-79135),  filed May 24, 1999, appearing under the heading
                   "The Plan".

10.18              Split Dollar Agreement for Richard W. Main,  incorporated by
                   reference to the exhibit to the company's  Form 10-Q for the
                   quarter ended March 31, 1999.

10.39              Split Dollar Agreement for Robert R. Gilman, incorporated by
                   reference to the exhibit to the company's  Form 10-Q for the
                   quarter ended March 31, 1999.

10.40              Additional Split Dollar Agreement for George L. Duncan.

21.0               Subsidiaries of the Registrant.

23.0               Consent of KPMG LLP.

27.0               Financial Data Schedule (electronic copy only).



(b) Reports on Form 8-K

                   The company filed a report on Form 8-K on September  24,1999,
                   reporting  that the company  and the bank had entered  into a
                   Purchase and Assumption Agreement with Fleet Financial Group,
                   Inc. and Fleet National Bank on September, 22, 1999, pursuant
                   to which the bank would  purchase two branch offices of Fleet
                   National Bank


                                       62
<PAGE>



                            ENTERPRISE BANCORP, INC.
                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934, the registrant has caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.

                                            ENTERPRISE BANCORP, INC.
Date:  March 16, 2000                       By: /s/ John P. Clancy, Jr.
                                                John P. Clancy, Jr.
                                                Treasurer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities and on the dates indicated.

/s/ George L. Duncan           Chairman, Chief Executive          March 16, 2000
  George L. Duncan                Officer and Director

/s/ Richard W. Main            President, Chief Operating         March 16, 2000
  Richard W. Main                 Officer and Director

/s/ John P. Clancy, Jr.        Treasurer                          March 16, 2000
  John P. Clancy Jr.           (Principal Financial Officer)

/s/ Todd A. Klibansky          (Principal Accounting Officer)     March 16, 2000
  Todd A. Klibansky

/s/ Kenneth S. Ansin           Director                           March 16, 2000
  Kenneth S. Ansin

/s/ Walter L. Armstrong        Director                           March 16, 2000
  Walter L. Armstrong

/s/ Gerald G. Bousquet, M.D.   Director                           March 16, 2000
  Gerald G. Bousquet, M.D.

/s/ Kathleen M. Bradley        Director                           March 16, 2000
  Kathleen M. Bradley

/s/ John R. Clementi           Director                           March 16, 2000
  John R. Clementi

/s/ James F. Conway, III       Director                           March 16, 2000
  James F. Conway, III

/s/ Carole A. Cowan            Director                           March 16, 2000
  Carole A. Cowan

/s/ Nancy L. Donahue           Director                           March 16, 2000
  Nancy L. Donahue

/s/ Lucy A. Flynn              Director                           March 16, 2000
  Lucy A. Flynn

/s/ Eric W. Hanson             Director                           March 16, 2000
  Eric W. Hanson

/s/ John P. Harrington         Director                           March 16, 2000
  John P. Harrington

/s/ Arnold S. Lerner           Director, Vice Chairman and Clerk  March 16, 2000
  Arnold S. Lerner

/s/ Charles P. Sarantos        Director                           March 16, 2000
  Charles P. Sarantos

/s/ Michael A. Spinelli        Director                           March 16, 2000
  Michael A. Spinelli


                                       63

                                                                   EXHIBIT 10.40
                             SPLIT-DOLLAR AGREEMENT


THIS  AGREEMENT,  made  as of the  25th  day of  February  1999  by and  between
ENTERPRISE  BANK &  TRUST  COMPANY,  a  Massachusetts  corporation  (hereinafter
referred to as the  "Employer"),  and George L. Duncan of Lowell,  Massachusetts
(hereinafter referred to as the "Employee").

WITNESSETH THAT:

WHEREAS, the Employee is employed by the Employer, and

WHEREAS,  the Employer is desirous of retaining the services of the Employee and
of assisting the Employee in paying for life insurance on his own life; and

WHEREAS,  the Employer has determined that this assistance can be provided under
a split dollar life insurance arrangement; and

WHEREAS,  the Employee has applied for, and is the owner of the insurance policy
or policies listed in the attached schedule hereto,  hereinafter  referred to as
the "Policy", and

WHEREAS,  the Employer and the Employee agree to make the Policy subject to this
Agreement; and

WHEREAS,  the Employee has assigned the Policy to the Employer as collateral for
amounts to be advanced by the Employer  under this Agreement by an instrument of
assignment filed with the Insurer (hereinafter referred to as the "Assignment");

NOW,  THEREFORE,  in  consideration  of the promises and of the mutual covenants
herein contained, the Parties hereto hereby agree as follows:

1.   The Parties  hereto agree that the Policy shall be subject to the terms and
     conditions of this Agreement and of the  Assignment  filed with the Insurer
     relating to the Policy.  The Employee  shall be the sole and absolute owner
     of the Policy and may exercise all  ownership  rights  granted to the owner
     thereof by the terms of the  Policy,  except as may be  otherwise  provided
     herein and in the Assignment.

2.   The  premium  for  the  Policy  will be paid  by the  Employer  during  the
     Employee's  employment  and for any  period  of  time  that it may  have an
     obligation to provide  continuing fringe benefits  thereafter.  The premium
     will be allocated  between the Employee and the  Employer.  The  Employee's
     share  of the  premium  (term  insurance  allocation)  shall be paid by the
     Employer as agent for the  Employee and shall be charged to the Employee as
     cash compensation, and for all purposes, including the Assignment, shall be
     deemed cash compensation and not Employer paid premium.

                                       1
<PAGE>

3.   The Assignment shall not be terminated,  altered or amended by the Employee
     without the express  written  consent of the Employer.  The Parties  hereto
     agree to take reasonable  action to cause such Assignment to conform to the
     provisions of this Agreement.

4.   A.   Except as otherwise  provided  herein,  the  Employee  shall not sell,
          assign,  transfer,  borrow  against,  surrender  or cancel the Policy,
          change the  beneficiary  designation  provision  thereof,  in any such
          case, without the express written consent of the Employer.  Consent to
          change the beneficiary designation shall not be unreasonably withheld.
          Notwithstanding the forgoing, the Employee may borrow or withdraw cash
          value of the Policy in excess of the  collaterally  assigned values of
          the Employer without action of the Board of Directors. However, Policy
          loan interest,  if any, that may accrue on any such transaction  shall
          not reduce the  collaterally  assigned  values of the Employer,  or if
          such may be the case,  Employee  will pay such Policy loan interest in
          cash to the Insurer.

     B.   The Employer  shall not borrow  against the Policy without the express
          written consent of the Employee.

     C.   Upon the Employee's termination of employment, the Employee shall have
          the right to take any  action  with  regard  to the cash  value of the
          policy  in  excess  of  the  collaterally  assigned  interest  of  the
          Employer.

5.   A.   Upon the death of the Employee,  the Employer  shall promptly take all
          action  necessary  to obtain its share of the death  benefit  provided
          under the Policy.

     B.   The Employer shall have the unqualified  right to receive a portion of
          such  Death  Benefit  equal to the  total  amount  of its share of the
          premiums  paid by it hereunder,  (hereinafter  referred to as the "Net
          Premium"). The balance of the Death Benefit provided under the Policy,
          if any,  shall be paid directly by the Insurer to the  beneficiary  or
          beneficiaries and in the manner designated by the Employee.  No amount
          shall  be  paid  from  such  death  benefit  to  the   beneficiary  or
          beneficiaries designated by the Employee until the Employer or Insurer
          acknowledges  in  writing  that the full  amount  due to the  Employer
          hereunder has been paid. The Parties hereto agree that the beneficiary
          designation  provision of the Policy shall  conform to the  provisions
          hereof.

6.   The  Employer  shall  not  merge  or  consolidate   into  or  with  another
     organization,  or reorganize,  or sell  substantially  all of its assets to
     another  organization,  firm or person unless and until such  succeeding or
     continuing organization,  firm or person agrees to assume and discharge the
     obligations of the Employer under this Agreement.  Any such obligation will
     be defined in either the Employees  employee  handbook or in any employment
     contract between the Employee and the Employer. Upon the occurrence of such
     event,  the term  "Employer" as used in this  Agreement  shall be deemed to
     refer to such successor or survivor organization.

7.   This Agreement shall terminate upon the Employee's death and the payment of
     proceeds pursuant to Section 5 of this Agreement.


                                       2
<PAGE>

8.   A.   If the  Employee  ceases to be employed by the  Employer  for whatever
          reason,  the  Employee has the right to continue to keep the Policy in
          force either individually or through a subsequent Employer, subject to
          the  requirement  that the Policy  cash  value not be reduced  through
          loans,  premium  payment  options,  or in any other  manner  below the
          amount  needed  to repay  the  Employer  the Net  Premiums  paid by it
          hereunder.

     B.   If the Employee continues to keep the Policy in force,  termination of
          this Agreement shall be pursuant to Section 7 of this Agreement.

     C.   If the Employee  does not  continue to keep the Policy in force,  this
          Agreement will terminate  immediately  and the Employer will be repaid
          an amount equal to the lesser of Net Premiums  paid by the Employer or
          the cash surrender value as of the date of the Employee's  termination
          of Employment.

9.   The Parties hereto agree that this Agreement shall take precedence over any
     provisions of the Assignment. The Employer agrees not to exercise any right
     possessed  by it under  the  Assignment  except  in  conformity  with  this
     Agreement.

10.  This Agreement may not be amended,  altered or modified except by a written
     instrument  signed by both of the Parties  hereto and may not be  otherwise
     terminated except as provided herein.

11.  A.   The split-dollar  arrangement contemplated herein is an exempt welfare
          plan  under  regulations  promulgated  under  Title I of the  Employee
          Retirement Income Security Act of 1974 ("ERISA").

     B.   For purposes of ERISA, the Employer will be the "named  fiduciary" and
          "plan  administrator"  of the  split-dollar  arrangement  contemplated
          herein,  and this  Agreement is hereby  designated as the written plan
          instrument.

     C.   The Employee or any beneficiary of his may file a request for benefits
          with the plan administrator. If a claim request is wholly or partially
          denied,  the plan  administrator will furnish to the claimant a notice
          of its decision within ninety (90) days in writing, and in a manner to
          be understood by the claimant, which notice will contain the following
          information:

          I.   The specific reason or reasons for the denial;

          II.  Specific  reference to pertinent plan  provisions  upon which the
               denial is based;

          III. A description of any additional material or information necessary
               for the  claimant to perfect the claim and an  explanation  as to
               why such material or information is necessary.

          IV.  An explanation of the plan's  claim-review  procedure  describing
               the steps to be taken by a  claimant  who  wishes  to submit  his
               claim for review.

                                       3
<PAGE>

     D.   A claimant or his authorized  representative  may, with respect to any
          denied claim,

          I.   Request a review upon written application filed within sixty (60)
               days after  receipt  by the  claimant  of  written  notice of the
               denial of his claim;

          II.  Review pertinent documents; and

          III. Submit issues and comments in writing.

Any  request or  submission  will be in writing and will be directed to the plan
administrator.  The plan administrator will have the sole responsibility for the
review of any denied claim and will take all  appropriate  steps in light of its
findings.  The plan administrator will render a decision upon review of a denied
claim within sixty (60) days after  receipt of a request for review.  If special
circumstances  warrant additional time, the decision will be rendered as soon as
possible,  but not later than one  hundred  twenty  (120) days after  receipt of
request for review.  Written  notice of any such  extension will be furnished to
the claimant prior to the commencement of the extension.  The decision on review
will be in writing and will include specific reasons for the decision written in
a manner to be understood by the claimant, as well as the specific references of
the  pertinent  provisions  of the plan on which the  decision is based.  If the
decision  on review is not  furnished  to the  claimant  within the time  limits
described above, the claim will be deemed denied on review.

12.  This  Agreement  shall be  binding  upon and  inure to the  benefit  of the
     Employer  and  its  successors  and  assignees  and  the  Employee  and his
     successors, assignees, heirs, executors, administrators and beneficiaries.

13.  Except as may be preempted by ERISA, this Agreement,  and the rights of the
     Parties thereunder, shall be governed by and constructed in accordance with
     the laws of the Commonwealth of Massachusetts.

IN WITNESS WHEREOF, the Employer has caused this Agreement to be executed by its
officer thereunto duly authorized and the Employee has hereunto set his hand and
seal, all as of the day and year first above written.


                                        ENTERPRISE BANK & TRUST COMPANY


_________________________________       By: ___________________________________
Witness
                                        Title: ________________________________


_________________________________        _________________________________
Witness                                  George L. Duncan


                                       4




                                  Exhibit 21.0
                           Subsidiaries of Registrant
- --------------------------------------------------------------------------------

         Subsidiary                     State of Jurisdiction      Business Name

Enterprise Bank and Trust Company           Massachusetts             same
Enterprise Securities Corporation, Inc.     Massachusetts             same
Enterprise Realty Trust, Inc.               Massachusetts             same




                                                                    Exhibit 23.0

Independent Accountants' Consent



The Board of Directors
Enterprise Bancorp, Inc.:

We consent to incorporation  by reference in Registration  Statement on Form S-8
(No. 333-51953) and Form S-3 (No. 333-79135) of Enterprise Bancorp,  Inc. of our
report dated January 6, 2000,  relating to the  consolidated  balance  sheets of
Enterprise Bancorp,  Inc. and subsidiaries as of December 31, 1999 and 1998, and
the related consolidated  statements of income,  changes in stockholders' equity
and cash flows for each of the years in the three-year period ended December 31,
1999, which report is included herein.


/s/ KMPG LLP

Boston, Massachusetts
March 21, 2000



<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
         This schedule contains summary financial information extracted from the
audited  financial  statements of Enterprise  Bancorp,  Inc. at and for the year
ended  December  31, 1999 and is  qualified in its entirety by reference to such
financial statements.
</LEGEND>
<MULTIPLIER>                                   1,000

<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-START>                                 JAN-01-1999
<PERIOD-END>                                   DEC-31-1999
<CASH>                                         17,089
<INT-BEARING-DEPOSITS>                         0
<FED-FUNDS-SOLD>                               0
<TRADING-ASSETS>                               0
<INVESTMENTS-HELD-FOR-SALE>                    153,427
<INVESTMENTS-CARRYING>                         0
<INVESTMENTS-MARKET>                           0
<LOANS>                                        262,278
<ALLOWANCE>                                    5,446
<TOTAL-ASSETS>                                 443,095
<DEPOSITS>                                     334,218
<SHORT-TERM>                                   78,767
<LIABILITIES-OTHER>                            2,647
<LONG-TERM>                                    0
                          0
                                    0
<COMMON>                                       32
<OTHER-SE>                                     27,431
<TOTAL-LIABILITIES-AND-EQUITY>                 443,095
<INTEREST-LOAN>                                20,736
<INTEREST-INVEST>                              7,624
<INTEREST-OTHER>                               78
<INTEREST-TOTAL>                               28,438
<INTEREST-DEPOSIT>                             9,722
<INTEREST-EXPENSE>                             11,199
<INTEREST-INCOME-NET>                          17,239
<LOAN-LOSSES>                                  270
<SECURITIES-GAINS>                             183
<EXPENSE-OTHER>                                14,188
<INCOME-PRETAX>                                5,572
<INCOME-PRE-EXTRAORDINARY>                     5,572
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   4,083
<EPS-BASIC>                                    1.28
<EPS-DILUTED>                                  1.22
<YIELD-ACTUAL>                                 4.74
<LOANS-NON>                                    2,898
<LOANS-PAST>                                   48
<LOANS-TROUBLED>                               514
<LOANS-PROBLEM>                                1,785
<ALLOWANCE-OPEN>                               5,234
<CHARGE-OFFS>                                  172
<RECOVERIES>                                   114
<ALLOWANCE-CLOSE>                              5,446
<ALLOWANCE-DOMESTIC>                           5,446
<ALLOWANCE-FOREIGN>                            0
<ALLOWANCE-UNALLOCATED>                        0



</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission