10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

For the quarterly period ended June 30, 2011

Commission file number 001-34096

BRIDGE BANCORP, INC.

(Exact name of registrant as specified in its charter)

NEW YORK	11-2934195
(State or other jurisdiction of incorporation or organization)	(IRS Employer Identification Number)
2200 MONTAUK HIGHWAY, BRIDGEHAMPTON, NEW YORK	11932
(Address of principal executive offices)	(Zip Code)

Registrant’s telephone number, including area code: (631) 537-1000

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 whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes [X] No [ ]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.  (Check one):

Large accelerated filer [  ]	Accelerated filer [X]
Non-accelerated filer [  ] (Do not check if a smaller reporting company)	Smaller reporting company [  ]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [  ] No [X]

There were 6,791,277 shares of common stock outstanding as of August 8, 2011.

BRIDGE BANCORP, INC.

PART I -	FINANCIAL INFORMATION
Item 1.	Financial Statements	1
	Consolidated Balance Sheets as of June 30, 2011 and December 31, 2010	1
	Consolidated Statements of Income for the Three and Six Months Ended June 30, 2011 and 2010	2
	Consolidated Statement of Stockholders’ Equity for the Six Months Ended June 30, 2011 and 2010	3
	Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2011 and 2010	4
	Condensed Notes to Consolidated Financial Statements	5
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	25
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	43
Item 4.	Controls and Procedures	44
PART II -	OTHER INFORMATION	45
Item 1.	Legal Proceedings	45
Item 1A.	Risk Factors	45
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	45
Item 3.	Defaults Upon Senior Securities	45
Item 4.	[Removed and Reserved]	45
Item 5.	Other Information	45
Item 6.	Exhibits	45
Signatures		46
Exhibit 31.1	Certification of Principal Executive Officer pursuant to Rule 13a-14(a)
Exhibit 31.2	Certification of Principal Financial Officer pursuant to Rule 13a-14(a)
Exhibit 32.1	Certification of Chief Executive Officer and Chief Financial Officer pursuant to Rule 13a-14(b) and 18 U.S.C. Section 1350

Item 1. Financial Statements

BRIDGE BANCORP, INC. AND SUBSIDIARIES

Consolidated Balance Sheets (unaudited)

(In thousands, except share and per share amounts)

	June 30,			December 31,
	2011			2010
ASSETS
Cash and due from banks	$	17,426		$	21,598
Interest earning deposits with banks	12,491			1,320
Total cash and cash equivalents	29,917			22,918
Securities available for sale, at fair value	385,910			323,539
Securities held to maturity (fair value of $154,572 and $148,144, respectively)	152,807			147,965
Total securities	538,717			471,504
Securities, restricted	1,485			1,284
Loans	589,788			504,060
Allowance for loan losses	(9,494		)	(8,497		)
Loans, net	580,294			495,563
Premises and equipment, net	23,674			23,683
Accrued interest receivable	4,570			4,153
Goodwill	1,951			—
Core deposit intangible	350			—
Other assets	12,191			9,351
Total Assets	$	1,193,149		$	1,028,456
LIABILITIES AND STOCKHOLDERS’ EQUITY
Demand deposits	$	308,056		$	239,314
Savings, NOW and money market deposits	608,047			544,470
Certificates of deposit of $100,000 or more	110,337			90,574
Other time deposits	45,904			42,635
Total deposits	1,072,344			916,993
Federal funds purchased and Federal Home Loan Bank overnight borrowings	—			5,000
Repurchase agreements	16,197			16,370
Junior subordinated debentures	16,002			16,002
Accrued interest payable	422			433
Other liabilities and accrued expenses	10,138			7,938
Total Liabilities	1,115,103			962,736
Commitments and Contingencies	—			—
Stockholders’ equity:
Preferred stock, par value $.01 per share (2,000,000 shares authorized; none issued)	—			—
Common stock, par value $.01 per share:
Authorized: 20,000,000 shares; 6,813,252 and 6,456,742 shares issued, respectively; 6,732,260 and 6,364,656 shares outstanding, respectively	68			64
Surplus	28,647			20,946
Retained earnings	49,622			46,463
Less:  Treasury Stock at cost, 80,992 and 92,086 shares, respectively	(3,127		)	(3,520		)
	75,210			63,953
Accumulated other comprehensive income (loss):
Net unrealized gain on securities, net of deferred income taxes of ($3,012) and ($2,336), respectively	4,576			3,549
Pension liability, net of deferred income taxes of $1,174 and $1,202, respectively	(1,740		)	(1,782		)
Total Stockholders’ Equity	78,046			65,720
Total Liabilities and Stockholders’ Equity	$	1,193,149		$	1,028,456

See accompanying condensed notes to the Unaudited Consolidated Financial Statements.

1

BRIDGE BANCORP, INC. AND SUBSIDIARIES

Consolidated Statements of  Income (unaudited)

(In thousands, except per share amounts)

	For the				For the
	Three Months Ended				Six Months Ended
	June 30,				June 30,
	2011		2010		2011		2010
Interest income:
Loans (including fee income)	$	8,564	$	7,306	$	16,519	$	14,588
Mortgage-backed securities and collateralized mortgage obligations	2,385		2,378		4,701		4,907
State and municipal obligations	706		692		1,427		1,262
U.S. GSE securities	433		558		814		945
Corporate Bonds	186		—		373		—
Federal funds sold	—		—		—		5
Deposits with banks	41		11		59		19
Other interest and dividend income	18		12		36		29
Total interest income	12,333		10,957		23,929		21,755
Interest expense:
Savings, NOW and money market deposits	1,025		906		1,991		1,780
Certificates of deposit of $100,000 or more	245		325		488		664
Other time deposits	126		290		253		595
Federal funds purchased and repurchase agreements	135		141		269		249
Junior Subordinated Debentures	341		341		683		682
Total interest expense	1,872		2,003		3,684		3,970
Net interest income	10,461		8,954		20,245		17,785
Provision for loan losses	900		700		1,600		2,000
Net interest income after provision for loan losses	9,561		8,254		18,645		15,785
Non interest income:
Service charges on deposit accounts	833		782		1,566		1,404
Fees for other customer services	575		503		1,055		879
Title fee income	263		318		467		573
Net securities gains	135		412		135		1,303
Other operating income	19		14		56		72
Total non interest income	1,825		2,029		3,279		4,231
Non interest expense:
Salaries and employee benefits	4,399		3,978		8,574		7,815
Net occupancy expense	743		737		1,505		1,430
Furniture and fixture expense	308		298		614		581
FDIC assessments	193		279		501		574
Acquisition costs	386		—		619		—
Amortization of core deposit intangible	8		—		8		—
Other operating expenses	1,747		1,707		3,371		3,200
Total non interest expense	7,784		6,999		15,192		13,600
Income before income taxes	3,602		3,284		6,732		6,416
Income tax expense	1,126		1,035		2,096		2,037
Net income	$	2,476	$	2,249	$	4,636	$	4,379
Basic earnings per share	$	0.38	$	0.36	$	0.71	$	0.70
Diluted earnings per share	$	0.38	$	0.36	$	0.71	$	0.70
Comprehensive Income	$	4,061	$	3,071	$	5,705	$	4,946

See accompanying condensed notes to the Unaudited Consolidated Financial Statements.

2

BRIDGE BANCORP, INC. AND SUBSIDIARIES

Consolidated Statements of Stockholders’ Equity (unaudited)

(In thousands, except per share amounts)

	Common Stock		Surplus			Comprehensive Income		Retained Earnings			Treasury Stock			Accumulated Other Comprehensive Income		Total
Balance at January 1, 2011	$	64	$	20,946				$	46,463		$	(3,520	)	$	1,767	$	65,720
Net income						$	4,636	4,636								4,636
Proceeds from issuance of common stock	1		1,792								5					1,798
Shares issued in the acquisition of Hampton State Bank (273,479 shares)	3		5,847													5,850
Stock awards granted			(486		)						486					—
Stock awards forfeited			37								(37		)			—
Vesting of stock awards											(61		)			(61		)
Tax effect of stock plans			(1		)											(1		)
Share based compensation expense			512													512
Cash dividend declared, $0.23 per share								(1,477		)						(1,477		)
Other comprehensive income, net of deferred taxes:
Change in unrealized net gains in securities available for sale, net of deferred tax effects						1,027								1,027		1,027
Adjustment to pension liability, net of deferred taxes						42								42		42
Comprehensive Income						$	5,705
Balance at June 30, 2011	$	68	$	28,647				$	49,622		$	(3,127	)	$	2,836	$	78,046

	Common Stock	Surplus		Comprehensive Income	Retained Earnings		Treasury Stock		Accumulated Other Comprehensive Income	Total
Balance at January 1, 2010	$ 64	$ 19,950			$43,110		$(4,791	)	$ 3,522	$ 61,855
Net income				4,379	4,379					4,379
Proceeds from issuance of common stock		313					2			315
Stock awards granted		(541	)				541			—
Vesting of stock awards							(5	)		(5	)
Exercise of stock options		(11	)				28			17
Tax effect of stock plans		5								5
Share based compensation expense		430								430
Cash dividend declared, $0.46 per share					(2,895	)				(2,895	)
Other comprehensive income, net of deferred taxes:
Change in unrealized net gains in securities available for sale, net of deferred tax effects				525					525	525
Adjustment to pension liability, net of deferred taxes				42					42	42
Comprehensive Income				4,946
Balance at June 30, 2010	$64	$20,146			$44,594		$(4,225	)	$4,089	$64,668

See accompanying condensed notes to the Unaudited Consolidated Financial Statements.

3

BRIDGE BANCORP, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows (unaudited)

(In thousands)

Six months ended June 30,	2011			2010
Cash flows from operating activities:
Net Income	$	4,636		$	4,379
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses	1,600			2,000
Depreciation and amortization	908			850
Net amortization on securities	1,055			558
Amortization of core deposit intangible	8			—
Share based compensation expense	512			430
Net securities gains	(135		)	(1,303		)
Increase in accrued interest receivable	(417		)	(392		)
(Increase) decrease in other assets	(59		)	2,250
Increase in accrued expenses and other liabilities	1,918			351
Net cash provided by operating activities	10,026			9,123
Cash flows from investing activities:
Purchases of securities available for sale	(108,124		)	(109,015		)
Purchases of securities, restricted	(140		)	(14		)
Purchases of securities held to maturity	(38,689		)	(88,802		)
Proceeds from sales of securities available for sale	14,084			31,446
Redemption of securities, restricted	225			—
Maturities, calls and principal payments of securities available for sale	56,680			82,395
Maturities, calls and principal payments of securities held to maturity	33,493			28,951
Net increase in loans	(47,280		)	(21,240		)
Purchase of premises and equipment	(599		)	(1,871		)
Net cash acquired in business combination	2,309			—
Net cash used in investing activities	(88,041		)	(78,150		)
Cash flows from financing activities:
Net increase in deposits	98,411			65,928
Net decrease in federal funds purchased and FHLB overnight borrowings	(7,000		)	—
Net decrease in FHLB term advances	(5,016		)	—
Net (decrease) increase in repurchase agreements	(173		)	1,841
Net proceeds from exercise of stock options	—			17
Net proceeds from issuance of common stock	1,798			315
Repurchase of surrendered stock from exercise of stock options and vesting of restricted stock awards	(61		)	(5		)
Excess tax (expense) benefit from share based compensation	(1		)	5
Cash dividends paid	(2,944		)	(2,887		)
Net cash provided by financing activities	85,014			65,214
Net increase (decrease) in cash and cash equivalents	6,999			(3,813		)
Cash and cash equivalents at beginning of period	22,918			34,147
Cash and cash equivalents at end of period	$	29,917		$	30,334
Supplemental Information-Cash Flows:
Cash paid for:
Interest	$	3,695		$	3,929
Income tax	$	820		$	2,890
Noncash investing and financing activities:
Securities which settled in the subsequent period	$	—		$	4,227
Dividends declared and unpaid at end of period	$	—		$	1,449
Acquisition of noncash assets and liabilities:
Fair value of assets acquired	$	66,649		$	—
Fair value of liabilities assumed	$	65,059		$	—

See accompanying condensed notes to the Unaudited Consolidated Financial Statements.

4

BRIDGE BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

1. BASIS OF PRESENTATION

Bridge Bancorp, Inc. (the “Company”) is incorporated under the laws of the State of New York as a bank holding company.  The Company’s business currently consists of the operations of its wholly-owned subsidiary, The Bridgehampton National Bank (the “Bank”).  The Bank’s operations include its real estate investment trust subsidiary, Bridgehampton Community, Inc. (“BCI”) and a financial title insurance subsidiary, Bridge Abstract LLC (“Bridge Abstract”).  In addition to the Bank, the Company has another subsidiary Bridge Statutory Capital Trust II which was formed in 2009. In accordance with current accounting guidance, the trust is not consolidated in the Company’s financial statements.

The accompanying Unaudited Consolidated Financial Statements, which include the accounts of the Company and its wholly-owned subsidiary, the Bank, have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X.  The Unaudited Consolidated Financial Statements included herein reflect all normal recurring adjustments that are, in the opinion of management, necessary for a fair presentation of the results for the interim periods presented.  In preparing the interim financial statements, management has made estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expense during the reported periods.  Such estimates are subject to change in the future as additional information becomes available or previously existing circumstances are modified.  Actual future results could differ significantly from those estimates.  The annualized results of operations for the six months ended June 30, 2011 are not necessarily indicative of the results of operations that may be expected for the entire fiscal year.  Certain information and note disclosures normally included in the financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain reclassifications have been made to prior year amounts, and the related discussion and analysis, to conform to the current year presentation.  These reclassifications did not have an impact on net income or stockholders’ equity. The Unaudited Consolidated Financial Statements should be read in conjunction with the Audited Consolidated Financial Statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2010.

2. EARNINGS PER SHARE

FASB ASC 260-10-45 addresses whether instruments granted in share-based payment transactions are participating securities prior to vesting and, therefore, need to be included in the earnings allocation in computing earnings per share (“EPS”).  The restricted stock awards and restricted stock units granted by the Company contain nonforfeitable rights to dividends and therefore are considered participating securities.  The two-class method for calculating basic EPS excludes dividends paid to participating securities and any undistributed earnings attributable to participating securities.

The computation of EPS for the three and six months ended June 30, 2011 and 2010 is as follows:

	Three months ended,						Six months ended,
	June 30,						June 30,
(In thousands, except per share data)	2011			2010			2011			2010
Net Income	$	2,476		$	2,249		$	4,636		$	4,379
Less: Dividends paid on and earnings allocated to participating securities	(73		)	(60		)	(137		)	(113		)
Income attributable to common stock	$	2,403		$	2,189		$	4,499		$	4,266
Weighted average common shares outstanding, including participating securities	6,563			6,297			6,488			6,289
Less: weighted average participating securities	(192		)	(171		)	(192		)	(167		)
Weighted average common shares outstanding	6,371			6,126			6,296			6,122
Basic earnings per common share	$	0.38		$	0.36		$	0.71		$	0.70
Income attributable to common stock	$	2,403		$	2,189		$	4,499		$	4,266
Weighted average common shares outstanding	6,371			6,126			6,296			6,122
Weighted average common equivalent shares outstanding	1			1			1			1
Weighted average common and equivalent shares outstanding	6,372			6,127			6,297			6,123
Diluted earnings per common share	$	0.38		$	0.36		$	0.71		$	0.70

5

There were 52,123 and 54,275 options outstanding at June 30, 2011 and June 30, 2010, respectively, that were not included in the computation of diluted earnings per share because the options’ exercise prices were greater than the average market price of common stock and were, therefore, antidilutive. The $16.0 million in convertible trust preferred securities outstanding at June 30, 2011, were not included in the computation of diluted earnings per share because the assumed conversion of the trust preferred securities was antidilutive.

3. STOCK BASED COMPENSATION PLANS

The Compensation Committee of the Board of Directors determines stock options and restricted stock awarded under the Bridge Bancorp, Inc. Equity Incentive Plan (“Plan”) and the Company accounts for this Plan under the Financial Accounting Standards Board Accounting Standards Codification (“FASB ASC”) No. 718 and 505.

No new grants of stock options were awarded during the six months ended June 30, 2011, and June 30, 2010.  There was no compensation expense attributable to stock options for the six months ended June 30, 2011 because all stock options were vested. Compensation expense attributable to stock options was $10,000 and $20,000 for the three and six months ended June 30, 2010, respectively.

The intrinsic value for stock options is calculated based on the exercise price of the underlying awards and the market price of our common stock as of the reporting date.  No stock options were exercised during the second quarter of 2011 and 2010. The intrinsic value of options outstanding and exercisable at June 30, 2011 and June 30, 2010 was $12,000 and $20,000, respectively.

A summary of the status of the Company’s stock options as of and for the six months ended June 30, 2011 is as follows:

					Weighted
			Weighted		Average
	Number		Average		Remaining	Aggregate
	of		Exercise		Contractual	Intrinsic
	Options		Price		Life	Value
Outstanding, December 31, 2010	56,375		$	25.06
Granted	—		—
Exercised	—		—
Forfeited	(2,152	)	$	25.26
Expired	—		—
Outstanding, June 30, 2011	54,223		$	25.05	4.83 years	$	12,208
Vested and Exercisable, June 30, 2011	54,223		$	25.05	4.83 years	$	12,208

	Number of	Exercise
Range of Exercise Prices	Options	Price
	2,100	$	15.47
	5,359	$	24.00
	41,436	$	25.25
	3,000	$	26.55
	2,328	$	30.60
	54,223

During the six months ended June 30, 2011, restricted stock awards of 13,688 shares were granted. These awards vest over approximately five years with a third vesting after years three, four and five. During the six months ended June 30, 2010 restricted stock awards of 15,500 shares were granted. Of the 15,500 shares granted, 11,070 shares vest over five years with a third vesting after years three, four and five. The remaining 4,430 shares vest ratably over approximately five years. Compensation expense attributable to restricted stock awards was $220,000 and $447,000 for the three and six months ended June 30, 2011, respectively, and $184,000 and $361,000 for the three and six months ended June 30, 2010, respectively.

6

A summary of the status of the Company’s unvested restricted stock as of and for the six months ended June 30, 2011 is as follows:

			Weighted
			Average Grant-Date
	Shares		Fair Value
Unvested, December 31, 2010	181,588		$	21.96
Granted	13,688		$	22.77
Vested	(14,984	)	$	22.07
Forfeited	(1,304	)	$	21.89
Unvested, June 30, 2011	178,988		$	22.02

In April 2009, the Company adopted a Directors Deferred Compensation Plan. Under the Plan, independent directors may elect to defer all or a portion of their annual retainer fee in the form of restricted stock units. In addition, Directors receive a non-election retainer in the form of restricted stock units.  These restricted stock units vest ratably over one year and have dividend rights but no voting rights. In connection with this Plan, the Company recorded expenses of approximately $33,000 and $65,000 for the three and six months ended June 30, 2011, respectively and $28,000 and $49,000 for the three and six months ended June 30, 2010, respectively.

4. SECURITIES

The following table summarizes the amortized cost and fair value of the available for sale and held to maturity investment securities portfolio at June 30, 2011 and December 31, 2010 and the corresponding amounts of unrealized gains and losses therein:

	June 30, 2011
			Gross		Gross			Estimated
	Amortized		Unrealized		Unrealized			Fair
(In thousands)	Cost		Gains		Losses			Value
Available for sale:
U.S. GSE securities	$	95,050	$	471	$	(229	)	$	95,292
State and municipal obligations	40,000		1,234		(74		)	41,160
U.S. GSE residential mortgage-backed securities	77,472		3,731		(59		)	81,144
U.S. GSE residential collateralized mortgage obligations	165,800		2,647		(133		)	168,314
Total available for sale	378,322		8,083		(495		)	385,910
Held to maturity:
U.S. GSE securities	14,989		51		(4		)	15,036
State and municipal obligations	79,318		803		(195		)	79,926
U.S. GSE residential collateralized mortgage obligations	40,500		1,215		—			41,715
Corporate Bonds	18,000		—		(105		)	17,895
Total held to maturity	152,807		2,069		(304		)	154,572
Total securities	$	531,129	$	10,152	$	(799	)	$	540,482

	December 31, 2010
			Gross		Gross			Estimated
	Amortized		Unrealized		Unrealized			Fair
(In thousands)	Cost		Gains		Losses			Value
Available for sale:
U.S. GSE securities	$	41,463	$	213	$	(343	)	$	41,333
State and municipal obligations	47,175		1,173		(283		)	48,065
U.S. GSE residential mortgage-backed securities	76,814		3,481		(124		)	80,171
U.S. GSE residential collateralized mortgage obligations	152,202		2,618		(850		)	153,970
Total available for sale	317,654		7,485		(1,600		)	323,539
Held to maturity:
U.S. GSE securities	24,973		118		(199		)	24,892
State and municipal obligations	64,728		439		(922		)	64,245
U.S. GSE residential collateralized mortgage obligations	40,264		954		(53		)	41,165
Corporate Bonds	18,000		—		(158		)	17,842
Total held to maturity	147,965		1,511		(1,332		)	148,144
Total securities	$	465,619	$	8,996	$	(2,932	)	$	471,683

7

The following table summarizes the amortized cost, fair value and maturities of the available for sale and held to maturity investment securities portfolio at June 30, 2011. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

	June 30, 2011
	Amortized		Fair
(In thousands)	Cost		Value
Maturity
Available for sale:
Within one year	$	8,263	$	8,350
One to five years	53,422		54,336
Five to ten years	104,663		106,173
Beyond ten years	211,974		217,051
Total	$	378,322	$	385,910
Held to maturity:
Within one year	$	33,746	$	33,794
One to five years	39,195		39,766
Five to ten years	19,771		19,712
Beyond ten years	60,095		61,300
Total	$	152,807	$	154,572

Securities with unrealized losses at June 30, 2011 and December 31, 2010, aggregated by category and length of time that individual securities have been in a continuous unrealized loss position, are as follows:

	Less than 12 months				Greater than 12 months
June 30, 2011			Unrealized				Unrealized
(In thousands)	Fair Value		losses		Fair Value		losses
Available for sale:
U.S. GSE securities	$	40,252	$	229	$	—	$	—
State and municipal obligations	8,615		74		—		—
U.S. GSE residential mortgage-backed securities	7,182		59		—		—
U.S. GSE residential collateralized mortgage obligations	39,891		133		—		—
Total available for sale	$	95,940	$	495	$	—	$	—
Held to maturity:
U.S. GSE securities	$	4,995	$	4	$	—	$	—
State and municipal obligations	20,601		195		—		—
Corporate Bonds	17,895		105		—		—
Total held to maturity	$	43,491	$	304	$	—	$	—

	Less than 12 months				Greater than 12 months
December 31, 2010			Unrealized				Unrealized
(In thousands)	Fair Value		losses		Fair Value		losses
Available for sale:
U.S. GSE securities	$	25,145	$	343	$	—	$	—
State and municipal obligations	11,927		283		—		—
U.S. GSE residential mortgage-backed securities	7,591		124		—		—
U.S. GSE residential collateralized mortgage obligations	55,906		850		—		—
Total available for sale	$	100,569	$	1,600	$	—	$	—
Held to maturity:
U.S. GSE securities	$	9,800	$	199	$	—	$	—
State and municipal obligations	27,416		922		—		—
U.S. GSE residential collateralized mortgage obligations	4,952		53		—		—
Corporate Bonds	17,842		158		—		—
Total held to maturity	$	60,010	$	1,332	$	—	$	—

8

Other-Than-Temporary-Impairment

Management evaluates securities for other-than-temporary impairment (“OTTI”) at least on a quarterly basis, and more frequently when economic or market conditions warrant. The investment securities portfolio is evaluated for OTTI by segregating the portfolio into two general segments and applying the appropriate OTTI model. Investment securities classified as available for sale or held-to-maturity are generally evaluated for OTTI under FASB ASC 320, Accounting for Certain Investments in Debt and Equity Securities. In determining OTTI under the FASB ASC 320 model, management considers many factors, including: (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, (3) whether the market decline was affected by macroeconomic conditions, and (4) whether the Company has the intent to sell the debt security or more likely than not will be required to sell the debt security before its anticipated recovery. If either of the criteria regarding intent or requirement to sell is met, the entire difference between amortized cost and fair value is recognized as impairment through earnings. For debt securities that do not meet the aforementioned criteria, the amount of impairment is split into two components as follows: (1) OTTI related to credit loss, which must be recognized in the income statement and (2) OTTI related to other factors, which is recognized in other comprehensive income. The credit loss is defined as the difference between the present value of the cash flows expected to be collected and the amortized cost basis. The assessment of whether an other-than-temporary decline exists involves a high degree of subjectivity and judgment and is based on the information available to management at a point in time.

At June 30, 2011, the majority of unrealized losses on available for sale securities are related to the Company’s residential collateralized mortgage obligations and U.S. GSE securities and the majority of unrealized losses on held to maturity securities are related to State and municipal obligations and corporate bonds.  The decline in fair value is attributable to changes in interest rates and not credit quality, and the Company does not have the intent to sell these securities and it is more likely than not that it will not be required to sell the securities before their anticipated recovery. Therefore, the Company does not consider these securities to be other-than-temporarily impaired at June 30, 2011.

Proceeds from sales of securities available for sale were $14.1 million and $9.4 million for the three months ended June 30, 2011 and 2010, respectively. Proceeds from sales of securities available for sale were $14.1 million and $31.4 million for the six months ended June 30, 2011 and 2010, respectively. Gross gains of $0.1 million were realized on these sales during the three and six months ended June 30, 2011.  Gross gains of $0.4 million and $1.3 million were realized on these sales during the three and six months ended June 30, 2010, respectively. Proceeds from calls of securities available for sale were $17.2 million and $40.6 million for the three months ended June 30, 2011 and 2010, respectively.  Proceeds from calls of securities available for sale were $27.2 million and $45.6 million for the six months ended June 30, 2011 and 2010, respectively.

Securities having a fair value of approximately $252.8 million and $277.9 million at June 30, 2011 and December 31, 2010, respectively, were pledged to secure public deposits and Federal Home Loan Bank and Federal Reserve Bank overnight borrowings.  The Bank did not hold any trading securities during the six months ended June 30, 2011 or the year ended December 31, 2010.

The Bank is a member of the Federal Home Loan Bank (“FHLB”) of New York. Members are required to own a particular amount of stock based on the level of borrowings and other factors, and may invest in additional amounts.  The Bank is a member of the Atlantic Central Banker’s Bank (“ACBB”) and is required to own ACBB stock. The Bank is also a member of the Federal Reserve Bank (“FRB”) system and required to own FRB stock.  FHLB, ACBB and FRB stock is carried at cost and periodically evaluated for impairment based on ultimate recovery of par value.  Both cash and stock dividends are reported as income.  The Bank owned approximately $1.5 million in FHLB, ACBB and FRB stock at June 30, 2011 and approximately $1.3 million at December 31, 2010.  These amounts were reported as restricted securities in the consolidated balance sheets.

5. ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS

FASB ASC No. 820-10 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. FASB ASC 820-10 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair values:

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

9

Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

The fair value of securities available for sale is determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs) or matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs).

Assets and liabilities measured on a recurring basis:

			Fair Value Measurements at
			June 30, 2011 Using:
				Significant
			Quoted Prices In	Other		Significant
			Active Markets for	Observable		Unobservable
	Carrying		Identical Assets	Inputs		Inputs
(In thousands)	Value		(Level 1)	(Level 2)		(Level 3)
Financial Assets:
Available for sale securities:
U.S. GSE securities	$	95,292		$	95,292
State and municipal obligations	41,160			41,160
U.S. GSE residential mortgage-backed securities	81,144			81,144
U.S. GSE residential collateralized mortgage obligations	168,314			168,314
Total available for sale	$	385,910		$	385,910

			Fair Value Measurements at
			December 31, 2010 Using:
				Significant
			Quoted Prices In	Other		Significant
			Active Markets for	Observable		Unobservable
	Carrying		Identical Assets	Inputs		Inputs
(In thousands)	Value		(Level 1)	(Level 2)		(Level 3)
Financial Assets:
Available for sale securities:
U.S. GSE securities	$	41,333		$	41,333
State and municipal obligations	48,065			48,065
U.S. GSE residential mortgage-backed securities	80,171			80,171
U.S. GSE residential collateralized mortgage obligations	153,970			153,970
Total available for sale	$	323,539		$	323,539

10

Assets measured at fair value on a non-recurring basis are summarized below:

			Fair Value Measurements at
			June 30, 2011 Using:
				Significant
			Quoted Prices In	Other	Significant
			Active Markets for	Observable	Unobservable
	Carrying		Identical Assets	Inputs	Inputs
(In thousands)	Value		(Level 1)	(Level 2)	(Level 3)
Impaired loans	$	590			$	590

			Fair Value Measurements at
			December 31, 2010 Using:
				Significant
			Quoted Prices In	Other	Significant
			Active Markets for	Observable	Unobservable
	Carrying		Identical Assets	Inputs	Inputs
(In thousands)	Value		(Level 1)	(Level 2)	(Level 3)
Impaired loans	$	693			$	693

For impaired and TDR loans, the Company evaluates the fair value of the loan in accordance with current accounting guidance.  For loans that are collateral dependent, the fair value of the collateral is used to determine the fair value of the loan. The fair value of the collateral is determined based upon recent appraised values. The fair value of the loan is compared to the carrying value to determine if any write-down or specific reserve is required. These methods of fair value measurement for impaired and TDR loans are considered level 3 within the fair value hierarchy described in current accounting guidance. Impaired loans with allocated allowance for loan losses at June 30, 2011 and December 31, 2010, had a carrying amount of $590,000 and $693,000, respectively, which is made up of the outstanding balance of $838,000 and $700,000, net of a valuation allowance of $248,000 and $7,000, respectively. This resulted in an additional provision for loan losses of $248,000 and $7,000, respectively that is included in the amount reported on the income statement as of June 30, 2011 and December 31, 2010.

The Company used the following method and assumptions in estimating the fair value of its financial instruments:

Cash and Due from Banks and Federal Funds Sold: Carrying amounts approximate fair value, since these instruments are either payable on demand or have short-term maturities.

Securities Available for Sale and Held to Maturity: The estimated fair values are based on independent dealer quotations on nationally recognized securities exchanges or matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities.

Restricted Stock: It is not practicable to determine the fair value of FHLB, ACBB and FRB stock due to restrictions placed on its transferability.

Loans: The estimated fair values of real estate mortgage loans and other loans receivable are based on discounted cash flow calculations that use available market benchmarks when establishing discount factors for the types of loans. All nonaccrual loans are carried at their current fair value. Exceptions may be made for adjustable rate loans (with resets of one year or less), which would be discounted straight to their rate index plus or minus an appropriate spread.

Deposits: The estimated fair value of certificates of deposits are based on discounted cash flow calculations that use a replacement cost of funds approach to establishing discount rates for certificates of deposits maturities. Stated value is fair value for all other deposits.

Borrowed Funds: The estimated fair value of borrowed funds are based on discounted cash flow calculations that use a replacement cost of funds approach to establishing discount rates for funding maturities.

Junior Subordinated Debentures: The estimated fair value is based on estimates using market data for similarly risk weighted items taking into consideration the convertible features of the debentures into common stock of the Company.

11

Accrued Interest Receivable and Payable: For these short-term instruments, the carrying amount is a reasonable estimate of the fair value.

Off-Balance-Sheet Liabilities: The fair value of off-balance-sheet commitments to extend credit is estimated using fees currently charged to enter into similar agreements. The fair value is immaterial as of June 30, 2011 and December 31, 2010.

Fair value estimates are made at specific points in time and are based on existing on-and off-balance sheet financial instruments. Such estimates are generally subjective in nature and dependent upon a number of significant assumptions associated with each financial instrument or group of financial instruments, including estimates of discount rates, risks associated with specific financial instruments, estimates of future cash flows, and relevant available market information. Changes in assumptions could significantly affect the estimates. In addition, fair value estimates do not reflect the value of anticipated future business, premiums or discounts that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument, or the tax consequences of realizing gains or losses on the sale of financial instruments.

The estimated fair values and recorded carrying values of the Bank’s financial instruments are as follows:

	June 30, 2011				December 31, 2010
	Carrying		Fair		Carrying		Fair
(In thousands)	Amount		Value		Amount		Value
Financial assets:
Cash and due from banks	$	17,426	$	17,426	$	21,598	$	21,598
Interest bearing deposits with banks	12,491		12,491		1,320		1,320
Securities available for sale	385,910		385,910		323,539		323,539
Securities restricted	1,485		n/a		1,284		n/a
Securities held to maturity	152,807		154,572		147,965		148,144
Loans, net	580,294		604,513		495,563		513,344
Accrued interest receivable	4,570		4,570		4,153		4,153
Financial liabilities:
Demand and other deposits	1,072,344		1,073,485		916,993		917,786
Federal funds purchased and Federal Home Loan Bank overnight borrowings	—		—		5,000		5,000
Repurchase agreements	16,197		17,331		16,370		17,383
Junior Subordinated Debentures	16,002		14,930		16,002		14,783
Accrued interest payable	422		422		433		433

12

6. LOANS

The following table sets forth the major classifications of loans:

(In thousands)	June 30, 2011			December 31, 2010
Commercial real estate mortgage loans	$	262,281		$	236,048
Multi-family mortgage loans	21,299			9,217
Residential real estate mortgage loans	156,584			140,986
Commercial, financial, and agricultural loans	118,871			97,663
Installment/consumer loans	10,772			9,659
Real estate-construction and land loans	19,581			9,928
Total loans	589,388			503,501
Net deferred loan costs and fees	400			559
	589,788			504,060
Allowance for loan losses	(9,494		)	(8,497		)
Net loans	$	580,294		$	495,563

Lending Risk

The principal business of the Bank is lending, primarily in commercial real estate mortgage loans, multi-family mortgage loans, residential real estate mortgage loans, construction loans, home equity loans, commercial and industrial loans, land loans and consumer loans. The Bank considers its primary lending area to be eastern Long Island in Suffolk County, New York, and a substantial portion of the Bank’s loans are secured by real estate in this area. Accordingly, the ultimate collectability of such a loan portfolio is susceptible to changes in market and economic conditions in this region.

Credit Quality Indicators

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt including repayment patterns, probable incurred losses, past loss experience, current economic conditions, and various types of concentrations of credit. The Company uses the following definitions for risk rating grades:

Pass: Loans classified as pass include current loans performing in accordance with contractual terms, pools of homogenous residential real estate and installment/consumer loans that are not individually risk rated and loans which exhibit certain risk factors that require greater than usual monitoring by management.

Special mention: Loans classified as special mention, while generally not delinquent, have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the Bank’s credit position at some future date.

Substandard: Loans classified as substandard have a well defined weakness or weaknesses that jeopardize the liquidation of the debt. There is a distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.

Doubtful: Loans classified as doubtful have all the weaknesses inherent in a substandard loan, and may also be at delinquency status and have defined weaknesses based on currently existing facts, conditions and values making collection or liquidation in full highly questionable and improbable.

13

The following table represents loans by class categorized by internally assigned risk grades as of June 30, 2011 and December 31, 2010:

	Grades:
June 30, 2011	Pass		Special Mention		Substandard		Doubtful		Total
(In thousands)
Originated loans
Commercial real estate:
Owner occupied	$	112,842	$	10,809	$	7,199	$	—	$	130,850
Non-owner occupied	102,273		9,162		3,195		—		114,630
Multi-Family	21,299		—		—		—		21,299
Residential real estate:
First lien	79,541		—		711		1,239		81,491
Home equity	62,167		240		1,727		225		64,359
Commercial:
Secured	51,825		2,823		2,871		—		57,519
Unsecured	48,831		1,783		1,024		12		51,650
Installment/consumer loans	10,052		174		—		—		10,226
Real estate construction and land loans	9,704		1,953		7,027		250		18,934
Total loans	$	498,534	$	26,944	$	23,754	$	1,726	$	550,958
Acquired loans
Commercial real estate:
Owner occupied	$	13,471	$	—	$	363	$	—	$	13,834
Non-owner occupied	2,472		495		—		—		2,967
Multi-Family	—		—		—		—		—
Residential real estate:
First lien	5,221		—		—		—		5,221
Home equity	5,513		—		—		—		5,513
Commercial:
Secured	2,483		—		150		—		2,633
Unsecured	6,760		244		65		—		7,069
Installment/consumer loans	546		—		—		—		546
Real estate construction and land loans	403		—		244		—		647
Total loans	$	36,869	$	739	$	822	$	—	$	38,430
Total loans
Commercial real estate:
Owner occupied	$	126,313	$	10,809	$	7,562	$	—	$	144,684
Non-owner occupied	104,745		9,657		3,195		—		117,597
Multi-Family	21,299		—		—		—		21,299
Residential real estate:
First lien	84,762		—		711		1,239		86,712
Home equity	67,680		240		1,727		225		69,872
Commercial:
Secured	54,308		2,823		3,021		—		60,152
Unsecured	55,591		2,027		1,089		12		58,719
Installment/consumer loans	10.598		174		—		—		10,772
Real estate construction and land loans	10,107		1,953		7,271		250		19,581
Total loans	$	535,403	$	27,683	$	24,576	$	1,726	$	589,388

14

	Grades:
December 31, 2010	Pass		Special Mention		Substandard		Doubtful		Total
(In thousands)
Originated loans
Commercial real estate:
Owner occupied	$	110,395	$	4,892	$	4,298	$	—	$	119,585
Non-owner occupied	97,878		7,652		10,683		250		116,463
Multi-Family	9,217		—		—		—		9,217
Residential real estate:
First lien	71,686		—		1,194		1,269		74,149
Home equity	64,708		—		1,834		295		66,837
Commercial:
Secured	49,146		1,949		3,212		—		54,307
Unsecured	41,058		1,072		1,226		—		43,356
Installment/consumer loans	9,484		175		—		—		9,659
Real estate construction and land loans	6,020		223		3,685		—		9,928
Total loans	$	459,592	$	15,963	$	26,132	$	1,814	$	503,501

15

Past Due and Nonaccrual Loans

The following table represents the aging of the recorded investment in past due loans as of June 30, 2011 and December 31, 2010 by class of loans, as defined by ASC 310-10:

June 30, 2011	30-59 Days Past Due		60-89 Days Past Due		>90 Days Past Due and Accruing		Nonaccrual Including 90 Days or More Past Due		Total Past Due and Nonaccrual		Current		Total Loans
(In thousands)
Originated loans
Commercial real estate:
Owner occupied	$	—	$	397	$	—	$	487	$	884	$	129,966	$	130,850
Non-owner occupied	1,144		—		—		227		1,371		113,259		114,630
Multi-Family	—		—		—		—		—		21,299		21,299
Residential real estate:
First lien	—		—		—		1,239		1,239		80,252		81,491
Home equity	50		—		—		1,516		1,566		62,793		64,359
Commercial:
Secured	—		722		—		27		749		56,770		57,519
Unsecured	17		47		—		262		326		51,324		51,650
Installment/consumer loans	5		73		—		6		84		10,142		10,226
Real estate construction and land loans	—		—		—		3,264		3,264		15,670		18,934
Total loans	$	1,216	$	1,239	$	—	$	7,028	$	9,483	$	541,475	$	550,958
Acquired loans
Commercial real estate:
Owner occupied	$	—	$	—	$	363	$	—	$	363	$	13,471	$	13,834
Non-owner occupied	—		—		—		—		—		2,967		2,967
Multi-Family	—		—		—		—		—		—		—
Residential real estate:
First lien	193		—		—		—		193		5,028		5,221
Home equity	25		—		—		—		25		5,488		5,513
Commercial:
Secured	446		—		—		—		446		2,187		2,633
Unsecured	70		49		—		—		119		6,950		7,069
Installment/consumer loans	—		—		—		—		—		546		546
Real estate construction and land loans	—		—		—		—		—		647		647
Total loans	$	734	$	49	$	363	$	—	$	1,146	$	37,284	$	38,430
Total loans
Commercial real estate:
Owner occupied	$	—	$	397	$	363	$	487	$	1,247	$	143,437	$	144,684
Non-owner occupied	1,144		—		—		227		1,371		116,226		117,597
Multi-Family	—		—		—		—		—		21,299		21,299
Residential real estate:
First lien	193		—		—		1,239		1,432		85,280		86,712
Home equity	75		—		—		1,516		1,591		68,281		69,872
Commercial:
Secured	446		722		—		27		1,195		58,957		60,152
Unsecured	87		96		—		262		445		58,274		58,719
Installment/consumer loans	5		73		—		6		84		10,688		10,772
Real estate construction and land loans	—		—		—		3,264		3,264		16,317		19,581
Total loans	$	1,950	$	1,288	$	363	$	7,028	$	10,629	$	578,759	$	589,388

16

December 31, 2010	30-59 Days Past Due		60-89 Days Past Due		Nonaccrual Including 90 Days or More Past Due		Total Past Due and Nonaccrual		Current		Total Loans
(In thousands)
Originated loans
Commercial real estate:
Owner occupied	$	—	$	511	$	—	$	511	$	119,074	$	119,585
Non-owner occupied	—		—		478		478		115,985		116,463
Multi-Family	—		—		—		—		9,217		9,217
Residential real estate:
First lien	151		165		1,747		2,063		72,086		74,149
Home equity	782		298		1,696		2,776		64,061		66,837
Commercial:
Secured	10		—		—		10		54,297		54,307
Unsecured	105		—		32		137		43,219		43,356
Installment/consumer loans	10		5		86		101		9,558		9,659
Real estate construction and land loans	—		—		2,686		2,686		7,242		9,928
Total loans	$	1,058	$	979	$	6,725	$	8,762	$	494,739	$	503,501

All loans 90 days or more past due that are still accruing interest represent loans that were acquired from Hamptons State Bank on May 27, 2011 and were recorded at fair value upon acquisition. These loans are considered to be accruing as management can reasonably estimate future cash flows on these acquired loans and expect to fully collect the carrying value of these loans. Therefore, the difference between the carrying value of these loans and their expected cash flows is being accreted. There were no loans 90 days or more past due that were still accruing interest at December 31, 2010.

Impaired Loans

As of June 30, 2011 and December 31, 2010, the Company had impaired loans as defined by FASB ASC No. 310, “Receivables” of $10.8 million and $9.9 million, respectively. For a loan to be considered impaired, management determines after review whether it is probable that the Bank will not be able to collect all amounts due according to the contractual terms of the loan agreement. Additionally management applies its normal loan review procedures in making these judgments. Impaired loans include individually classified nonaccrual loans and troubled debt restructured (“TDR”) loans. For impaired loans, the Bank evaluates the impairment of the loan in accordance with FASB ASC 310-10-35-22.  Impairment is determined based on the present value of expected future cash flows discounted at the loan’s effective interest rate. For loans that are collateral dependent, the fair value of the collateral is used to determine the fair value of the loan. The fair value of the collateral is determined based upon recent appraised values. The fair value of the collateral or present value of expected cash flows is compared to the carrying value to determine if any write-down or specific loan loss allowance allocation is required.

Nonaccrual loans were $7.0 million or 1.19% of total loans at June 30, 2011 and were $6.7 million or 1.34% of total loans at December 31, 2010. Approximately $4.7 million of the nonaccrual loans at June 30 2011 and at December 31, 2010, represent troubled debt restructured loans. As of June 30, 2011 two of the borrowers with loans totaling $1.7 million are complying with the modified terms of the loans and are currently making payments. Another borrower with loans totaling $3.0 million is past due and the Bank has initiated the foreclosure process. Total troubled debt restructured loans are secured with collateral that has a fair value of $5.5 million. Furthermore, the Bank has no commitment to lend additional funds to these debtors.

In addition, the Company has three borrowers with TDR loans of $3.5 million at June 30, 2011 that are current and secured with collateral that has a fair value of approximately $8.6 million.  At December 31, 2010, the Company had one borrower with TDR loans of $3.2 million that was current and secured with collateral that had a fair value of approximately $5.4 million as well as personal guarantors. Management believes that the ultimate collection of principal and interest is reasonably assured and therefore continues to recognize interest income on an accrual basis. In addition, the Bank has no commitment to lend additional funds to these debtors. Two of the borrowers were determined to be impaired during the second quarter of 2011 and since that determination the interest income recognized has been immaterial. The third loan was determined to be impaired during the third quarter of 2008 and since that determination $0.3 million of interest income has been recognized.

17

The following table represents impaired loans by class at June 30, 2011 and December 31, 2010:

June 30, 2011	Recorded Investment		Unpaid Principal Balance		Related Allocated Allowance
(In thousands)
With no related allowance recorded:
Commercial real estate:
Owner occupied	$	3,673	$	3,691	$	—
Non-owner occupied	227		228		—
Residential real estate:
First lien	1,239		1,329		—
Home equity	919		919		—
Commercial:
Secured	27		30		—
Unsecured	289		295		—
Installment/consumer loans	6		7		—
Real estate construction and land loans	3,264		3,400		—
Total with no related allowance recorded	$	9,644	$	9,899	$	—
With an allowance recorded:
Residential real estate - Home equity	$	597	$	597	$	86
Commercial - Unsecured	241		241		162
Total with an allowance recorded:	$	838	$	838	$	248
Total:
Commercial real estate:
Owner occupied	$	3,673	$	3,691	$	—
Non-owner occupied	227		228		—
Residential real estate:
First lien	1,239		1,329		—
Home equity	1,516		1,516		86
Commercial:
Secured	27		30		—
Unsecured	530		536		162
Installment/consumer loans	6		7		—
Real estate construction and land loans	3,264		3,400		—
Total	$	10,482	$	10,737	$	248

18

December 31, 2010	Recorded Investment		Unpaid Principal Balance		Related Allocated Allowance
(In thousands)
With no related allowance recorded:
Commercial real estate:
Owner occupied	$	3,219	$	3,219	$	—
Non-owner occupied	478		599		—
Residential real estate:
First lien	1,747		1,829		—
Home equity	996		996		—
Commercial:
Secured	—		—		—
Unsecured	32		35		—
Installment/consumer loans	86		86		—
Real estate construction and land loans	2,686		2,800		—
Total with no related allowance recorded	$	9,244	$	9,564	$	—
With an allowance recorded:
Residential real estate - Home equity	$	700	$	700	$	7
Total with an allowance recorded:	$	700	$	700	$	7
Total:
Commercial real estate:
Owner occupied	$	3,219	$	3,219	$	—
Non-owner occupied	478		599		—
Residential real estate:
First lien	1,747		1,829		—
Home equity	1,696		1,696		7
Commercial:
Secured	—		—		—
Unsecured	32		35		—
Installment/consumer loans	86		86		—
Real estate construction and land loans	2,686		2,800		—
Total	$	9,944	$	10,264	$	7

Residential home equity loans represent the only class of impaired loans with a related allowance recorded at December 31, 2010. The average recorded investment in the impaired loans was $10.1 million for the year ended December 31, 2010. Residential home equity loans and commercial unsecured loans represent the classes of impaired loans with a related allowance recorded at June 30, 2011. The average recorded investment in the impaired loans was $10.6 million for the six months ended June 30, 2011.

The Bank had no foreclosed real estate at June 30, 2011, December 31, 2010 and June 30, 2010, respectively.

7. ALLOWANCE FOR LOAN LOSSES

Management considers the accounting policy on the allowance for loan losses to be the most critical and requires complex management judgment as discussed below. The judgments made regarding the allowance for loan losses can have a material effect on the results of operations of the Company.

The allowance for loan losses is established and maintained through a provision for loan losses based on probable incurred losses inherent in the Bank’s loan portfolio. Management evaluates the adequacy of the allowance on a quarterly basis. The allowance is comprised of both individual valuation allowances and loan pool valuation allowances. If the allowance for loan losses is not sufficient to cover actual loan losses, the Company’s earnings could decrease.

The Bank monitors its entire loan portfolio on a regular basis, with consideration given to detailed analysis of classified loans, repayment patterns, probable incurred losses, past loss experience, current economic conditions, and various types of concentrations of credit. Additions to the allowance are charged to expense and realized losses, net of recoveries, are charged to the allowance.

19

Individual valuation allowances are established in connection with specific loan reviews and the asset classification process including the procedures for impairment testing under FASB Accounting Standard Codification (“ASC”) No. 310, “Receivables”. Such valuation, which includes a review of loans for which full collectibility in accordance with contractual terms is not reasonably assured, considers the estimated fair value of the underlying collateral less the costs to sell, if any, or the present value of expected future cash flows, or the loan’s observable market value. Any shortfall that exists from this analysis results in a specific allowance for the loan. Pursuant to our policy, loan losses must be charged-off in the period the loans, or portions thereof, are deemed uncollectible. Assumptions and judgments by management, in conjunction with outside sources, are used to determine whether full collectibility of a loan is not reasonably assured. These assumptions and judgments are also used to determine the estimates of the fair value of the underlying collateral or the present value of expected future cash flows or the loan’s observable market value. Individual valuation allowances could differ materially as a result of changes in these assumptions and judgments. Individual loan analyses are periodically performed on specific loans considered impaired. The results of the individual valuation allowances are aggregated and included in the overall allowance for loan losses.

Loan pool valuation allowances represent loss allowances that have been established to recognize the inherent risks associated with our lending activities, but which, unlike individual allowances, have not been allocated to particular problem assets. Pool evaluations are broken down into loans with homogenous characteristics by loan type and include commercial real estate mortgages, owner and non-owner occupied; multi-family mortgages; residential real estate mortgages, first lien and home equity; commercial loans, secured and unsecured; installment/consumer loans; and real estate construction and land loans. The determination of the adequacy of the valuation allowance is a process that takes into consideration a variety of factors. The Bank has developed a range of valuation allowances necessary to adequately provide for probable incurred losses inherent in each pool of loans. We consider our own charge-off history along with the growth in the portfolio as well as the Bank’s credit administration and asset management philosophies and procedures, and concentrations in the portfolio when determining the allowances for each pool. In addition, we evaluate and consider the credit’s risk rating which includes management’s evaluation of: cash flow, collateral, guarantor support, financial disclosures, industry trends and strength of borrowers’ management, the impact that economic and market conditions may have on the portfolio as well as known and inherent risks in the portfolio. Finally, we evaluate and consider the allowance ratios and coverage percentages of both peer group and regulatory agency data. These evaluations are inherently subjective because, even though they are based on objective data, it is management’s interpretation of that data that determines the amount of the appropriate allowance. If the evaluations prove to be incorrect, the allowance for loan losses may not be sufficient to cover losses inherent in the loan portfolio, resulting in additions to the allowance for loan losses.

The Credit Risk Committee is comprised of members of both management and the Board of Directors. The adequacy of the allowance is analyzed quarterly, with any adjustment to a level deemed appropriate by the Credit Risk Committee, based on its risk assessment of the entire portfolio. Based on the Credit Risk Committee’s review of the classified loans and the overall allowance levels as they relate to the entire loan portfolio at June 30, 2011, December 31, 2010 and June 30, 2010, management believes the allowance for loan losses has been established at levels sufficient to cover the probable incurred losses in the Bank’s loan portfolio. Future additions or reductions to the allowance may be necessary based on changes in economic, market or other conditions. Changes in estimates could result in a material change in the allowance. In addition, various regulatory agencies, as an integral part of the examination process, periodically review the allowance for loan losses. Such agencies may require the Bank to recognize adjustments to the allowance based on their judgments of the information available to them at the time of their examination.

The following table sets forth changes in the allowance for loan losses:

	For the Three Months Ended						For the Six Months Ended						For the Year Ended
(In thousands)	June 30, 2011			June 30, 2010			June 30, 2011			June 30, 2010			December 31, 2010
Beginning balance	$	9,015		$	7,032		$	8,497		$	6,045		$	6,045
Provision for loan loss	900			700			1,600			2,000			3,500
Net charge-offs	(421		)	(301		)	(603		)	(614		)	(1,048		)
Ending balance	$	9,494		$	7,431		$	9,494		$	7,431		$	8,497

The following table represents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment, as defined under ASC 310-10, and based on impairment method as of June 30, 2011 and December 31, 2010. The loan segment represents the categories that the Bank develops to determine its allowance for loan losses.

20

June 30, 2011	Commercial Real Estate Mortgage Loans			Multi-Family		Residential Real Estate Mortgage Loans			Commercial, Financial and Agricultural Loans			Installment/ Consumer Loans			Real Estate Construction and Land Loans			Unallocated		Total
(In thousands)
Originated loans
Allowance for Loan Losses:
Balance at January 1, 2011	$	3,310		$	133	$	1,642		$	2,804		$	423		$	185		$	—	$	8,497
Charge-offs	—			—		(159		)	(226		)	(100		)	(150		)	—		(635		)
Recoveries	—			—		3			18			11			—			—		32
Provision	(387		)	257		958			342			(35		)	465			—		1,600
Balance at June 30, 2011	$	2,923		$	390	$	2,444		$	2,938		$	299		$	500		$	—	$	9,494
Ending balance: individually evaluated for impairment	$	—		$	—	$	86		$	162		$	—		$	—		$	—	$	248
Ending balance: collectively evaluated for impairment	$	2,923		$	390	$	2,358		$	2,776		$	299		$	500		$	—	$	9,246
Loans	$	245,480		$	21,299	$	145,850		$	109,169		$	10,226		$	18,934				$	550,958
Ending balance: individually evaluated for impairment	$	4,394		$	—	$	2,759		$	514		$	—		$	3,264				$	10,931
Ending balance: collectively evaluated for impairment	$	241,086		$	21,299	$	143,091		$	108,655		$	10,226		$	15,670				$	540,027
Ending balance: loans acquired with deteriorated credit quality	$	—		$	—	$	—		$	—		$	—		$	—				$	—
Acquired loans
Allowance for Loan Losses:
Balance at January 1, 2011	$	—		$	—	$	—		$	—		$	—		$	—		$	—	$	—
Charge-offs	—			—		—			—			—			—			—		—
Recoveries	—			—		—			—			—			—			—		—
Provision	—			—		—			—			—			—			—		—
Balance at June 30, 2011	$	—		$	—	$	—		$	—		$	—		$	—		$	—	$	—
Ending balance: individually evaluated for impairment	$	—		$	—	$	—		$	—		$	—		$	—		$	—	$	—
Ending balance: collectively evaluated for impairment	$	—		$	—	$	—		$	—		$	—		$	—		$	—	$	—
Loans	$	16,801		$	—	$	10,734		$	9,702		$	546		$	647				$	38,430
Ending balance: individually evaluated for impairment	$	—		$	—	$	—		$	—		$	—		$	—				$	—
Ending balance: collectively evaluated for impairment	$	16,208		$	—	$	10,734		$	9,487		$	546		$	403				$	37,378
Ending balance: loans acquired with deteriorated credit quality (1)	$	593		$	—	$	—		$	215		$	—		$	244				$	1,052
Total loans
Allowance for Loan Losses:
Balance at January 1, 2011	$	3,310		$	133	$	1,642		$	2,804		$	423		$	185		$	—	$	8,497
Charge-offs	—			—		(159		)	(226		)	(100		)	(150		)	—		(635		)
Recoveries	—			—		3			18			11			—			—		32
Provision	(387		)	257		958			342			(35		)	465			—		1,600
Balance at June 30, 2011	$	2,923		$	390	$	2,444		$	2,938		$	299		$	500		$	—	$	9,494
Ending balance: individually evaluated for impairment	$	—		$	—	$	86		$	162		$	—		$	—		$	—	$	248
Ending balance: collectively evaluated for impairment	$	2,923		$	390	$	2,358		$	2,776		$	299		$	500		$	—	$	9,246
Loans	$	262,281		$	21,299	$	156,584		$	118,871		$	10,772		$	19,581				$	589,388
Ending balance: individually evaluated for impairment	$	4,394		$	—	$	2,759		$	514		$	—		$	3,264				$	10,931
Ending balance: collectively evaluated for impairment	$	257,294		$	21,299	$	153,825		$	118,142		$	10,772		$	16,073				$	577,405
Ending balance: loans acquired with deteriorated credit quality	$	593		$	—	$	—		$	215		$	—		$	244				$	1,052

(1) Includes loans acquired on May 27, 2011 from Hamptons State Bank

21

December 31, 2010	Commercial Real Estate Mortgage Loans		Multi- Family		Residential Real Estate Mortgage Loans		Commercial, Financial and Agricultural Loans		Installment/ Consumer Loans		Real Estate Construction and Land Loans		Unallocated		Total
(In thousands)
Originated loans
Allowance for Loan Losses	$	3,310	$	133	$	1,642	$	2,804	$	423	$	185	$	—	$	8,497
Ending balance: individually evaluated for impairment	$	—	$	—	$	7	$	—	$	—	$	—	$	—	$	7
Ending balance: collectively evaluated for impairment	$	3 ,310	$	133	$	1,635	$	2,804	$	423	$	185	$	—	$	8,490
Loans	$	236,048	$	9,217	$	140,986	$	97,663	$	9,659	$	9,928			$	503,501
Ending balance: individually evaluated for impairment	$	6,197	$	—	$	3,443	$	102	$	4	$	2,686			$	12,432
Ending balance: collectively evaluated for impairment	$	229,851	$	9,217	$	137,543	$	97,561	$	9,655	$	7,242			$	491,069

8. EMPLOYEE BENEFITS

The Bank maintains a noncontributory pension plan through the New York State Bankers Association Retirement System covering all eligible employees. The Bank uses a December 31st measurement date for this plan in accordance with FASB ASC 715-30 “Compensation — Retirement Benefits — Defined Benefit Plans — Pension”.

The Bridgehampton National Bank Supplemental Executive Retirement Plan (“SERP”) provides benefits to certain employees, as recommended by the Compensation Committee of the Board of Directors and approved by the full Board of Directors, whose benefits under the Pension Plan are limited by the applicable provisions of the Internal Revenue Code.  The benefit under the SERP is equal to the additional amount the employee would be entitled to under the Pension Plan and the 401(k) Plan in the absence of such Internal Revenue Code limitations.  The assets of the SERP are held in a rabbi trust to maintain the tax-deferred status of the plan and are subject to the general, unsecured creditors of the Company. As a result, the assets of the trust are reflected on the Consolidated Balance Sheets of the Company.  The effective date of the SERP was January 1, 2001.

The Company made a $227,833 contribution to the pension plan during the six months ended June 30, 2011.  There were no contributions made to the SERP during the six months ended June 30, 2011. In accordance with the SERP, a retired executive received a distribution from the Plan totaling $56,000 during the six months ended June 30, 2011.

The Company’s funding policy with respect to its benefit plans is to contribute at least the minimum amounts required by applicable laws and regulations.

22

The following table sets forth the components of net periodic benefit cost and other amounts recognized in Other Comprehensive Income:

	Three months ended June 30,										Six months ended June 30,
	Pension Benefits						SERP Benefits				Pension Benefits						SERP Benefits
(In thousands)	2011			2010			2011		2010		2011			2010			2011		2010
Service cost	$	229		$	192		$	27	$	23	$	456		$	382		$	54	$	47
Interest cost	121			108			14		16		240			215			28		31
Expected return on plan assets	(189		)	(170		)	—		—		(377		)	(338		)	—		—
Amortization of net loss	25			26			—		—		50			52			—		—
Amortization of unrecognized prior service cost	2			2			—		—		4			4			—		—
Amortization of unrecognized transition (asset) obligation	—			—			7		7		—			—			14		14
Net periodic benefit cost	$	188		$	158		$	48	$	46	$	373		$	315		$	96	$	92

9.  SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

At June 30, 2011, June 30, 2010 and December 31, 2010, securities sold under agreements to repurchase totaled $16.2 million, $16.8 million, and $16.4 million respectively and were secured by U.S. GSE, mortgage-backed securities and collateralized mortgage obligations with a carrying amount of $22.5 million, $23.8 million and $22.3 million, respectively.

Securities sold under agreements to repurchase are financing arrangements with $1.2 million maturing during the third quarter 2011, $5.0 million maturing during the first quarter of 2013 and $10.0 million maturing during the first quarter of 2015.  At maturity, the securities underlying the agreements are returned to the Company.  Information concerning the securities sold under agreements to repurchase is summarized as follows:

	For the six months ended						For the year ended
(Dollars in thousands)	June 30, 2011			June 30, 2010			December 31, 2010
Average daily balance	$	16,335		$	16,223		$	16,648
Average interest rate	3.31		%	3.02		%	3.10		%
Maximum month-end balance	$	16,332		$	17,187		$	17,192
Weighted average interest rate	3.26		%	3.29		%	3.21		%

10.  JUNIOR SUBORDINATED DEBENTURES

In December 2009, the Company completed the private placement of $16.0 million in aggregate liquidation amount of 8.50% cumulative convertible trust preferred securities (the “TPS”), through its wholly-owned subsidiary, Bridge Statutory Capital Trust II. The TPS have a liquidation amount of $1,000 per security and are convertible into our common stock, at an effective conversion price of $31 per share.  The TPS mature in 30 years but are callable by the Company at par any time after September 30, 2014.

The Company issued $16.0 million of junior subordinated debentures (the “Debentures”) to the trust in exchange for ownership of all of the common security of the trust and the proceeds of the preferred securities sold by the trust. In accordance with current accounting guidance, the trust is not consolidated in the Company’s financial statements, but rather the Debentures are shown as a liability. The Debentures bear interest at a fixed rate equal to 8.50% and mature on December 31, 2039. Consistent with regulatory requirements, the interest payments may be deferred for up to 5 years, and are cumulative. The Debentures have the same prepayment provisions as the TPS.

The Debentures are included in Tier I capital (with certain limitations applicable) under current regulatory guidelines and interpretations.

11.  BUSINESS COMBINATIONS

On February 8, 2011, the Company announced a definitive merger agreement under which the Bank would acquire Hamptons State Bank (“HSB”). The HSB transaction closed on May 27, 2011 resulting in the addition of total acquired assets on a fair value basis of $69.0 million, with loans of $39.1 million, investment securities of $24.2 million and deposits of $56.9 million. The transaction augments the Bank’s franchise in eastern Long Island and the combined entity serves customers through a network of 20 branches.

23

Under the terms of the Agreement, each share of Hamptons State Bank common stock was converted into 0.3434 shares of the Company’s common stock. The Company issued approximately 273,500 shares, with an aggregate value of $5.85 million and recorded goodwill of $1.95 million which is not tax deductible for tax purposes.

The acquisition was accounted for under the acquisition method of accounting in accordance with FASB ASC 805, “Business Combinations.” Accordingly, the assets acquired and liabilities assumed were recorded at their respective acquisition date fair values, and identifiable intangible assets were recorded at fair value.  The operating results of the Company for the six month period ended June 30, 2011, include the operating results of HSB since the acquisition date of May 27, 2011.

The following summarizes the preliminary fair value of the assets acquired and liabilities assumed on May 27, 2011:

	May 27,
(In thousands)	2011
Cash and due from banks	$	585
Interest earning deposits with banks	1,727
Securities	24,159
Loans	39,051
Premises and equipment	300
Core deposit intangible	358
Other assets	2,781
Total Assets Acquired	$	68,961
Deposits	$	56,940
Federal funds purchased and Federal Home Loan Bank overnight borrowings	2,000
Federal Home Loan Bank term advances	5,016
Other liabilities and accrued expenses	1,103
Total Liabilities Assumed	$	65,059
Net Assets Acquired	3,902
Consideration Paid	5,853
Goodwill Recorded on Acquisition	$	1,951

The above fair values are preliminary and subject to refinement for up to one year after the closing date of the acquisition as new information relative to closing date fair values become available.

12.  RECENT ACCOUNTING PRONOUNCEMENTS

In April 2011, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update No. 2011-2, “A Creditor’s Determination of Whether a Restructuring Is a Troubled Debt Restructuring” (“ASU 2011-2”).  ASU 2011-2 clarifies the guidance for determining whether a loan restructuring constitutes a troubled debt restructuring (“TDR”) outlined in Accounting Standards Codification (“ASC”) No. 310-40, “Receivables—Troubled Debt Restructurings by Creditors,” by providing additional guidance to a creditor in making the following required assessments needed to determine whether a restructuring is a TDR: (i) whether or not a concession has been granted in a debt restructuring; (ii) whether a temporary or permanent increase in the contractual interest rate precludes the restructuring from being a TDR; (iii) whether a restructuring results in an insignificant  delay in payment; (iv) whether a borrower that is not currently in payment default is experiencing financial difficulties; and (v) whether a creditor can use the effective interest rate test outlined in debtor’s guidance on restructuring of payables (ASC Topic No. 470-60-55-10) when evaluating whether or not a restructuring constitutes a TDR.  This update is effective the first interim or annual period beginning on or after June 15, 2011, and should be applied retrospectively to the beginning of the annual period of adoption. Adoption of ASU 2011-2 did not have a material impact on the Company.

In July 2010, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update No. 2010-20, “Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses” (“ASU 2010-20”).  ASU 2010-20 requires companies to provide a greater level of disaggregated information regarding: (1) the credit quality of their financing receivables; and (2) their allowance for credit losses. ASU 2010-20 further requires companies to disclose credit quality indicators, past due information, and modifications of their financing receivables. For public companies, ASU 2010-20 is effective for interim and annual

24

reporting periods ending on or after December 15, 2010. ASU 2010-20 encourages, but does not require, comparative disclosures for earlier reporting periods that ended before initial adoption.  Adoption of ASU 2010-20 did not have a material impact on the Company.

In January 2010, FASB issued Accounting Standards Update No. 2010-06, “Fair Value Measurements and Disclosures (Topic 820): Improving Disclosures about Fair Value Measurements” (“ASU 2010-6”).  ASU 2010-6 required new disclosures related to transfers in and out of fair value hierarchy Levels 1 and 2, as well as certain activities for assets whose fair value is measured under the Level 3 hierarchy. ASU 2010-6 also provided amendments clarifying the level of disaggregation and disclosures about inputs and valuation techniques along with conforming amendments to the guidance on employers’ disclosures about postretirement benefit plan assets. ASU 2010-6 was effective for interim and annual reporting periods beginning after December 15, 2009, except for the disclosures about purchases, sales, issuances, and settlements in the roll forward of activity in Level 3 fair value measurements, which are effective for fiscal years beginning after December 15, 2010, and for interim periods within those fiscal years. Adoption of ASU 2010-6 has not had, and is not expected to have, a material impact on the Company.

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

Private Securities Litigation Reform Act Safe Harbor Statement

This report may contain statements relating to the future results of the Company (including certain projections and business trends) that are considered “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995 (the “PSLRA”).  Such forward-looking statements, in addition to historical information, which involve risk and uncertainties, are based on the beliefs, assumptions and expectations of management of the Company.  Words such as “expects, “ “believes,”  “should,” “plans,” “anticipates,” “will,” “potential,” “could,” “intend,” “may,” “outlook,” “predict,” “project,” “would,” “estimated,” “assumes,” “likely,” and variation of such similar expressions are intended to identify such forward-looking statements.  Examples of forward-looking statements include, but are not limited to, possible or assumed estimates with respect to the financial condition, expected or anticipated revenue, and results of operations and business of the Company, including earnings growth; revenue growth in retail banking lending and other areas; origination volume in the  consumer, commercial and other lending businesses; current and future capital management programs; non-interest income levels, including fees from the title abstract subsidiary and banking services as well as product sales; tangible capital generation; market share; expense levels; and other business operations and strategies.  For this presentation, the Company claims the protection of the safe harbor for forward-looking statements contained in the PSLRA.

Factors that could cause future results to vary from current management expectations include, but are not limited to,   changing economic  conditions; legislative and regulatory changes, including increases in FDIC insurance rates; monetary and fiscal policies of the federal government; changes in tax policies; rates and regulations of federal, state and local tax authorities; changes in interest rates; deposit flows; the cost of funds; demands for loan products; demand for financial services; competition; changes in the quality and composition of the Bank’s loan and investment portfolios; changes in management’s business strategies; changes in accounting principles, policies or guidelines, changes in real estate values; the growth opportunities and cost savings anticipated from the Hamptons State Bank (“HSB”) merger may not be fully realized or may take longer than expected; operating costs, customer losses and business disruptions may occur following the Hamptons State Bank merger; expanded regulatory requirements as a result of the Dodd-Frank Act, which could adversely affect operating results; factors set forth under Item 1A., Risk Factors, in our Annual Report on Form 10-K for the year ended December 31, 2010 and other factors discussed elsewhere in this report, and in other reports filed by the Company with the Securities and Exchange Commission.   The forward-looking statements are made as of the date of this report, and the Company assumes no obligation to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.

Overview

Who We Are and How We Generate Income

Bridge Bancorp, Inc. (“the Company”), a New York corporation, is a bank holding company formed in 1989.  On a parent-only basis, the Company has had minimal results of operations.  The Company is dependent on dividends from its wholly owned subsidiary, The Bridgehampton National Bank (“the Bank”), its own earnings, additional capital raised, and borrowings as sources of funds.  The information in this report reflects principally the financial condition and results of operations of the Bank.  The Bank’s results of operations are primarily dependent on its net interest income, which is mainly the difference between interest income on loans and investments and interest expense on deposits and borrowings.  The Bank also generates non interest income, such as fee income on deposit accounts, merchant credit and debit card processing programs, investment services, income from its title abstract subsidiary, and net gains on sales of securities and loans.  The level of its non interest expenses, such as salaries and benefits, occupancy and equipment costs, other general and administrative expenses, expenses from its title insurance subsidiary, and income tax expense,

25

further affects the Bank’s net income.  Certain reclassifications have been made to prior year amounts and the related discussion and analysis to conform to the current year presentation.

Significant Events

On February 8, 2011, the Company announced a definitive merger agreement under which the Bank would acquire HSB. The HSB transaction closed on May 27, 2011 resulting in the addition of total acquired assets on a fair value basis of $69.0 million, with loans of $39.1 million, investment securities of $24.2 million and deposits of $56.9 million. The transaction augments the Bank’s franchise in eastern Long Island and the combined entity serves customers through a network of 20 branches.

Under the terms of the Agreement, each share of Hamptons State Bank common stock was converted into 0.3434 shares of the Company’s common stock. The Company issued approximately 273,500 shares, with an aggregate value of $5.85 million and recorded goodwill of $1.95 million.

Quarterly Highlights

·Net income of $2.5 million and $0.38 per diluted share, including $0.3 million in acquisition costs, net of tax, associated with the HSB merger, which closed on May 27, 2011. Net income excluding the impact of acquisition costs, net of tax, of $0.3 million was $2.7 million and $0.42 per diluted share for the quarter ended June 30, 2011 as compared to net income of $2.2 million and $0.36 per diluted share for the second quarter 2010. The impact of the HSB financial results was immaterial for the quarterly financial results.(a)

·Returns on average assets and equity were 0.86% and 14.51%, respectively. Returns on average assets and equity, excluding the impact of acquisition costs, net of tax, of $0.3 million were 0.95% and 16.06%, respectively. (a)

·Net interest income increased to $10.5 million for the second quarter of 2011 compared to $9.0 million in 2010.

·Net interest margin was 4.00% for the second quarter of 2011 compared to 4.21% for the 2010 period.

·Total loans at June 30, 2011 of $589.8 million, increased $85.7 million or 17% over December 31, 2010 and increased $121.1 million or 26% over June 30, 2010. This increase included $39.1 million in loans recorded on a fair value basis resulting from the merger with HSB.

·Total assets of $1.193 billion at June 30, 2011, increased $164.7 million or 16% compared to December 31, 2010 and increased $220.4 million or 23% compared to June 30, 2010. Contributing to the change was the impact of the HSB acquisition which added total assets on a fair value basis of $69.0 million. Total asset growth, excluding the impact of the acquired assets of HSB was $151.5 million or 16% over June 30, 2010.

·Deposits of $1.072 billion, increased $155.4 million or 17% over December 31, 2010 and increased $212.9 million or 25% compared to June 30, 2010 levels. The increase includes $56.9 million in deposits acquired from HSB.

·Allowance for loan losses which was calculated on the loans originated by Bridgehampton (total loans excluding $39.1 million of HSB acquired loans) was 1.72% as of June 30, 2011 compared to 1.69% at December 31, 2010 and 1.59% at June 30, 2010.

·Tier 1 Capital increased $12.5 million or 16.3% to $89.0 million as of June 30, 2011, compared to June 30, 2010.

·Goodwill of $1.95 million was recorded in connection with the HSB transaction.

·A cash dividend of $0.23 per share was declared in July 2011 for the second quarter.

(a)Net income, returns on average assets and equity excluding the impact of acquisition costs, net of tax, of $0.3 million is a non-GAAP financial measure that management believes provides investors with information that is useful in understanding the Bank’s financial performance. These financial measures should not be considered in isolation or as a substitute for results determined in accordance with GAAP, and are not necessarily comparable to non-GAAP financial measures which may be presented by other bank holding companies.

26

Principal Products and Services and Locations of Operations

The Bank operates twenty branches on eastern Long Island. Federally chartered in 1910, the Bank was founded by local farmers and merchants. For a century, the Bank has maintained its focus on building customer relationships in this market area. The mission of the Company is to grow through the provision of exceptional service to its customers, its employees, and the community. The Company strives to achieve excellence in financial performance and build long term shareholder value. The Bank engages in full service commercial and consumer banking business, including accepting time, savings and demand deposits from the consumers, businesses and local municipalities surrounding its branch offices. These deposits, together with funds generated from operations and borrowings, are invested primarily in: (1) commercial real estate loans; (2) home equity loans; (3) construction loans; (4) residential mortgage loans; (5) secured and unsecured commercial and consumer loans; (6) FHLB, FNMA, GNMA and FHLMC mortgage-backed securities and collateralized mortgage obligations; (7) New York State and local municipal obligations; and (8) U.S government sponsored entity (“U.S. GSE”) securities. The Bank also offers the CDARS program, providing up to $50.0 million of FDIC insurance to its customers. In addition, the Bank offers merchant credit and debit card processing, automated teller machines, cash management services, lockbox processing, online banking services, remote deposit capture, safe deposit boxes, individual retirement accounts and investment services through Bridge Investment Services, offering a full range of investment products and services through a third party broker dealer. Through its title insurance abstract subsidiary, the Bank acts as a broker for title insurance services. The Bank’s customer base is comprised principally of small businesses, municipal relationships and consumer relationships.

Current Environment

On February 27, 2009, the FDIC issued a final rule, effective April 1, 2009, to change the way that the FDIC’s assessment system differentiates for risk and to set new assessment rates beginning with the second quarter of 2009. In May 2009, the FDIC issued a final rule to impose an emergency special assessment of 5 basis points on all banks based on their total assets less tier one capital as of June 30, 2009.  The special assessment was payable on September 30, 2009. During the second quarter of 2009, the Company recorded an expense of $0.4 million related to the FDIC special assessment. In November 2009, the FDIC issued a final rule that required insured institutions to prepay their estimated quarterly risk-based assessments for the fourth quarter of 2009 and for all of 2010, 2011 and 2012. The FDIC also adopted a uniform 3 basis point increase in assessment rates effective on January 1, 2011. The Company’s prepayment of FDIC assessments for 2010, 2011 and 2012 was made on December 31, 2009 totaling $3.8 million which will be amortized to expense over three years.

On April 13, 2010, the FDIC approved an interim rule that extends the Transaction Account Guarantee Program which offers unlimited deposit insurance on non-interest bearing accounts until December 31, 2012.

On July 21, 2010, the Dodd-Frank Wall Street Reform and Consumer Protection Act was signed by the President. The Act permanently raised the current standard maximum deposit insurance amount to $250,000. Section 331(b) of the Dodd-Frank Wall Street Reform and Consumer Protection Act requires the FDIC to change the definition of the assessment base from which assessment fees are determined. The new definition for the assessment base is the average consolidated total assets of the insured depository institution less the average tangible equity of the insured depository institution. A reduction in the assessment rate is anticipated since the assessment base will increase for many institutions. The new methodology became effective on April 1, 2011 and the Company anticipates a reduction in its FDIC assessment fees of approximately $0.4 million in 2011. The new financial reform legislation will, among other things, create a new Consumer Financial Protection Bureau, tighten capital standards and result in new laws and regulations that are expected to increase the cost of operations. Refer to Item 1A. Risk Factors, in our Annual Report on Form 10-K for the year ended December 31, 2010 for more detailed information related to this new regulation.

On August 5, 2011, Standard & Poor’s downgraded the United States long-term debt rating from its AAA rating to AA+.   On August 8, 2011, Standard & Poor’s downgraded the credit ratings of certain long-term debt instruments issued by Fannie Mae and Freddie Mac and other U.S. government agencies linked to long-term U.S. debt. Instruments of this nature are key assets on the balance sheets of financial institutions, including the Bank.  These downgrades could adversely affect the market value of such instruments, and could adversely impact the Company’s ability to obtain funding that is collateralized by affected instruments, as well as affecting the pricing of that funding when it is available. We cannot predict if, when or how these changes to the credit ratings will affect economic conditions. These ratings downgrades could result in a significant adverse impact to the Company, and could exacerbate the other risks to which the Company is subject, including those described under Item 1A. Risk Factors, in the Company’s Annual Report on Form 10-K for the year ended December 31, 2010.

Opportunities and Challenges

Since the second half of 2007 and continuing through 2010, the financial markets experienced significant volatility resulting from the continued fallout of sub-prime lending and the global liquidity crises. A multitude of government initiatives along with eight rate cuts by the Federal Reserve totaling 500 basis points have been designed to improve liquidity for the distressed financial markets. The ultimate objective of these efforts has been to help the beleaguered consumer, and reduce the potential surge of residential mortgage loan foreclosures and stabilize the banking system. As a result the yield on loans and investment securities has declined. The squeeze between declining asset yields and more slowly declining liability pricing has impacted margins.  Effective as of February 19, 2010, the Federal Reserve increased the discount rate 50 basis points to 0.75%. The Federal Reserve stated that this rate change was intended to normalize their lending facility and to step away from emergency lending to banks. From April 2010 through June 2011 the Federal Reserve decided to maintain the federal funds target rate between 0 and 25 basis points due to a continued national depressed housing market and tight credit markets.

27

Growth and service strategies have the potential to offset the tighter net interest margin with volume as the customer base grows through expanding the Bank’s footprint, while maintaining and developing existing relationships. Since 2007, the Bank has opened eight new branches. In 2007, the Bank opened three new branches located in the Village of Southampton, Cutchogue, and Wading River. In April 2009, the Bank opened a new branch in Shirley, New York, and in December 2009, the Bank opened a new full service branch facility in the Village of East Hampton. During 2010, the Bank opened three new branches; Center Moriches in May, Patchogue in September and Deer Park in October. The recent branch openings move the Bank geographically westward and demonstrate its commitment to traditional growth through branch expansion. In May 2011, the Bank acquired Hamptons State Bank which increased the Bank’s presence in an existing market with a branch located in the Village of Southampton. In July 2011, the Bank converted the former HSB customers to its core operating system. Management spent considerable time ensuring the transition progressed smoothly for HSB’s former customers and shareholders. Controlling funding costs yet protecting the deposit base along with focusing on profitable growth, presents a unique set of challenges in this operating environment. It is now management’s challenge to execute its business strategy, achieving the expected cost savings while growing and expanding these relationships. The Bank must continue to grow and develop its newer branches, while defending against competitors and expanding market penetration in mature markets. Management will seek opportunities to expand its reach into contiguous markets by network expansion or through the addition of new professionals with established customer relationships.

Execution of this strategy is occurring with an economic environment that can best be described as challenging. The national economy is again showing signs of slowing with the pundits debating if the slowing is temporary or reflective of a longer term trend.  Management, however, believes its local market may be behaving slightly different than the national economy. Certainly, the market faces issues on unemployment, taxes and political uncertainty but the empirical data on employment, real estate values and other measures of economic activity are much better for Long Island than for other parts of New York and the nation. While the local economy has provided the engine for the Bank’s success, management must remain mindful of its sustainability and its direct correlation to the soundness and well being of the greater financial services industry located in New York City.

The prospects of the financial services sector and the Company continue to be impacted by the final outcome of the implementation of the Dodd-Frank Act.  This Act includes the repeal of Regulation Q, which prohibited the payment of interest on checking accounts, and the Durbin Amendment, which establishes fixed interchange fees and could impact future revenues and expenses.  The Company is awaiting the expected new rules, regulations and related compliance and process changes and will expand its compliance resources appropriately. The Bank continues to collaborate with its primary regulator to ensure compliance with current requirements and interpretations. It is the belief of management that its strong risk management culture is a primary reason for its long term success and management views the current challenges as opportunities to expand its business and deliver the promise of successful community banking to its customers and shareholders.

Corporate objectives for 2011 include: leveraging our expanding branch network to build customer relationships and grow loans and deposits; successfully integrating the customers and operations of Hamptons State Bank; focusing on opportunities and processes that continue to enhance the customer experience at the Bank; improving operational efficiencies and prudent management of non-interest expense; and maximizing non-interest income through Bridge Abstract as well as other lines of business. The ability to attract, retain, train and cultivate employees at all levels of the Company remains significant to meeting these objectives. The Company has made great progress toward the achievement of these objectives, and avoided many of the problems facing other financial institutions as a result of maintaining discipline in its underwriting, expansion strategies, investing and general business practices. This strategy has not changed over the 100 years of our existence and will continue to be true. The Company has capitalized on opportunities presented by the market and diligently seeks opportunities for growth and to strengthen the franchise. The Company recognizes the potential risks of the current economic environment and will monitor the impact of market events as we consider growth initiatives and evaluate loans and investments. Management and the Board have built a solid foundation for growth and the Company is positioned to adapt to anticipated changes in the industry resulting from new regulations and legislative initiatives.

Critical Accounting Policies

Allowance for Loan Losses

Management considers the accounting policy on the allowance for loan losses to be the most critical and requires complex management judgment as discussed below. The judgments made regarding the allowance for loan losses can have a material effect on the results of operations of the Company.

The allowance for loan losses is established and maintained through a provision for loan losses based on probable incurred losses inherent in the Bank’s loan portfolio. Management evaluates the adequacy of the allowance on a quarterly basis. The allowance is comprised of both individual valuation allowances and loan pool valuation allowances. If the allowance for loan losses is not sufficient to cover actual loan losses, the Company’s earnings could decrease.

28

The Bank monitors its entire loan portfolio on a regular basis, with consideration given to detailed analysis of classified loans, repayment patterns, probable incurred losses, past loss experience, current economic conditions, and various types of concentrations of credit. Additions to the allowance are charged to expense and realized losses, net of recoveries, are charged to the allowance.

Individual valuation allowances are established in connection with specific loan reviews and the asset classification process including the procedures for impairment testing under FASB Accounting Standard Codification (“ASC”) No. 310, “Receivables”. Such valuation, which includes a review of loans for which full collectability in accordance with contractual terms is not reasonably assured, considers the estimated fair value of the underlying collateral less the costs to sell, if any, or the present value of expected future cash flows, or the loan’s observable market value. Any shortfall that exists from this analysis results in a specific allowance for the loan. Pursuant to our policy, loan losses must be charged-off in the period the loans, or portions thereof, are deemed uncollectible. Assumptions and judgments by management, in conjunction with outside sources, are used to determine whether full collectability of a loan is not reasonably assured. These assumptions and judgments are also used to determine the estimates of the fair value of the underlying collateral or the present value of expected future cash flows or the loan’s observable market value. Individual valuation allowances could differ materially as a result of changes in these assumptions and judgments. Individual loan analyses are periodically performed on specific loans considered impaired. The results of the individual valuation allowances are aggregated and included in the overall allowance for loan losses.

Loan pool valuation allowances represent loss allowances that have been established to recognize the inherent risks associated with our lending activities, but which, unlike individual allowances, have not been allocated to particular problem assets. Pool evaluations are broken down into loans with homogenous characteristics by loan type and include commercial real estate mortgages, owner and non-owner occupied; multi-family mortgages; residential real estate mortgages, first lien and home equity; commercial loans, secured and unsecured; installment/consumer loans; and real estate construction and land loans. The determination of the adequacy of the valuation allowance is a process that takes into consideration a variety of factors. The Bank has developed a range of valuation allowances necessary to adequately provide for probable incurred losses inherent in each pool of loans. We consider our own charge-off history along with the growth in the portfolio as well as the Bank’s credit administration and asset management philosophies and procedures, and concentrations in the portfolio when determining the allowances for each pool. In addition, we evaluate and consider the credit’s risk rating which includes management’s evaluation of: cash flow, collateral, guarantor support, financial disclosures, industry trends and strength of borrowers’ management, the impact that economic and market conditions may have on the portfolio as well as known and inherent risks in the portfolio. Finally, we evaluate and consider the allowance ratios and coverage percentages of both peer group and regulatory agency data. These evaluations are inherently subjective because, even though they are based on objective data, it is management’s interpretation of that data that determines the amount of the appropriate allowance. If the evaluations prove to be incorrect, the allowance for loan losses may not be sufficient to cover losses inherent in the loan portfolio, resulting in additions to the allowance for loan losses.

The Credit Risk Committee is comprised of members of both management and the Board of Directors. The adequacy of the allowance is analyzed quarterly, with any adjustment to a level deemed appropriate by the Credit Risk Committee, based on its risk assessment of the entire portfolio. Based on the Credit Risk Committee’s review of the classified loans and the overall allowance levels as they relate to the entire loan portfolio at June 30, 2011, management believes the allowance for loan losses has been established at levels sufficient to cover the probable incurred losses in the Bank’s loan portfolio. Future additions or reductions to the allowance may be necessary based on changes in economic, market or other conditions. Changes in estimates could result in a material change in the allowance. In addition, various regulatory agencies, as an integral part of the examination process, periodically review the allowance for loan losses. Such agencies may require the Bank to recognize adjustments to the allowance based on their judgments of the information available to them at the time of their examination.

Acquired Loans

Loans that were acquired from the acquisition of Hamptons State Bank on May 27, 2011 are recorded at fair value with no carryover of the related allowance for loan losses. After acquisition, losses are recognized by an increase in the allowance for loan losses. Determining fair value of the loans involves estimating the amount and timing of expected principal and interest cash flows to be collected on the loans and discounting those cash flows at a market interest rate. Some of the loans at time of acquisition showed evidence of credit deterioration since origination.

For purchased credit impaired loans the excess of cash flows expected at acquisition over the estimated fair value is referred to as the accretable discount and is recognized into interest income over the remaining life of the loan. The difference between contractually required payments at acquisition and the cash flows expected to be collected at acquisition is referred to as the nonaccretable discount. The nonaccretable discount represents estimated future credit losses expected to be incurred over the life of the loan. Subsequent increases to the expected cash flows result in the reversal of a corresponding amount of the nonaccretable discount which is then reclassified as accretable discount and recognized into interest income over the remaining life of the loan using the interest method.

29

Charge-offs of principal amount on acquired loans would be first applied to the nonaccretable discount portion of the fair value adjustment.

Purchased credit impaired loans that met the criteria for nonaccrual of interest prior to the acquisition may be considered performing upon acquisition, regardless of whether the customer is contractually delinquent, if management can reasonably estimate the timing and amount of the expected cash flows on such loans and if management expects to fully collect the new carrying value of the loans. As such, management may no longer consider the loans to be nonaccrual or nonperforming and may accrue interest on these loans, including the impact of any accretable discount.

Net Income

Net income for the three months ended June 30, 2011 was $2.5 million and $0.38 per diluted share as compared to $2.2 million and $0.36 per diluted share for the same period in 2010.  The 10.1% increase reflects growth in net interest income, offset by higher credit costs, increased operating expenses and gains recognized on sale of securities. The impact of the financial results of HSB was immaterial to the quarterly financial results. Changes for the three months ended June 30, 2011 compared to June 30, 2010 include: (i) $1.5 million or 16.8% increase in net interest income as a result of growth in interest earning assets primarily related to loans; (ii) a $0.2 million or 28.6% increase in the provision for loan losses; (iii) $0.2 million or 10.1% decrease in total non interest income as a result of lower net securities gains of $0.3 million recognized in June 2011, lower title insurance revenue of $0.1 million, partially offset by higher service charges and fees for other customer services of $0.1 million; (iv) $0.8 million or an 11.2% increase in total non interest expenses due to 1) $0.4 million increase in salaries and employee benefits related to increased staffing levels; 2) $0.1 million decrease in FDIC assessment as a result of the new calculation of the deposit insurance assessment; 3) $0.4 million of acquisition costs associated with the HSB merger; 4) $0.04 million increase in other operating expenses primarily due to higher professional fees. The effective income tax rate was 31.3% for the quarter ended June 30, 2011 compared to 31.5% for the same period last year.

Net income for the six months ended June 30, 2011 was $4.6 million or $0.71 per diluted share as compared to $4.4 million or $0.70 per diluted share for the same period in 2010.  Changes for the six months ended June 30, 2011 compared to June 30, 2010 include: (i) $2.5 million or 13.8% increase in net interest income as a result of growth in interest earning assets primarily related to loans; (ii) a $0.4 million or 20.0% decrease in the provision for loan losses; (iii) $1.0 million or 22.5% decrease in total non interest income as a result of lower net securities gains of $1.2 million and lower title insurance revenue of $0.1 million, partially offset by higher service charges and fees for other customer services of $0.4 million; (iv) $1.6 million or an 11.7% increase in total non interest expenses due to 1) $0.8 million increase in salaries and employee benefits related to increased staffing levels, 2) $0.1 million increase in net occupancy expense and furniture and fixtures; 3) $0.1 million decrease in FDIC assessment as a result of the new calculation of the deposit insurance assessment; 4) $0.6 million of acquisition costs associated with the HSB merger; 5) $0.2 million increase in other operating expenses primarily related to higher professional fees. The effective income tax rate was 31.1% for the six months ended June 30, 2011 compared to 31.8% for the same period last year.

Analysis of Net Interest Income

Net interest income, the primary contributor to earnings, represents the difference between income on interest earning assets and expenses on interest bearing liabilities. Net interest income depends upon the volume of interest earning assets and interest bearing liabilities and the interest rates earned or paid on them.

The following tables set forth certain information relating to the Company’s average consolidated balance sheets and its consolidated statements of income for the periods indicated and reflect the average yield on assets and average cost of liabilities for the periods indicated.  Such yields and costs are derived by dividing income or expense by the average balance of assets or liabilities, respectively, for the periods shown.  Average balances are derived from daily average balances and include nonaccrual loans.  The yields and costs include fees, which are considered adjustments to yields.  Interest on nonaccrual loans has been included only to the extent reflected in the consolidated statements of income.  For purposes of this table, the average balances for investments in debt and equity securities exclude unrealized appreciation/depreciation due to the application of FASB ASC 320, “Investments - Debt and Equity Securities.”

30

	Three months ended June 30,
	2011							2010
						Average							Average
	Average					Yield/		Average					Yield/
(In thousands)	Balance		Interest			Cost		Balance		Interest			Cost
Interest earning assets:
Loans, net (including loan fee income)	$	544,094	$	8,564		6.31	%	$	449,023	$	7,306		6.53	%
Mortgage-backed securities	274,910		2,385			3.48		227,424		2,378			4.19
Tax exempt securities (1)	110,034		1,084			3.95		108,248		1,063			3.94
Taxable securities	93,053		637			2.75		81,854		570			2.79
Federal funds sold	—		—			—		35		—			—
Deposits with banks	65,292		41			0.25		22,383		11			0.20
Total interest earning assets	1,087,383		12,711			4.69		888,967		11,328			5.11
Non interest earning assets:
Cash and due from banks	20,617							16,158
Other assets	43,256							38,707
Total assets	$	1,151,256						$	943,832
Interest bearing liabilities:
Savings, NOW and money market deposits	$	626,524	$	1,025		0.66	%	$	461,106	$	906		0.79	%
Certificates of deposit of $100,000 or more	94,659		245			1.04		102,502		401			1.57
Other time deposits	42,669		126			1.18		47,248		214			1.48
Federal funds purchased and repurchase agreements	16,392		135			3.30		24,664		141			2.29
Federal Home Loan Bank term advances	330		—			—		—		—			—
Junior Subordinated Debentures	16,002		341			8.55		16,002		341			8.55
Total interest bearing liabilities	796,576		1,872			0.94		651,522		2,003			1.23
Non interest bearing liabilities:
Demand deposits	278,816							229,338
Other liabilities	7,403							5,401
Total liabilities	1,082,795							886,261
Stockholders’ equity	68,461							57,571
Total liabilities and stockholders’ equity	$	1,151,256						$	943,832
Net interest income/interest rate spread (2)			10,839			3.75	%			9,325			3.88	%
Net interest earning assets/net interest margin (3)	$	290,807				4.00	%	$	237,445				4.21	%
Ratio of interest earning assets to interest bearing liabilities						136.51	%						136.44	%
Less: Tax equivalent adjustment			(378		)					(371		)
Net interest income			$	10,461						$	8,954

(1)The above table is presented on a tax equivalent basis.

(2)Net interest rate spread represents the difference between the yield on average interest earning assets and the cost of average interest bearing liabilities.

(3)Net interest margin represents net interest income divided by average interest earning assets.

31

	Six months ended June 30,
	2011							2010
						Average							Average
	Average					Yield/		Average					Yield/
(In thousands)	Balance		Interest			Cost		Balance		Interest			Cost
Interest earning assets:
Loans, net (including loan fee income)	$	523,173	$	16,519		6.37	%	$	447,593	$	14,588		6.57	%
Mortgage-backed securities	272,303		4,701			3.48		229,625		4,907			4.31
Tax exempt securities (1)	110,226		2,192			4.01		101,486		1,938			3.85
Taxable securities	88,281		1,223			2.79		71,542		974			2.75
Federal funds sold	—		—			—		3,528		5			0.29
Deposits with banks	47,808		59			0.25		17,776		19			0.22
Total interest earning assets	1,041,791		24,694			4.78		871,550		22,431			5.19
Non interest earning assets:
Cash and due from banks	18,442							15,615
Other assets	42,536							37,212
Total assets	$	1,102,769						$	924,377
Interest bearing liabilities:
Savings, NOW and money market deposits	$	602,685	$	1,991		0.67	%	$	458,424	$	1,780		0.78	%
Certificates of deposit of $100,000 or more	91,860		488			1.07		97,603		814			1.68
Other time deposits	42,075		253			1.21		46,389		445			1.93
Federal funds purchased and repurchase agreements	16,766		269			3.24		20,512		249			2.45
Federal Home Loan Bank term advances	166		—			—		—		—			—
Junior Subordinated Debentures	16,002		683			8.61		16,002		682			8.59
Total interest bearing liabilities	769,554		3,684			0.97		638,930		3,970			1.25
Non interest bearing liabilities:
Demand deposits	260,712							222,024
Other liabilities	6,156							5,775
Total liabilities	1,036,422							866,729
Stockholders’ equity	66,347							57,648
Total liabilities and stockholders’ equity	$	1,102,769						$	924,377
Net interest income/interest rate spread (2)			21,010			3.81	%			18,461			3.94	%
Net interest earning assets/net interest margin (3)	$	272,237				4.07	%	$	232,620				4.27	%
Ratio of interest earning assets to interest bearing liabilities						135.38	%						136.41	%
Less: Tax equivalent adjustment			(765		)					(676		)
Net interest income			$	20,245						$	17,785

(1)The above table is presented on a tax equivalent basis.

(2)Net interest rate spread represents the difference between the yield on average interest earning assets and the cost of average interest bearing liabilities.

(3)Net interest margin represents net interest income divided by average interest earning assets.

32

Rate/Volume Analysis

Net interest income can be analyzed in terms of the impact of changes in rates and volumes. The following table illustrates the extent to which changes in interest rates and in the volume of average interest earning assets and interest bearing liabilities have affected the Bank’s interest income and interest expense during the periods indicated.  Information is provided in each category with respect to (i) changes attributable to changes in volume (changes in volume multiplied by prior rate); (ii) changes attributable to changes in rates (changes in rates multiplied by prior volume); and (iii) the net changes.  For purposes of this table, changes which are not due solely to volume or rate changes have been allocated to these categories based on the respective percentage changes in average volume and rate.  Due to the numerous simultaneous volume and rate changes during the periods analyzed, it is not possible to precisely allocate changes between volume and rates.  In addition, average earning assets include nonaccrual loans.

	Three months ended June 30,									Six months ended June 30,
	2011 Over 2010									2011 Over 2010
	Changes Due To									Changes Due To
(In thousands)	Volume			Rate			Net Change			Volume			Rate			Net Change
Interest income on interest earning assets:
Loans, net (including loan fee income)	$	2,747		$	(1,489	)	$	1,258		$	3,153		$	(1,222	)	$	1,931
Mortgage-backed securities	1,793			(1,786		)	7			1,771			(1,977		)	(206		)
Tax exempt securities (1)	17			4			21			171			83			254
Taxable securities	125			(58		)	67			234			15			249
Federal funds sold	—			—			—			(3		)	(2		)	(5		)
Deposits with banks	26			4			30			37			3			40
Total interest earning assets	4,708			(3,325		)	1,383			5,363			(3,100		)	2,263
Interest expense on interest bearing liabilities:
Savings, NOW and money market deposits	911			(792		)	119			842			(631		)	211
Certificates of deposit of $100,000 or more	(29		)	(127		)	(156		)	(24		)	(302		)	(326		)
Other time deposits	(19		)	(69		)	(88		)	(38		)	(154		)	(192		)
Federal funds purchased and repurchase agreements	(218		)	212			(6		)	(110		)	130			20
Junior subordinated debentures	—			—			—			—			1			1
Total interest bearing liabilities	645			(776		)	(131		)	670			(956		)	(286		)
Net interest income	$	4,063		$	(2,549	)	$	1,514		$	4,693		$	(2,144	)	$	2,549

(1) The above table is presented on a tax equivalent basis.

Analysis of Net Interest Income for the Three Months ended June 30, 2011 and June 30, 2010

Net interest income was $10.5 million for the three months ended June 30, 2011 compared to $9.0 million for the same period in 2010, an increase of $1.5 million or 16.8%. Net interest margin declined to 4.00% for the quarter ended June 30, 2011, as compared to 4.21% for the quarter ended June 30, 2010 as a result of the historically low market interest rates which was partly offset by strong core deposit growth and higher loan demand. The total average interest earning assets increased $198.4 million or 22.3% yielding 4.69%, and the overall funding cost was .70%, including demand deposits. The yield on interest earning assets decreased approximately 42 basis points which was partly offset by a decrease in the cost of interest bearing liabilities of approximately 29 basis points during the second quarter of 2011 compared to 2010. The increase in average total deposits of $202.5 million primarily funded higher yielding loans, which grew $95.1 million, while average total securities increased $60.5 million from the comparable 2010 quarter.

For the three months ended June 30, 2011, average loans grew by $95.1 million or 21.2% to $544.1 million as compared to $449.0 million for the same period in 2010, driven by growth in commercial real estate mortgage loans and commercial loans. The Bank remains committed to its effective strategic initiatives of growing loans with prudent underwriting, sensible pricing and limited credit and extension risk.

For the three months ended June 30, 2011, average total securities increased $60.5 million or 14.5% to $478.0 million as compared to $417.5 million for the three months ended June 30, 2010. There were no federal funds sold for the three month ended June 30, 2011 compared to average federal funds sold of $0.04 million for the three months ended June 30, 2010. The decrease in the average federal

33

funds sold for the three months ended June 30, 2011 was offset by the growth in average interest earning cash of $43.0 million or 191.7% from $22.3 million in 2010 to $65.3 million in 2011.

Average total interest bearing liabilities were $796.6 million for the three months ended June 30, 2011 compared to $651.5 million for the same period in 2010.  The Bank grew deposits as a result of opening three new branches during 2010, building new relationships in existing markets and the HSB merger. During 2011, the Bank reduced interest rates on deposit products through prudent management of deposit pricing. The reduction in deposit rates resulted in a decrease in the cost of interest bearing liabilities to 0.94% for the three months ended June 30, 2011 from 1.23% for the same period in 2010.  Since the Company’s interest bearing liabilities generally reprice or mature more quickly than its interest earning assets, an increase in short term interest rates initially results in a decrease in net interest income.  Additionally, the large percentages of deposits in money market accounts reprice at short term market rates making the balance sheet more liability sensitive.

For the three months ended June 30, 2011, average total deposits increased by $202.5 million or 24.1% to $1.043 billion from $840.2 million from the same period in 2010.  Components of this increase include an increase in average balances in savings, NOW and money market accounts of $165.4 million or 35.9% to $626.5 million for the three months ended June 30, 2011 compared to $461.1 million for the same period last year.  Average balances in certificates of deposit of $100,000 or more and other time deposits decreased $12.4 million or 8.3% to $137.3 million for 2011 as compared to $149.7 million for the same period last year.  Average balances in demand deposits increased $49.5 million or 21.6% to $278.8 million for 2011 as compared to $229.3 million for the same period last year. Average public fund deposits comprised 19.8% of total average deposits during the three months ended June 30, 2011 and 19.1% of total average deposits for the same period in 2010.  Average federal funds purchased and repurchase agreements decreased $8.3 million or 33.5% to $16.4 million for the three month ended June 30, 2011 as compared to $24.7 million for the same period in the prior year. The average FHLB term advances was $0.3 million for the three months ended June 30, 2011 as a result of a $5.0 million FHLB term advance acquired in connection with the HSB merger and paid off in June. There were no FHLB term advances for the same period in 2010.

Total interest income increased $1.3 million or 12.6% to $12.3 million for the three months ended June 30, 2011 from $11.0 million for the same period in 2010.  Interest income on loans increased $1.3 million or 17.2% to $8.6 million for the three months ended June 30, 2011 from $7.3 million for the same period in 2010. The yield on average loans was 6.3% for 2011 as compared to 6.5% in 2010.

Interest income on investments in mortgage-backed, taxable and tax exempt securities increased $0.1 million to $3.7 million for the six months ended June 30, 2011 compared to $3.6 million for the same period in 2010.  Interest income on securities included net amortization of premium of $0.5 million in 2011 compared to net amortization of premium of $0.3 million for the same period in 2010.  The tax adjusted average yield on total securities decreased to 3.5% in 2011 from 3.8% in 2010.

Interest expense decreased $0.1 million to $1.9 million for the three months ended June 30, 2011 compared to $2.0 million for the same period in 2010. The interest expense in 2011 and 2010 reflects $0.3 million of interest paid related to $16.0 million of junior subordinated debentures which was partly offset by a reduction in interest rates on deposit products through prudent management of deposit pricing.

Analysis of Net Interest Income for the Six Months ended June 30, 2011 and June 30, 2010

Net interest income was $20.2 million for the six months ended June 30, 2011 compared to $17.8 million for the same period in 2010, an increase of $2.4 million or 13.8%. Net interest margin declined to 4.07% as compared to 4.27% for the six months ended June 30, 2010 as a result of lower yielding assets partially offset by strong core deposit growth. The total average interest earning assets increased $170.2 million or 19.5% to $1.042 billion for the six months ended June 30, 2011 compared to $871.6 million for the 2010 period. The yield on interest earning assets decreased approximately 41 basis points which was partly offset by the cost of interest bearing liabilities decreasing approximately 28 basis points during the first six months of 2011 compared to 2010. The increase in average total deposits of $172.9 million funded average loan growth of $75.6 million and average total securities growth of $68.2 million from the comparable 2010 period.

For the six months ended June 30, 2011, average loans grew by $75.6 million or 16.9% to $523.2 million as compared to $447.6 million for the same period in 2010, driven by growth in commercial real estate mortgage loans and commercial loans. Average total securities increased by $68.1 million or 16.9% to $470.8 million for the six months ended June 30, 2011, as compared to $402.7 million for the six months ended June 30, 2010. There were no federal funds sold for the six months ended June 30, 2011 compared to $3.5 million of average federal funds sold for the same period last year. The decrease in the average federal funds sold for the six months ended June 30, 2011 was offset by the growth in average interest earning cash of $30.0 million or 168.9% from $17.8 million in 2010 to $47.8 million in 2011.

34

Average total interest bearing liabilities were $769.6 million for the six months ended June 30, 2011 compared to $638.9 million for the same period in 2010.  The Bank grew deposits as a result of opening three new branches during 2010, building new relationships in existing markets and the HSB merger. During 2011, the Bank reduced interest rates on deposit products through prudent management of deposit pricing. The reduction in deposit rates resulted in a decrease in the cost of interest bearing liabilities to 0.97% for the six months ended June 30, 2011 from 1.25% for the same period in 2010.  Since the Company’s interest bearing liabilities generally reprice or mature more quickly than its interest earning assets, an increase in short term interest rates initially results in a decrease in net interest income.  Additionally, the large percentages of deposits in money market accounts reprice at short term market rates making the balance sheet more liability sensitive.

For the six months ended June 30, 2011, average total deposits increased $172.9 million or 21.0% to $997.3 million from $824.4 million from the same period in 2010.  Components of this increase include an increase in average balances in savings, NOW and money market accounts of $144.3 million or 31.5% to $602.7 million for the six months ended June 30, 2011 compared to $458.4 million for the same period last year.  Average balances in certificates of deposit of $100,000 or more and other time deposits decreased $10.0 million or 7.0% to $134.0 million for 2011 as compared to $144.0 million for the same period last year.  Average balances in demand deposits increased $38.7 million or 17.4% to $260.7 million for 2011 as compared to $222.0 million for the same period last year. Average public fund deposits comprised 20.86% of total average deposits during the six months ended June 30, 2011 and 20.4% of total average deposits for the same period in 2010.  Average federal funds purchased and repurchase agreements decreased $3.7 million or 18.3% to $16.8 million for the six months ended June 30, 2011 as compared to $20.5 million for the same period in the prior year. The average FHLB term advances was $0.2 million for the six months ended June 30, 2011 as a result of a $5.0 million FHLB term advance acquired in connection with the HSB merger and paid off in June. There were no FHLB term advances for the same period in 2010.

Total interest income increased $2.2 million or 9.9% to $23.9 million for the six months ended June 30, 2011 from $21.7 million for the same period in 2010.  Interest income on loans increased $1.9 million or 13.2% to $16.5 million for the six months ended June 30, 2011 from $14.6 million for the same period in 2010. The yield on average loans was 6.4% for 2011 as compared to 6.6% in 2010.

Interest income on investments in mortgage-backed, taxable and tax exempt securities increased $0.3 million to $7.4 million for the six months ended June 30, 2011 compared to $7.1 million for the same period in 2010.  Interest income on securities included net amortization of premium of $1.1 million in 2011 compared to net amortization of premium of $0.6 million for the same period in 2010.  The tax adjusted average yield on total securities decreased to 3.5% in 2011 from 3.9% in 2010.

Interest expense decreased $0.3 million to $3.7 million for the six months ended June 30, 2011 compared to $4.0 million for the same period in 2010. The interest expense in 2011 and 2010 reflects $0.7 million of interest paid related to $16.0 million of junior subordinated debentures which was partly offset by a reduction in interest rates on deposit products through prudent management of deposit pricing.

Provision and Allowance for Loan Losses

The Bank’s loan portfolio consists primarily of real estate loans secured by commercial and residential real estate properties located in the Bank’s principal lending area of Suffolk County which is located on the eastern portion of Long Island. The interest rates charged by the Bank on loans are affected primarily by the demand for such loans, the supply of money available for lending purposes, the rates offered by its competitors, the Bank’s relationship with the customer, and the related credit risks of the transaction. These factors are affected by general and economic conditions including, but not limited to, monetary policies of the federal government, including the Federal Reserve Board, legislative policies and governmental budgetary matters.

Loans of approximately $54.0 million or 9.2% of total loans at June 30, 2011 were classified as potential problem loans compared to $43.9 million or 8.7% at December 31, 2010 and $44.1 million or 9.4% at June 30, 2010. Potential problem loans include loans with credit quality indicators with the internally assigned grades of special mention, substandard and doubtful. These loans are classified as potential problem loans as management has information that indicates the borrower may not be able to comply with the present repayment terms. These loans are subject to increased management attention and their classification is reviewed on at least a quarterly basis.

At June 30, 2011, approximately $31.2 million of these loans were commercial real estate (“CRE”) loans which were well secured with real estate as collateral. Of the $31.2 million of CRE loans, $28.9 million were current and $2.3 million were past due. In addition, all but $2.1 million of the CRE loans have personal guarantees.  At June 30, 2011, approximately $4.1 million of classified loans were residential real estate loans with $2.1 million current and $2.0 million past due. Commercial, financial, and agricultural loans represented $9.0 million of classified loans and $7.4 million were current and $1.6 million was past due. Approximately $9.5 million of classified loans represented real estate construction and land loans with $6.2 million current and $3.3 million past due. All real estate construction and land loans are well secured with collateral. The remaining $0.2 million in classified loans are consumer

35

loans that are unsecured and current, have personal guarantees and demonstrate sufficient cash flow to pay the loans. Due to the structure and nature of the credits, we do not expect to sustain a material loss on these relationships.

CRE loans represented $262.3 million or 44.5% of the total loan portfolio at June 30, 2011 compared to $236.0 million or 46.9% at December 31, 2010. The Bank’s underwriting standards for CRE loans requires an evaluation of the cash flow of the property, the overall cash flow of the borrower and related guarantors as well as the value of the real estate securing the loan. In addition, the Bank’s underwriting standards for CRE loans are consistent with regulatory requirements with original loan to value ratios less than or equal to 75%.  The Bank considers charge-off history, delinquency trends, cash flow analysis, and the impact of the local economy on commercial real estate values when evaluating the appropriate level of the allowance for loan losses.  Real estate values in our geographic markets increased significantly from 2000 through 2007. Commencing in 2008, following the financial crisis and significant downturn in the economy, real estate values began to decline. This decline continued into 2009 and appears to have stabilized during 2010. The estimated decline in residential and commercial real estate values range from 15-20% from the 2007 levels, depending on the nature and location of the real estate.

As of June 30, 2011 and December 31, 2010, the Company had impaired loans as defined by FASB ASC No. 310, “Receivables” of $10.5 million and $9.9 million, respectively. For a loan to be considered impaired, management determines after review whether it is probable that the Bank will not be able to collect all amounts due according to the contractual terms of the loan agreement. Additionally management applies its normal loan review procedures in making these judgments. Impaired loans include individually classified nonaccrual loans and troubled debt restructured (“TDR”) loans. For impaired loans, the Bank evaluates the impairment of the loan in accordance with FASB ASC 310-10-35-22.  Impairment is determined based on the present value of expected future cash flows discounted at the loan’s effective interest rate. For loans that are collateral dependent, the fair value of the collateral is used to determine the fair value of the loan. The fair value of the collateral is determined based upon recent appraised values. The fair value of the collateral or present value of expected cash flows is compared to the carrying value to determine if any write-down or specific loan loss allowance allocation is required.

Nonaccrual loans were $7.0 million or 1.19% of total loans at June 30, 2011 and were $6.7 million or 1.34% of total loans at December 31, 2010. Approximately $4.7 million of the nonaccrual loans at June 30 2011 and at December 31, 2010, represent troubled debt restructured loans. As of June 30, 2011, two of the borrowers with loans totaling $1.7 million are complying with the modified terms of the loans and are currently making payments. Another borrower with loans totaling $3.0 million is past due and the Bank has initiated the foreclosure process. Total nonaccrual troubled debt restructured loans are secured with collateral that has a fair value of $5.8 million. Furthermore, the Bank has no commitment to lend additional funds to these debtors.

In addition, the Company has three borrowers with TDR loans of $3.5 million at June 30, 2011 that are current and secured with collateral that has a fair value of approximately $8.6 million.  At December 31, 2010, the Company had one borrower with TDR loans of $3.2 million that was current and secured with collateral that had a fair value of approximately $5.4 million as well as personal guarantors. Management believes that the ultimate collection of principal and interest is reasonably assured and therefore continues to recognize interest income on an accrual basis. In addition, the Bank has no commitment to lend additional funds to these debtors. Two of the borrowers were determined to be impaired during the second quarter of 2011 and since that determination the interest income recognized has been immaterial. The third loan was determined to be impaired during the third quarter of 2008 and since that determination $0.3 million of interest income has been recognized.

The Bank had no foreclosed real estate at June 30, 2011, December 31, 2010 and June 30, 2010, respectively.

36

The following table sets forth impaired loans by loan type:

	June 30,		December 31,
(In thousands)	2011		2010
Nonaccrual Loans:
Commercial real estate mortgage loans	$	714	$	478
Residential real estate mortgage loans	1,291		1,401
Commercial, financial and agricultural loans	47		32
Installment/consumer loans	6		86
Real estate construction and land loans	250		—
Total	2,308		1,997
Restructured Loans:
Commercial real estate mortgage loans	3,186		3,219
Residential real estate mortgage loans	1,464		2,042
Commercial, financial and agricultural loans	510		—
Installment/consumer loans	—		—
Real estate construction and land loans	3,014		2,686
Total	8,174		7,947
Total Impaired Loans	$	10,482	$	9,944

Restructured loans totaled $8.2 million and $7.9 million as of June 30, 2011 and December 31, 2010, respectively, of which $4.7 million were nonaccrual as of June 30, 2011 and December 31, 2010.

Based on our continuing review of the overall loan portfolio, the current asset quality of the portfolio, the growth in our loan portfolio, and the net charge-offs, a provision for loan losses of $0.9 million and $1.6 million was recorded during the three and six months ended June 30, 2011 compared to a provision for loan loss of $0.7 million and $2.0 million that was recorded during the same periods in 2010. The Bank recognized net charge-offs in the amount of $0.6 million for the six months ended June 30, 2011 and for the same period in 2010. The allowance for loan losses increased to $9.5 million at June 30, 2011, as compared to $8.5 million at December 31, 2010 and $7.4 million at June 30, 2010.  As a percentage of total loans, the allowance was 1.61% at June 30, 2011 compared to 1.69% at December 31, 2010 and 1.59% at June 30, 2010.  In accordance with current accounting guidance, the acquired HSB loans are required to be recorded at fair value, effectively netting estimated future losses against the loan balances. The allowance as a percentage of the Bank’s originated loans was 1.72% at June 30, 2011. Management continues to carefully monitor the loan portfolio as well as local real estate trends. The Bank’s consistent and rigorous underwriting standards preclude sub prime lending, and management remains cautious about the potential for an indirect impact on the local economy and real estate values in the future.

37

The following table sets forth changes in the allowance for loan losses:

	For the			For the
	Six Months Ended			Year Ended
(Dollars in thousands)	June 30, 2011			December 31, 2010
Allowance for loan losses balance at beginning of period	$	8,497		$	6,045
Charge-offs:
Commercial real estate mortgage loans	—			73
Multi-family mortgage loans	—			—
Residential real estate mortgage loans	159			20
Commercial, financial and agricultural loans	226			879
Installment/consumer loans	100			148
Real estate construction and land loans	150			—
Total	635			1,120
Recoveries:
Commercial real estate mortgage loans	—			—
Multi-family mortgage loans	—			—
Residential real estate mortgage loans	3			4
Commercial, financial and agricultural loans	18			56
Installment/consumer loans	11			12
Real estate construction and land loans	—			—
Total	32			72
Net charge-offs	(603		)	(1,048		)
Provision for loan losses charged to operations	1,600			3,500
Balance at end of period	$	9,494		$	8,497
Ratio of annualized net charge-offs during period to average loans outstanding	(0.23		)%	(0.23		)%

The following table sets forth the allocation of the total allowance for loan losses by loan type:

	June 30,				December 31,
	2011				2010
			Percentage				Percentage
			of Loans				of Loans
			to Total				to Total
(Dollars in thousands)	Amount		Loans		Amount		Loans
Commercial real estate mortgage loans	$	2,923	44.5	%	$	3,310	46.9	%
Residential real estate mortgage loans	2,444		26.6		1,642		28.0
Commercial, financial and agricultural loans	2,938		20.2		2,804		19.4
Real estate construction and land loans	500		3.3		185		2.0
Multi-Family	390		3.6		133		1.8
Installment/consumer loans	299		1.8		423		1.9
Total	$	9,494	100.0	%	$	8,497	100.0	%

Non Interest Income

Total non interest income decreased $0.2 million or 10.1% to $1.8 million for the three months ended June 30, 2011 compared to $2.0 million for the same period in 2010.  The decline was primarily the result of $0.3 million of lower net securities gains recognized for the three months ended June 30, 2011 compared to the same period last year.  Title fee income related to Bridge Abstract decreased $0.1 million or 17.3% to $0.2 million for the three months ended June 30, 2011 compared to $0.3 million for the same period in 2010. The decrease was attributable to lower volume in the number of transactions processed. Service charges on deposit accounts increased $0.1 million or 6.5% to $0.8 million for the three months ended June 30, 2011 from $0.7 million for the same period in 2010. Fees for other customer services were $0.6 million and represented an increase of $0.1 million or 14.3% from $0.5 million for the same period last year primarily related to higher electronic banking and investment services income.

38

Total non interest income decreased $1.0 million or 22.5% to $3.2 million for the six months ended June 30, 2011 compared to $4.2 million for the same period in 2010.  The decline was primarily the result of $1.2 million of lower net securities gains recognized for the six months ended June 30, 2011 compared to the same period last year.  Title fee income related to Bridge Abstract decreased $0.2 million or 18.5% to $0.4 million for the six months ended June 30, 2011 compared to $0.6 million for the same period in 2010. The decrease was attributable to lower volume in the number of transactions processed. Service charges on deposit accounts increased $0.2 million or 11.5% to $1.6 million for the six months ended June 30, 2011 from $1.4 million for the same period in 2010. Fees for other customer services were $1.1 million and represented an increase of $0.2 million or 20.0% from $0.9 million for the same period last year primarily related to higher electronic banking and investment services income.

Non Interest Expense

Total non interest expense increased $0.8 million or 11.2% to $7.8 million during the three months ended June 30, 2011 compared to $7.0 million over the same period in 2010.  Salaries and employees benefits increased $0.4 million or 10.6% to $4.4 million for the three months ended June 30, 2011 from $4.0 million for the same period in 2010. The increase reflects additional positions to support the Company’s expanding infrastructure, new branches and larger loan portfolio. FDIC assessments decreased $0.1 million or 30.8% to $0.2 million for the three months ended June 30, 2011 compared to $0.3 million for the same period last year.  The three months ended June 30, 2011, also included acquisition cost of $0.4 million in connection with the HSB merger.

Total non interest expense increased $1.6 million or 11.7% to $15.2 million during the six months ended June 30, 2011 compared to $13.6 million over the same period in 2010.  Salaries and employees benefits increased $0.8 million or 9.7% to $8.6 million for the six months ended June 30, 2011 from $7.8 million for the same period in 2010. The increase reflects additional positions to support the Company’s expanding infrastructure, new branches and larger loan portfolio. Net occupancy expense increased $0.1 million or 5.2%  to $1.5 million for the six months ended June 30, 2011 compared to $1.4 million for the same period in 2010. FDIC assessments decreased $0.1 million or 12.7% to $0.5 million for the six months ended June 30, 2011 compared to $0.6 million for the same period last year.  The six months ended June 30, 2011 includes acquisition costs of $0.6 million in connection with the HSB merger. Other operating increased $0.2 million or 5.3% to $3.4 million for the six months ended June 30, 2011 compared to $3.2 million for the same period last year primarily due to increased professional fees.

Income Taxes

The provision for income taxes increased $0.1 million or 8.8% to $1.1 million for the three months ended June 30, 2011 compared to $1.0 million for the three months ended June 30, 2010. The effective tax rate for the three months ended June 30, 2011 decreased to 31.3% from 31.5% for the same period last year. The reduction in the effective tax rate was a result of a higher percentage of interest income from tax exempt securities.

The provision for income taxes increased $0.1 million or 2.9% to $2.1 million for the six months ended June 30, 2011 compared to $2.0 million for the six months ended June 30, 2010. The effective tax rate for the six months ended June 30, 2011 decreased to 31.1% from 31.8% for the same period last year. The reduction in the effective tax rate was a result of a higher percentage of interest income from tax exempt securities.

Financial Condition

Total assets grew to $1.193 billion, a 23% increase over the June 2010 level of $972.7 million and 16% over the December 31, 2010 level of $1.028 billion with all growth funded by deposits and capital. Contributing to the change was the impact of the HSB acquisition which added total assets on a fair value basis of $69.0 million, with loans of $39.1 million and deposits of $56.9 million. Excluding the assets acquired in connection with the HSB transaction, total assets grew $95.7 million over December 31, 2010 including growth of $46.7 million in loans and $43.3 million in securities. The ability to grow the investment and loan portfolios, while minimizing interest rate risk sensitivity and maintaining credit quality remains a strong focus point of management. Total deposits reflect organic growth of $98.4 million or 10.7% compared to December 31, 2010. Stockholders’ equity was $78.0 million at June 30, 2011, an increase of $12.3 million or 18.8% from December 31, 2010, primarily due to the issuance of $5.85 million in common equity in connection with the HSB transaction, net income of $4.6 million and an increase in the net unrealized gain on the securities portfolio of $1.0 million.

Liquidity

The objective of liquidity management is to ensure the sufficiency of funds available to respond to the needs of depositors and borrowers, and to take advantage of unanticipated earnings enhancement opportunities for Company growth.  Liquidity management addresses the ability of the Company to meet financial obligations that arise in the normal course of business.  Liquidity is primarily

39

needed to meet customer borrowing commitments, deposit withdrawals either on demand or contractual maturity, to repay other borrowings as they mature, to fund current and planned expenditures and to make new loans and investments as opportunities arise.

The Holding Company’s principal sources of liquidity included cash and cash equivalents of $2.2 million as of June 30, 2011, and dividends from the Bank. Cash available for distribution of dividends to shareholders of the Company is primarily derived from dividends paid by the Bank to the Company. During the six months ended June 30, 2011, the Bank did not pay a cash dividend to the Company. As of June 30, 2011, the Bank had $22.5 million of retained net income available for dividends to the Company. Prior regulatory approval is required if the total of all dividends declared by the Bank in any calendar year exceeds the total of the Bank’s net income of that year combined with its retained net income of the preceding two years. In the event that the Company subsequently expands its current operations, in addition to dividends from the Bank, it will need to rely on its own earnings, additional capital raised and other borrowings to meet liquidity needs. In December 2009, the Company completed a private placement of $16.0 million aggregate liquidation amount of 8.50% cumulative convertible trust preferred securities (the “TPS”) through a newly-formed subsidiary, Bridge Statutory Capital Trust II, a wholly-owned Delaware statutory trust (the “Trust”).  The net proceeds were used for general corporate purposes, primarily to provide additional capital to the Bank.

The Bank’s most liquid assets are cash and cash equivalents, securities available for sale and securities held to maturity due within one year.  The levels of these assets are dependent upon the Bank’s operating, financing, lending and investing activities during any given period.  Other sources of liquidity include principal repayments and maturities of loan and investment securities, lines of credit with other financial institutions including the Federal Home Loan Bank and the Federal Reserve Bank, growth in core deposits and sources of wholesale funding such as brokered certificates of deposits.  While scheduled loan amortization, maturing securities and short term investments are a relatively predictable source of funds, deposit flows and loan and mortgage-backed securities prepayments are greatly influenced by general interest rates, economic conditions and competition.  The Bank adjusts its liquidity levels as appropriate to meet funding needs such as seasonal deposit outflows, loans, and asset and liability management objectives.  Historically, the Bank has relied on its deposit base, drawn through its branches that serve its market area and local municipal deposits, as its principal source of funding.  The Bank seeks to retain existing deposits and loans and maintain customer relationships by offering quality service and competitive interest rates to its customers, while managing the overall cost of funds needed to finance its strategies.

The Bank’s Asset/Liability and Funds Management Policy allows for wholesale borrowings of up to 25% of total assets.  At June 30, 2011, the Bank had aggregate lines of credit of $227.0 million with unaffiliated correspondent banks to provide short term credit for liquidity requirements.  Of these aggregate lines of credit, $207.0 million is available on an unsecured basis.  The Bank also has the ability, as a member of the Federal Home Loan Bank (“FHLB”) system, to borrow against unencumbered residential and commercial mortgages owned by the Bank.  The Bank also has a master repurchase agreement with the FHLB, which increases its borrowing capacity.  In addition, the Bank has an approved broker relationship for the purpose of issuing brokered certificates of deposit.  As of June 30, 2011 and December 31, 2010, the Bank had no brokered certificates of deposit.  There were no overnight borrowings as of June 30, 2011 and $5 million in overnight borrowings as of December 31, 2010. The Bank had $16.2 million of securities sold under agreements to repurchase outstanding as of June 30, 2011 and $16.4 million of securities sold under agreements to repurchase outstanding as of December 31, 2010.  There were no advances outstanding as of June 30, 2011 and December 31, 2010 with the FHLB.

Management continually monitors the liquidity position and believes that sufficient liquidity exists to meet all of our operating requirements.  Based on the objectives determined by the Asset and Liability Committee, the Bank’s liquidity levels may be affected by the use of short term and wholesale borrowings, and the amount of public funds in the deposit mix.  The Asset and Liability Committee is comprised of members of senior management and the Board.  Excess short term liquidity is invested overnight at the highest rate available at the Federal Reserve or in federal funds sold.  The Bank invested $11.6 million at the Federal Reserve as of June 30, 2011, $13.4 million as of June 30, 2010 and $0.9 million as of December 31, 2010. The Bank did not have overnight federal funds sold as of June 30, 2011, June 30, 2010 or December 31, 2010.

Capital Resources

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

40

Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios (set forth in the following table) of total and Tier 1 capital (as defined in the regulations) to risk weighted assets (as defined), and of Tier 1 capital (as defined) to average assets (as defined).  Management believes as of June 30, 2011, the Company and the Bank met all capital adequacy requirements. In April 2009, the Company announced that its Board of Directors approved and adopted a Dividend Reinvestment Plan (“DRP Plan”) and filed a registration statement on Form S-3 to register 600,000 shares of common stock with the Securities and Exchange Commission (“SEC”) pursuant to the DRP Plan. In April 2010, the Company increased the discount from 3% to 5%, and raised the quarterly optional cash purchase amount to $50,000 under the DRP Plan. Proceeds from the issuance of common stock related to the DRP Plan for the six months ended June 30, 2011, was $1.8 million. Since the inception of the DRP Plan in April 2009 through June 30, 2011, the Company has issued 153,467 shares of common stock and raised $3.5 million in capital. In June 2009, the Company filed a shelf registration statement on Form S-3 to register up to $50 million of securities with the SEC. In December 2009, the Company completed a private placement of $16.0 million aggregate liquidation amount of 8.50% cumulative convertible trust preferred securities (the “TPS”) through a newly-formed subsidiary, Bridge Statutory Capital Trust II, a wholly-owned Delaware statutory trust (the “Trust”).  The TPS mature in 30 years, and carry a fixed distribution rate of 8.50%.  The TPS have a liquidation amount of $1,000 per security.  The Company has the right to redeem the TPS at par (plus any accrued but unpaid distributions) at any time after September 30, 2014.  Holders of the TPS may convert the TPS into shares of the Company’s common stock at a conversion price equal to $31.00 per share, which represents 125% of the average closing price of the Company’s common stock over the 20 trading days ended on October 14, 2009.  Each $1,000 in liquidation amount of the TPS is convertible into 32.2581 shares of the Company’s common stock. As provided in the regulations, TPS are included in holding company Tier 1 capital (up to a limit of 25% of Tier 1 capital). On May 27, 2011, the Company issued 273,479 shares of common stock and $5.8 million in capital in connection with the acquisition of Hamptons State Bank.

At June 30, 2011 and December 31, 2010, actual capital levels and minimum required levels for the Company and the Bank were as follows:

Bridge Bancorp, Inc. (Consolidated)
As of  June 30,	2011
(Dollars in thousands)									To Be Well
					For Capital				Capitalized Under
					Adequacy				Prompt Corrective
	Actual				Purposes				Action Provisions
	Amount		Ratio		Amount		Ratio		Amount	Ratio
Total Capital (to risk weighted assets)	$	98,460	13.1	%	$	60,237	8.0	%	n/a	n/a
Tier 1 Capital (to risk weighted assets)	89,047		11.8	%	30,118		4.0	%	n/a	n/a
Tier 1 Capital (to average assets)	89,047		7.8	%	45,933		4.0	%	n/a	n/a
As of December 31,	2010
(Dollars in thousands)									To Be Well
					For Capital				Capitalized Under
					Adequacy				Prompt Corrective
	Actual				Purposes				Action Provisions
	Amount		Ratio		Amount		Ratio		Amount	Ratio
Total Capital (to risk weighted assets)	$	88,006	13.7	%	$	51,504	8.0	%	n/a	n/a
Tier 1 Capital (to risk weighted assets)	79,953		12.4	%	25,752		4.0	%	n/a	n/a
Tier 1 Capital (to average assets)	79,953		7.9	%	40,667		4.0	%	n/a	n/a

41

Bridgehampton National Bank
As of June 30,	2011
(Dollars in thousands)									To Be Well
					For Capital				Capitalized Under
					Adequacy				Prompt Corrective
	Actual				Purposes				Action Provisions
	Amount		Ratio		Amount		Ratio		Amount		Ratio
Total Capital (to risk weighted assets)	$	96,210	12.8	%	$	60,217	8.0	%	$	75,272	10.0	%
Tier 1 Capital (to risk weighted assets)	86,800		11.5	%	30,109		4.0	%	45,163		6.0	%
Tier 1 Capital (to average assets)	86,800		7.6	%	45,907		4.0	%	57,383		5.0	%
As of December 31,	2010
(Dollars in thousands)									To Be Well
					For Capital				Capitalized Under
					Adequacy				Prompt Corrective
	Actual				Purposes				Action Provisions
	Amount		Ratio		Amount		Ratio		Amount		Ratio
Total Capital (to risk weighted assets)	$	85,514	13.3	%	$	51,444	8.0	%	$	64,304	10.0	%
Tier 1 Capital (to risk weighted assets)	77,470		12.1	%	25,722		4.0	%	38,583		6.0	%
Tier 1 Capital (to average assets)	77,470		7.6	%	40,639		4.0	%	50,799		5.0	%

Impact of Inflation and Changing Prices

The Unaudited Consolidated Financial Statements and notes thereto presented herein have been prepared in accordance with U.S. generally accepted accounting principles, which require the measurement of financial position and operating results in terms of historical dollars without considering changes in the relative purchasing power of money over time due to inflation.  The primary effect of inflation on the operations of the Company is reflected in increased operating costs.  Unlike most industrial companies, virtually all of the assets and liabilities of a financial institution are monetary in nature.  As a result, changes in interest rates have a more significant effect on the performance of a financial institution than do the effects of changes in the general rate of inflation and changes in prices. Changes in interest rates could adversely affect our results of operations and financial condition.  Interest rates do not necessarily move in the same direction, or in the same magnitude, as the prices of goods and services.  Interest rates are highly sensitive to many factors, which are beyond the control of the Company, including the influence of domestic and foreign economic conditions and the monetary and fiscal policies of the United States government and federal agencies, particularly the Federal Reserve Bank.

Recent Regulatory and Accounting Developments

In April 2011, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update No. 2011-2, “A Creditor’s Determination of Whether a Restructuring Is a Troubled Debt Restructuring” (“ASU 2011-2”).  ASU 2011-2 clarifies the guidance for determining whether a loan restructuring constitutes a troubled debt restructuring (“TDR”) outlined in Accounting Standards Codification (“ASC”) No. 310-40, “Receivables—Troubled Debt Restructurings by Creditors,” by providing additional guidance to a creditor in making the following required assessments needed to determine whether a restructuring is a TDR: (i) whether or not a concession has been granted in a debt restructuring; (ii) whether a temporary or permanent increase in the contractual interest rate precludes the restructuring from being a TDR; (iii) whether a restructuring results in an insignificant  delay in payment; (iv) whether a borrower that is not currently in payment default is experiencing financial difficulties; and (v) whether a creditor can use the effective interest rate test outlined in debtor’s guidance on restructuring of payables (ASC Topic No. 470-60-55-10) when evaluating whether or not a restructuring constitutes a TDR.  This update is effective the first interim or annual period beginning on or after June 15, 2011, and should be applied retrospectively to the beginning of the annual period of adoption. Adoption of ASU 2011-2 did not have a material impact on the Company.

In July 2010, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update No. 2010-20, “Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses” (“ASU 2010-20”).  ASU 2010-20 requires companies to provide a greater level of disaggregated information regarding: (1) the credit quality of their financing receivables; and (2) their allowance for credit losses. ASU 2010-20 further requires companies to disclose credit quality indicators, past due information, and modifications of their financing receivables. For public companies, ASU 2010-20 is effective for interim and annual reporting periods ending on or after December 15, 2010. ASU 2010-20 encourages, but does not require, comparative disclosures for earlier reporting periods that ended before initial adoption.  Adoption of ASU 2010-20 did not have a material impact on the Company.

42

In January 2010, FASB issued Accounting Standards Update No. 2010-06, “Fair Value Measurements and Disclosures (Topic 820): Improving Disclosures about Fair Value Measurements” (“ASU 2010-6”).  ASU 2010-6 required new disclosures related to transfers in and out of fair value hierarchy Levels 1 and 2, as well as certain activities for assets whose fair value is measured under the Level 3 hierarchy. ASU 2010-6 also provided amendments clarifying the level of disaggregation and disclosures about inputs and valuation techniques along with conforming amendments to the guidance on employers’ disclosures about postretirement benefit plan assets. ASU 2010-6 was effective for interim and annual reporting periods beginning after December 15, 2009, except for the disclosures about purchases, sales, issuances, and settlements in the roll forward of activity in Level 3 fair value measurements, which are effective for fiscal years beginning after December 15, 2010, and for interim periods within those fiscal years. Adoption of ASU 2010-6 has not had, and is not expected to have, a material impact on the Company.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Asset/Liability Management

Management considers interest rate risk to be the most significant market risk for the Company.  Market risk is the risk of loss from adverse changes in market prices and rates.  Interest rate risk is the exposure to adverse changes in the net income of the Company as a result of changes in interest rates.

The Company’s primary earnings source is net interest income, which is affected by changes in the level of interest rates, the relationship between rates, the impact of interest rate fluctuations on asset prepayments, the level and composition of deposits and liabilities, and the credit quality of earning assets.  The Company’s objectives in its asset and liability management are to maintain a strong, stable net interest margin, to utilize its capital effectively without taking undue risks, to maintain adequate liquidity, and to reduce vulnerability of its operations to changes in interest rates.

The Company’s Asset and Liability Committee evaluates periodically, but at least four times a year, the impact of changes in market interest rates on assets and liabilities, net interest margin, capital and liquidity.  Risk assessments are governed by policies and limits established by senior management, which are reviewed and approved by the full Board of Directors at least annually.  The economic environment continually presents uncertainties as to future interest rate trends.  The Asset and Liability Committee regularly utilizes a model that projects net interest income based on increasing or decreasing interest rates, in order to be better able to respond to changes in interest rates.

At June 30, 2011, $488.3 million or 90.4% of the Company’s securities had fixed interest rates.  Changes in interest rates affect the value of the Company’s interest earning assets and in particular its securities portfolio.  Generally, the value of securities fluctuates inversely with changes in interest rates.  Increases in interest rates could result in decreases in the market value of interest earning assets, which could adversely affect the Company’s stockholders’ equity and its results of operations if sold.  The Company is also subject to reinvestment risk associated with changes in interest rates.  Changes in market interest rates could also affect the type (fixed-rate or adjustable-rate) and the amount of loans originated by the Company and the average life of loans and securities, which can impact the yields earned on the Company’s loans and securities. Changes in interest rates may affect the average life of loans and mortgage related securities.  In periods of decreasing interest rates, the average life of loans and securities held by the Company may be shortened to the extent increased prepayment activity occurs during such periods which, in turn, may result in the investment of funds from such prepayments in lower yielding assets.  Under these circumstances the Company is subject to reinvestment risk to the extent that it is unable to reinvest the cash received from such prepayments at rates that are comparable to the rates on existing loans and securities.  Additionally, increases in interest rates may result in decreasing loan prepayments with respect to fixed rate loans, (and therefore an increase in the average life of such loans), may result in a decrease in loan demand, and make it more difficult for borrowers to repay adjustable rate loans.

The Company utilizes the results of a detailed and dynamic simulation model to quantify the estimated exposure to net interest income to sustained interest rate changes.  Management routinely monitors simulated net interest income sensitivity over a rolling two-year horizon.  The simulation model captures the seasonality of the Company’s deposit flows and the impact of changing interest rates on the interest income received and the interest expense paid on all assets and liabilities reflected on the Company’s consolidated balance sheet.  This sensitivity analysis is compared to the asset and liability policy limits that specify a maximum tolerance level for net interest income exposure over a one-year horizon given a 100 and 200 basis point upward shift in interest rates and a 100 basis point downward shift in interest rates.  A parallel and pro rata shift in rates over a twelve-month period is assumed.

43

The following reflects the Company’s net interest income sensitivity analysis at June 30, 2011:

	June 30, 2011					December 31, 2010
Change in Interest	Potential Change					Potential Change
Rates in Basis Points	in Net					in Net
(Dollars in thousands)	Interest Income					Interest Income
		$ Change		% Change			$ Change		% Change
200	$	(1,794	)	(4.04	%)	$	(2,022	)	(5.13	%)
100	$	(598	)	(1.35	%)	$	(872	)	(2.21	%)
Static	—			—		—			—
(100)	$	277		0.62	%	$	183		0.46	%

The preceding sensitivity analysis does not represent a Company forecast and should not be relied upon as being indicative of expected operating results.  These hypothetical estimates are based upon numerous assumptions including, but not limited to, the nature and timing of interest rate levels and yield curve shapes, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits, and reinvestment and replacement of asset and liability cash flows.  While assumptions are developed based upon perceived current economic and local market conditions, the Company cannot make any assurances as to the predictive nature of these assumptions including how customer preferences or competitor influences may change.

Also, as market conditions vary from those assumed in the sensitivity analysis, actual results will also differ due to prepayment and refinancing levels likely deviating from those assumed, the varying impact of interest rate change caps or floors on adjustable rate assets, the potential effect of changing debt service levels on customers with adjustable rate loans, depositor early withdrawals, prepayment penalties and product preference changes and other internal and external variables.  Furthermore, the sensitivity analysis does not reflect actions that management might take in responding to, or anticipating changes in interest rates and market conditions.

Item 4. Controls and Procedures

An evaluation was performed under the supervision and with the participation of the Company’s management, including the Principal Executive Officer and Principal Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) promulgated under the Securities and Exchange Act of 1934, as amended) as of June 30, 2011.  Based on that evaluation, the Company’s Principal Executive Officer and Principal Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of the end of the period covered by this quarterly report.  There has been no change in the Company’s internal control over financial reporting during the quarter that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

44

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

None.

Item 1A. Risk Factors

There is one additional risk factor described below in addition to the factors disclosed in Item 1A., Risk Factors, in the Company’s Annual Report on Form 10-K for the year ended December 31, 2010.

Downgrade in the U.S. government’s sovereign credit rating

The Standard & Poor’s downgrade in the U.S. government’s sovereign credit rating and in the credit ratings of instruments issued, insured or guaranteed by certain related institutions, agencies and instrumentalities, could result in risks to the Company and general economic conditions that we are not able to predict.

On August 5, 2011, Standard & Poor’s downgraded the United States long-term debt rating from its AAA rating to AA+.   On August 8, 2011, Standard & Poor’s downgraded the credit ratings of certain long-term debt instruments issued by Fannie Mae and Freddie Mac and other U.S. government agencies linked to long-term U.S. debt. Instruments of this nature are key assets on the balance sheets of financial institutions, including the Bank.  These downgrades could adversely affect the market value of such instruments, and could adversely impact the Company’s ability to obtain funding that is collateralized by affected instruments, as well as affecting the pricing of that funding when it is available. We cannot predict if, when or how these changes to the credit ratings will affect economic conditions. These ratings downgrades could result in a significant adverse impact to the Company, and could exacerbate the other risks to which the Company is subject, including those described under Item 1A. Risk Factors, in the Company’s Annual Report on Form 10-K for the year ended December 31, 2010.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

(a)Not applicable.

(b)Not applicable.

(c)Not applicable.

Item 3. Defaults upon Senior Securities

Not applicable.

Item 4. Removed and Reserved

Item 5. Other Information

Not applicable.

Item 6. Exhibits and Reports on Form 8-K

31.1	Certification of Principal Executive Officer pursuant to Rule 13a-14(a)
31.2	Certification of Principal Financial Officer pursuant to Rule 13a-14(a)
32.1	Certification of Chief Executive Officer and Chief Financial Officer pursuant to Rule 13a-14(b) and 18 U.S.C. Section 1350

45

SIGNATURES

In accordance with the requirement of the Securities Exchange Act of 1934, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	BRIDGE BANCORP, INC.
	Registrant
August 8, 2011	/s/ Kevin M. O’Connor
	Kevin M. O’Connor
	President and Chief Executive Officer
August 8, 2011	/s/ Howard H. Nolan
	Howard H. Nolan
	Senior Executive Vice President, Chief Financial Officer

46

EX-31.1

EXHIBIT 31.1

CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER PURSUANT TO RULE 13a-14(a)

I, Kevin M. O’Connor, certify that:

1)I have reviewed this quarterly report on Form 10-Q of Bridge Bancorp, Inc.;

2)Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3)Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4)The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15(d)-15(f)) for the registrant and have:

a)designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

b)designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c)evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d)disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5)The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors:

a)all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b)any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date:  August 8, 2011

/s/ Kevin M. O’Connor

Kevin M. O’Connor

President and Chief Executive Officer

47

EX-31.2

EXHIBIT 31.2

CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER PURSUANT TO RULE 13a-14(a)

I, Howard H. Nolan, certify that:

1.I have reviewed this quarterly report on Form 10-Q of Bridge Bancorp, Inc.;

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15(d)-15(f)) for the registrant and have:

a)designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

b)designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c)evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d)disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors:

a)all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b)any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date:  August 8, 2011

/s/ Howard H. Nolan

Howard H. Nolan

Senior Executive Vice President, Chief Financial Officer

48

EX-32.1

This certification is being furnished as required by Rule 13a-14(b) under the Securities Exchange Act of 1934 (the “Exchange Act”) and Section 1350 of Chapter 63 of Title 18 of the United States Code, and shall not be deemed “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to the liability of that section.  This certification shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Exchange Act, except as otherwise stated in such filing.

EXHIBIT 32.1

CERTIFICATION PURSUANT TO RULE 13a-14(b) 18 U.S.C. SECTION 1350,

As adopted pursuant to

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Bridge Bancorp, Inc. (the “Company”) on Form 10-Q for the period ended June 30, 2011 as filed with the Securities and Exchange Commission, (the “Report”), we, Kevin M. O’Connor, President and Chief Executive Officer of the Company and, Howard H. Nolan, Senior Executive Vice President and Chief Financial Officer of the Company, hereby certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(1)The Report fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934, as amended; and

(2)The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: August 8, 2011	/s/ Kevin M. O’Connor
	Kevin M. O’Connor
	President and Chief Executive Officer
	/s/ Howard H. Nolan
	Howard H. Nolan
	Senior Executive Vice President, Chief Financial Officer

49

XML



Consolidated Statements of Income (USD $) In Thousands, except Per Share data	3 Months Ended		6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010	Jun. 30, 2011	Jun. 30, 2010
Interest income:
Loans (including fee income)	$ 8,564	$ 7,306	$ 16,519	$ 14,588
Mortgage-backed securities and collateralized mortgage obligations	2,385	2,378	4,701	4,907
State and municipal obligations	706	692	1,427	1,262
U.S. GSE securities	433	558	814	945
Corporate Bonds	186		373
Federal funds sold				5
Deposits with banks	41	11	59	19
Other interest and dividend income	18	12	36	29
Total interest income	12,333	10,957	23,929	21,755
Interest expense:
Savings, NOW and money market deposits	1,025	906	1,991	1,780
Certificates of deposit of $100,000 or more	245	325	488	664
Other time deposits	126	290	253	595
Federal funds purchased and repurchase agreements	135	141	269	249
Junior Subordinated Debentures	341	341	683	682
Total interest expense	1,872	2,003	3,684	3,970
Net interest income	10,461	8,954	20,245	17,785
Provision for loan losses	900	700	1,600	2,000
Net interest income after provision for loan losses	9,561	8,254	18,645	15,785
Non interest income:
Service charges on deposit accounts	833	782	1,566	1,404
Fees for other customer services	575	503	1,055	879
Title fee income	263	318	467	573
Net securities gains	135	412	135	1,303
Other operating income	19	14	56	72
Total non interest income	1,825	2,029	3,279	4,231
Non interest expense:
Salaries and employee benefits	4,399	3,978	8,574	7,815
Net occupancy expense	743	737	1,505	1,430
Furniture and fixture expense	308	298	614	581
FDIC assessments	193	279	501	574
Acquisition costs	386		619
Amortization of core deposit intangible	8		8
Other operating expenses	1,747	1,707	3,371	3,200
Total non interest expense	7,784	6,999	15,192	13,600
Income before income taxes	3,602	3,284	6,732	6,416
Income tax expense	1,126	1,035	2,096	2,037
Net income	2,476	2,249	4,636	4,379
Basic earnings per share (in dollars per share)	$ 0.38	$ 0.36	$ 0.71	$ 0.70
Diluted earnings per share (in dollars per share)	$ 0.38	$ 0.36	$ 0.71	$ 0.70
Comprehensive Income	$ 4,061	$ 3,071	$ 5,705	$ 4,946

XML



Consolidated Statements of Stockholders' Equity (USD $) In Thousands	Total	Common Stock	Surplus	Comprehensive Income	Retained Earnings	Treasury Stock	Accumulated Other Comprehensive Income
Balance at Dec. 31, 2009	$ 61,855	$ 64	$ 19,950		$ 43,110	$ (4,791)	$ 3,522
Increase (Decrease) in Stockholders' Equity
Net income	4,379			4,379	4,379
Proceeds from issuance of common stock	315		313			2
Stock awards granted			(541)			541
Vesting of stock awards	(5)					(5)
Exercise of stock options	17		(11)			28
Tax effect of stock plans	5		5
Share based compensation expense	430		430
Cash dividend declared,$0.23 and $0.46 per share for six months ended on June 30, 2011 and 2010, respectively	(2,895)				(2,895)
Other comprehensive income, net of deferred taxes:
Change in unrealized net gains in securities available for sale, net of deferred tax effects	525			525			525
Adjustment to pension liability, net of deferred taxes	42			42			42
Comprehensive Income	4,946			4,946
Balance at Jun. 30, 2010	64,668	64	20,146		44,594	(4,225)	4,089
Balance at Dec. 31, 2010	65,720	64	20,946		46,463	(3,520)	1,767
Increase (Decrease) in Stockholders' Equity
Net income	4,636			4,636	4,636
Proceeds from issuance of common stock	1,798	1	1,792			5
Shares issued in the acquisition of Hampton State Bank (273,479 shares)	5,850	3	5,847
Stock awards granted			(486)			486
Stock awards forfeited			37			(37)
Vesting of stock awards	(61)					(61)
Tax effect of stock plans	(1)		(1)
Share based compensation expense	512		512
Cash dividend declared,$0.23 and $0.46 per share for six months ended on June 30, 2011 and 2010, respectively	(1,477)				(1,477)
Other comprehensive income, net of deferred taxes:
Change in unrealized net gains in securities available for sale, net of deferred tax effects	1,027			1,027			1,027
Adjustment to pension liability, net of deferred taxes	42			42			42
Comprehensive Income	5,705			5,705
Balance at Jun. 30, 2011	$ 78,046	$ 68	$ 28,647		$ 49,622	$ (3,127)	$ 2,836

XML



Consolidated Balance Sheets (USD $) In Thousands	Jun. 30, 2011	Dec. 31, 2010
ASSETS
Cash and due from banks	$ 17,426	$ 21,598
Interest earning deposits with banks	12,491	1,320
Total cash and cash equivalents	29,917	22,918
Securities available for sale, at fair value	385,910	323,539
Securities held to maturity (fair value of $154,572 and $148,144, respectively)	152,807	147,965
Total securities	538,717	471,504
Securities, restricted	1,485	1,284
Loans	589,788	504,060
Allowance for loan losses	(9,494)	(8,497)
Loans, net	580,294	495,563
Premises and equipment, net	23,674	23,683
Accrued interest receivable	4,570	4,153
Goodwill	1,951
Core deposit intangible	350
Other assets	12,191	9,351
Total Assets	1,193,149	1,028,456
LIABILITIES AND STOCKHOLDERS' EQUITY
Demand deposits	308,056	239,314
Savings, NOW and money market deposits	608,047	544,470
Certificates of deposit of $100,000 or more	110,337	90,574
Other time deposits	45,904	42,635
Total deposits	1,072,344	916,993
Federal funds purchased and Federal Home Loan Bank overnight borrowings		5,000
Repurchase agreements	16,197	16,370
Junior subordinated debentures	16,002	16,002
Accrued interest payable	422	433
Other liabilities and accrued expenses	10,138	7,938
Total Liabilities	1,115,103	962,736
Commitments and Contingencies
Stockholders' equity:
Preferred stock, par value $.01 per share (2,000,000 shares authorized; none issued)
Common stock, par value $.01 per share: Authorized: 20,000,000 shares; 6,813,252 and 6,456,742 shares issued, respectively; 6,732,260 and 6,364,656 shares outstanding, respectively	68	64
Surplus	28,647	20,946
Retained earnings	49,622	46,463
Less: Treasury Stock at cost, 80,992 and 92,086 shares, respectively	(3,127)	(3,520)
Total stockholders' equity before accumulated other comprehensive income (loss)	75,210	63,953
Accumulated other comprehensive income (loss):
Net unrealized gain on securities, net of deferred income taxes of ($3,012) and ($2,336), respectively	4,576	3,549
Pension liability, net of deferred income taxes of $1,174 and $1,202, respectively	(1,740)	(1,782)
Total Stockholders' Equity	78,046	65,720
Total Liabilities and Stockholders' Equity	$ 1,193,149	$ 1,028,456

XML



LOANS

6 Months Ended

Jun. 30, 2011

LOANS

LOANS

6. LOANS

The following table sets forth the major classifications of loans:

(In thousands)	June 30, 2011			December 31, 2010
Commercial real estate mortgage loans	$	262,281		$	236,048
Multi-family mortgage loans	21,299			9,217
Residential real estate mortgage loans	156,584			140,986
Commercial, financial, and agricultural loans	118,871			97,663
Installment/consumer loans	10,772			9,659
Real estate-construction and land loans	19,581			9,928
Total loans	589,388			503,501
Net deferred loan costs and fees	400			559
	589,788			504,060
Allowance for loan losses	(9,494		)	(8,497		)
Net loans	$	580,294		$	495,563

Lending Risk

The principal business of the Bank is lending, primarily in commercial real estate mortgage loans, multi-family mortgage loans, residential real estate mortgage loans, construction loans, home equity loans, commercial and industrial loans, land loans and consumer loans. The Bank considers its primary lending area to be eastern Long Island in Suffolk County, New York, and a substantial portion of the Bank’s loans are secured by real estate in this area. Accordingly, the ultimate collectability of such a loan portfolio is susceptible to changes in market and economic conditions in this region.

Credit Quality Indicators

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt including repayment patterns, probable incurred losses, past loss experience, current economic conditions, and various types of concentrations of credit. The Company uses the following definitions for risk rating grades:

Pass: Loans classified as pass include current loans performing in accordance with contractual terms, pools of homogenous residential real estate and installment/consumer loans that are not individually risk rated and loans which exhibit certain risk factors that require greater than usual monitoring by management.

Special mention: Loans classified as special mention, while generally not delinquent, have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the Bank’s credit position at some future date.

Substandard: Loans classified as substandard have a well defined weakness or weaknesses that jeopardize the liquidation of the debt. There is a distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.

Doubtful: Loans classified as doubtful have all the weaknesses inherent in a substandard loan, and may also be at delinquency status and have defined weaknesses based on currently existing facts, conditions and values making collection or liquidation in full highly questionable and improbable.

The following table represents loans by class categorized by internally assigned risk grades as of June 30, 2011 and December 31, 2010:

	Grades:
June 30, 2011	Pass		Special Mention		Substandard		Doubtful		Total
(In thousands)
Originated loans
Commercial real estate:
Owner occupied	$	112,842	$	10,809	$	7,199	$	—	$	130,850
Non-owner occupied	102,273		9,162		3,195		—		114,630
Multi-Family	21,299		—		—		—		21,299
Residential real estate:
First lien	79,541		—		711		1,239		81,491
Home equity	62,167		240		1,727		225		64,359
Commercial:
Secured	51,825		2,823		2,871		—		57,519
Unsecured	48,831		1,783		1,024		12		51,650
Installment/consumer loans	10,052		174		—		—		10,226
Real estate construction and land loans	9,704		1,953		7,027		250		18,934
Total loans	$	498,534	$	26,944	$	23,754	$	1,726	$	550,958
Acquired loans
Commercial real estate:
Owner occupied	$	13,471	$	—	$	363	$	—	$	13,834
Non-owner occupied	2,472		495		—		—		2,967
Multi-Family	—		—		—		—		—
Residential real estate:
First lien	5,221		—		—		—		5,221
Home equity	5,513		—		—		—		5,513
Commercial:
Secured	2,483		—		150		—		2,633
Unsecured	6,760		244		65		—		7,069
Installment/consumer loans	546		—		—		—		546
Real estate construction and land loans	403		—		244		—		647
Total loans	$	36,869	$	739	$	822	$	—	$	38,430
Total loans
Commercial real estate:
Owner occupied	$	126,313	$	10,809	$	7,562	$	—	$	144,684
Non-owner occupied	104,745		9,657		3,195		—		117,597
Multi-Family	21,299		—		—		—		21,299
Residential real estate:
First lien	84,762		—		711		1,239		86,712
Home equity	67,680		240		1,727		225		69,872
Commercial:
Secured	54,308		2,823		3,021		—		60,152
Unsecured	55,591		2,027		1,089		12		58,719
Installment/consumer loans	10.598		174		—		—		10,772
Real estate construction and land loans	10,107		1,953		7,271		250		19,581
Total loans	$	535,403	$	27,683	$	24,576	$	1,726	$	589,388

	Grades:
December 31, 2010	Pass		Special Mention		Substandard		Doubtful		Total
(In thousands)
Originated loans
Commercial real estate:
Owner occupied	$	110,395	$	4,892	$	4,298	$	—	$	119,585
Non-owner occupied	97,878		7,652		10,683		250		116,463
Multi-Family	9,217		—		—		—		9,217
Residential real estate:
First lien	71,686		—		1,194		1,269		74,149
Home equity	64,708		—		1,834		295		66,837
Commercial:
Secured	49,146		1,949		3,212		—		54,307
Unsecured	41,058		1,072		1,226		—		43,356
Installment/consumer loans	9,484		175		—		—		9,659
Real estate construction and land loans	6,020		223		3,685		—		9,928
Total loans	$	459,592	$	15,963	$	26,132	$	1,814	$	503,501

Past Due and Nonaccrual Loans

The following table represents the aging of the recorded investment in past due loans as of June 30, 2011 and December 31, 2010 by class of loans, as defined by ASC 310-10:

June 30, 2011	30-59 Days Past Due		60-89 Days Past Due		>90 Days Past Due and Accruing		Nonaccrual Including 90 Days or More Past Due		Total Past Due and Nonaccrual		Current		Total Loans
(In thousands)
Originated loans
Commercial real estate:
Owner occupied	$	—	$	397	$	—	$	487	$	884	$	129,966	$	130,850
Non-owner occupied	1,144		—		—		227		1,371		113,259		114,630
Multi-Family	—		—		—		—		—		21,299		21,299
Residential real estate:
First lien	—		—		—		1,239		1,239		80,252		81,491
Home equity	50		—		—		1,516		1,566		62,793		64,359
Commercial:
Secured	—		722		—		27		749		56,770		57,519
Unsecured	17		47		—		262		326		51,324		51,650
Installment/consumer loans	5		73		—		6		84		10,142		10,226
Real estate construction and land loans	—		—		—		3,264		3,264		15,670		18,934
Total loans	$	1,216	$	1,239	$	—	$	7,028	$	9,483	$	541,475	$	550,958
Acquired loans
Commercial real estate:
Owner occupied	$	—	$	—	$	363	$	—	$	363	$	13,471	$	13,834
Non-owner occupied	—		—		—		—		—		2,967		2,967
Multi-Family	—		—		—		—		—		—		—
Residential real estate:
First lien	193		—		—		—		193		5,028		5,221
Home equity	25		—		—		—		25		5,488		5,513
Commercial:
Secured	446		—		—		—		446		2,187		2,633
Unsecured	70		49		—		—		119		6,950		7,069
Installment/consumer loans	—		—		—		—		—		546		546
Real estate construction and land loans	—		—		—		—		—		647		647
Total loans	$	734	$	49	$	363	$	—	$	1,146	$	37,284	$	38,430
Total loans
Commercial real estate:
Owner occupied	$	—	$	397	$	363	$	487	$	1,247	$	143,437	$	144,684
Non-owner occupied	1,144		—		—		227		1,371		116,226		117,597
Multi-Family	—		—		—		—		—		21,299		21,299
Residential real estate:
First lien	193		—		—		1,239		1,432		85,280		86,712
Home equity	75		—		—		1,516		1,591		68,281		69,872
Commercial:
Secured	446		722		—		27		1,195		58,957		60,152
Unsecured	87		96		—		262		445		58,274		58,719
Installment/consumer loans	5		73		—		6		84		10,688		10,772
Real estate construction and land loans	—		—		—		3,264		3,264		16,317		19,581
Total loans	$	1,950	$	1,288	$	363	$	7,028	$	10,629	$	578,759	$	589,388

December 31, 2010	30-59 Days Past Due		60-89 Days Past Due		Nonaccrual Including 90 Days or More Past Due		Total Past Due and Nonaccrual		Current		Total Loans
(In thousands)
Originated loans
Commercial real estate:
Owner occupied	$	—	$	511	$	—	$	511	$	119,074	$	119,585
Non-owner occupied	—		—		478		478		115,985		116,463
Multi-Family	—		—		—		—		9,217		9,217
Residential real estate:
First lien	151		165		1,747		2,063		72,086		74,149
Home equity	782		298		1,696		2,776		64,061		66,837
Commercial:
Secured	10		—		—		10		54,297		54,307
Unsecured	105		—		32		137		43,219		43,356
Installment/consumer loans	10		5		86		101		9,558		9,659
Real estate construction and land loans	—		—		2,686		2,686		7,242		9,928
Total loans	$	1,058	$	979	$	6,725	$	8,762	$	494,739	$	503,501

All loans 90 days or more past due that are still accruing interest represent loans that were acquired from Hamptons State Bank on May 27, 2011 and were recorded at fair value upon acquisition. These loans are considered to be accruing as management can reasonably estimate future cash flows on these acquired loans and expect to fully collect the carrying value of these loans. Therefore, the difference between the carrying value of these loans and their expected cash flows is being accreted. There were no loans 90 days or more past due that were still accruing interest at December 31, 2010.

Impaired Loans

As of June 30, 2011 and December 31, 2010, the Company had impaired loans as defined by FASB ASC No. 310, “Receivables” of $10.8 million and $9.9 million, respectively. For a loan to be considered impaired, management determines after review whether it is probable that the Bank will not be able to collect all amounts due according to the contractual terms of the loan agreement. Additionally management applies its normal loan review procedures in making these judgments. Impaired loans include individually classified nonaccrual loans and troubled debt restructured (“TDR”) loans. For impaired loans, the Bank evaluates the impairment of the loan in accordance with FASB ASC 310-10-35-22.  Impairment is determined based on the present value of expected future cash flows discounted at the loan’s effective interest rate. For loans that are collateral dependent, the fair value of the collateral is used to determine the fair value of the loan. The fair value of the collateral is determined based upon recent appraised values. The fair value of the collateral or present value of expected cash flows is compared to the carrying value to determine if any write-down or specific loan loss allowance allocation is required.

Nonaccrual loans were $7.0 million or 1.19% of total loans at June 30, 2011 and were $6.7 million or 1.34% of total loans at December 31, 2010. Approximately $4.7 million of the nonaccrual loans at June 30 2011 and at December 31, 2010, represent troubled debt restructured loans. As of June 30, 2011 two of the borrowers with loans totaling $1.7 million are complying with the modified terms of the loans and are currently making payments. Another borrower with loans totaling $3.0 million is past due and the Bank has initiated the foreclosure process. Total troubled debt restructured loans are secured with collateral that has a fair value of $5.5 million. Furthermore, the Bank has no commitment to lend additional funds to these debtors.

In addition, the Company has three borrowers with TDR loans of $3.5 million at June 30, 2011 that are current and secured with collateral that has a fair value of approximately $8.6 million.  At December 31, 2010, the Company had one borrower with TDR loans of $3.2 million that was current and secured with collateral that had a fair value of approximately $5.4 million as well as personal guarantors. Management believes that the ultimate collection of principal and interest is reasonably assured and therefore continues to recognize interest income on an accrual basis. In addition, the Bank has no commitment to lend additional funds to these debtors. Two of the borrowers were determined to be impaired during the second quarter of 2011 and since that determination the interest income recognized has been immaterial. The third loan was determined to be impaired during the third quarter of 2008 and since that determination $0.3 million of interest income has been recognized.

The following table represents impaired loans by class at June 30, 2011 and December 31, 2010:

June 30, 2011	Recorded Investment		Unpaid Principal Balance		Related Allocated Allowance
(In thousands)
With no related allowance recorded:
Commercial real estate:
Owner occupied	$	3,673	$	3,691	$	—
Non-owner occupied	227		228		—
Residential real estate:
First lien	1,239		1,329		—
Home equity	919		919		—
Commercial:
Secured	27		30		—
Unsecured	289		295		—
Installment/consumer loans	6		7		—
Real estate construction and land loans	3,264		3,400		—
Total with no related allowance recorded	$	9,644	$	9,899	$	—
With an allowance recorded:
Residential real estate - Home equity	$	597	$	597	$	86
Commercial - Unsecured	241		241		162
Total with an allowance recorded:	$	838	$	838	$	248
Total:
Commercial real estate:
Owner occupied	$	3,673	$	3,691	$	—
Non-owner occupied	227		228		—
Residential real estate:
First lien	1,239		1,329		—
Home equity	1,516		1,516		86
Commercial:
Secured	27		30		—
Unsecured	530		536		162
Installment/consumer loans	6		7		—
Real estate construction and land loans	3,264		3,400		—
Total	$	10,482	$	10,737	$	248

December 31, 2010	Recorded Investment		Unpaid Principal Balance		Related Allocated Allowance
(In thousands)
With no related allowance recorded:
Commercial real estate:
Owner occupied	$	3,219	$	3,219	$	—
Non-owner occupied	478		599		—
Residential real estate:
First lien	1,747		1,829		—
Home equity	996		996		—
Commercial:
Secured	—		—		—
Unsecured	32		35		—
Installment/consumer loans	86		86		—
Real estate construction and land loans	2,686		2,800		—
Total with no related allowance recorded	$	9,244	$	9,564	$	—
With an allowance recorded:
Residential real estate - Home equity	$	700	$	700	$	7
Total with an allowance recorded:	$	700	$	700	$	7
Total:
Commercial real estate:
Owner occupied	$	3,219	$	3,219	$	—
Non-owner occupied	478		599		—
Residential real estate:
First lien	1,747		1,829		—
Home equity	1,696		1,696		7
Commercial:
Secured	—		—		—
Unsecured	32		35		—
Installment/consumer loans	86		86		—
Real estate construction and land loans	2,686		2,800		—
Total	$	9,944	$	10,264	$	7

Residential home equity loans represent the only class of impaired loans with a related allowance recorded at December 31, 2010. The average recorded investment in the impaired loans was $10.1 million for the year ended December 31, 2010. Residential home equity loans and commercial unsecured loans represent the classes of impaired loans with a related allowance recorded at June 30, 2011. The average recorded investment in the impaired loans was $10.6 million for the six months ended June 30, 2011.

The Bank had no foreclosed real estate at June 30, 2011, December 31, 2010 and June 30, 2010, respectively.

XML



BUSINESS COMBINATIONS

6 Months Ended

Jun. 30, 2011

BUSINESS COMBINATIONS

BUSINESS COMBINATIONS

11.  BUSINESS COMBINATIONS

On February 8, 2011, the Company announced a definitive merger agreement under which the Bank would acquire Hamptons State Bank (“HSB”). The HSB transaction closed on May 27, 2011 resulting in the addition of total acquired assets on a fair value basis of $69.0 million, with loans of $39.1 million, investment securities of $24.2 million and deposits of $56.9 million. The transaction augments the Bank’s franchise in eastern Long Island and the combined entity serves customers through a network of 20 branches.

Under the terms of the Agreement, each share of Hamptons State Bank common stock was converted into 0.3434 shares of the Company’s common stock. The Company issued approximately 273,500 shares, with an aggregate value of $5.85 million and recorded goodwill of $1.95 million which is not tax deductible for tax purposes.

The acquisition was accounted for under the acquisition method of accounting in accordance with FASB ASC 805, “Business Combinations.” Accordingly, the assets acquired and liabilities assumed were recorded at their respective acquisition date fair values, and identifiable intangible assets were recorded at fair value.  The operating results of the Company for the six month period ended June 30, 2011, include the operating results of HSB since the acquisition date of May 27, 2011.

The following summarizes the preliminary fair value of the assets acquired and liabilities assumed on May 27, 2011:

	May 27,
(In thousands)	2011
Cash and due from banks	$	585
Interest earning deposits with banks	1,727
Securities	24,159
Loans	39,051
Premises and equipment	300
Core deposit intangible	358
Other assets	2,781
Total Assets Acquired	$	68,961
Deposits	$	56,940
Federal funds purchased and Federal Home Loan Bank overnight borrowings	2,000
Federal Home Loan Bank term advances	5,016
Other liabilities and accrued expenses	1,103
Total Liabilities Assumed	$	65,059
Net Assets Acquired	3,902
Consideration Paid	5,853
Goodwill Recorded on Acquisition	$	1,951

The above fair values are preliminary and subject to refinement for up to one year after the closing date of the acquisition as new information relative to closing date fair values become available.

XML



EARNINGS PER SHARE

6 Months Ended

Jun. 30, 2011

EARNINGS PER SHARE

EARNINGS PER SHARE

2. EARNINGS PER SHARE

FASB ASC 260-10-45 addresses whether instruments granted in share-based payment transactions are participating securities prior to vesting and, therefore, need to be included in the earnings allocation in computing earnings per share (“EPS”).  The restricted stock awards and restricted stock units granted by the Company contain nonforfeitable rights to dividends and therefore are considered participating securities.  The two-class method for calculating basic EPS excludes dividends paid to participating securities and any undistributed earnings attributable to participating securities.

The computation of EPS for the three and six months ended June 30, 2011 and 2010 is as follows:

	Three months ended,						Six months ended,
	June 30,						June 30,
(In thousands, except per share data)	2011			2010			2011			2010
Net Income	$	2,476		$	2,249		$	4,636		$	4,379
Less: Dividends paid on and earnings allocated to participating securities	(73		)	(60		)	(137		)	(113		)
Income attributable to common stock	$	2,403		$	2,189		$	4,499		$	4,266
Weighted average common shares outstanding, including participating securities	6,563			6,297			6,488			6,289
Less: weighted average participating securities	(192		)	(171		)	(192		)	(167		)
Weighted average common shares outstanding	6,371			6,126			6,296			6,122
Basic earnings per common share	$	0.38		$	0.36		$	0.71		$	0.70
Income attributable to common stock	$	2,403		$	2,189		$	4,499		$	4,266
Weighted average common shares outstanding	6,371			6,126			6,296			6,122
Weighted average common equivalent shares outstanding	1			1			1			1
Weighted average common and equivalent shares outstanding	6,372			6,127			6,297			6,123
Diluted earnings per common share	$	0.38		$	0.36		$	0.71		$	0.70

There were 52,123 and 54,275 options outstanding at June 30, 2011 and June 30, 2010, respectively, that were not included in the computation of diluted earnings per share because the options’ exercise prices were greater than the average market price of common stock and were, therefore, antidilutive. The $16.0 million in convertible trust preferred securities outstanding at June 30, 2011, were not included in the computation of diluted earnings per share because the assumed conversion of the trust preferred securities was antidilutive.

XML



EMPLOYEE BENEFITS

6 Months Ended

Jun. 30, 2011

EMPLOYEE BENEFITS

EMPLOYEE BENEFITS

8. EMPLOYEE BENEFITS

The Bank maintains a noncontributory pension plan through the New York State Bankers Association Retirement System covering all eligible employees. The Bank uses a December 31st measurement date for this plan in accordance with FASB ASC 715-30 “Compensation — Retirement Benefits — Defined Benefit Plans — Pension”.

The Bridgehampton National Bank Supplemental Executive Retirement Plan (“SERP”) provides benefits to certain employees, as recommended by the Compensation Committee of the Board of Directors and approved by the full Board of Directors, whose benefits under the Pension Plan are limited by the applicable provisions of the Internal Revenue Code.  The benefit under the SERP is equal to the additional amount the employee would be entitled to under the Pension Plan and the 401(k) Plan in the absence of such Internal Revenue Code limitations.  The assets of the SERP are held in a rabbi trust to maintain the tax-deferred status of the plan and are subject to the general, unsecured creditors of the Company. As a result, the assets of the trust are reflected on the Consolidated Balance Sheets of the Company.  The effective date of the SERP was January 1, 2001.

The Company made a $227,833 contribution to the pension plan during the six months ended June 30, 2011.  There were no contributions made to the SERP during the six months ended June 30, 2011. In accordance with the SERP, a retired executive received a distribution from the Plan totaling $56,000 during the six months ended June 30, 2011.

The Company’s funding policy with respect to its benefit plans is to contribute at least the minimum amounts required by applicable laws and regulations.

The following table sets forth the components of net periodic benefit cost and other amounts recognized in Other Comprehensive Income:

	Three months ended June 30,										Six months ended June 30,
	Pension Benefits						SERP Benefits				Pension Benefits						SERP Benefits
(In thousands)	2011			2010			2011		2010		2011			2010			2011		2010
Service cost	$	229		$	192		$	27	$	23	$	456		$	382		$	54	$	47
Interest cost	121			108			14		16		240			215			28		31
Expected return on plan assets	(189		)	(170		)	—		—		(377		)	(338		)	—		—
Amortization of net loss	25			26			—		—		50			52			—		—
Amortization of unrecognized prior service cost	2			2			—		—		4			4			—		—
Amortization of unrecognized transition (asset) obligation	—			—			7		7		—			—			14		14
Net periodic benefit cost	$	188		$	158		$	48	$	46	$	373		$	315		$	96	$	92

XML



Document and Entity Information	6 Months Ended
	Jun. 30, 2011	Aug. 08, 2011
Document and Entity Information
Entity Registrant Name	BRIDGE BANCORP INC
Entity Central Index Key	0000846617
Document Type	10-Q
Document Period End Date	Jun. 30, 2011
Amendment Flag	false
Current Fiscal Year End Date	--12-31
Entity Current Reporting Status	Yes
Entity Filer Category	Accelerated Filer
Entity Common Stock, Shares Outstanding		6,791,277
Document Fiscal Year Focus	2011
Document Fiscal Period Focus	Q2

XML



SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

6 Months Ended

Jun. 30, 2011

SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE.

SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

9.  SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

At June 30, 2011, June 30, 2010 and December 31, 2010, securities sold under agreements to repurchase totaled $16.2 million, $16.8 million, and $16.4 million respectively and were secured by U.S. GSE, mortgage-backed securities and collateralized mortgage obligations with a carrying amount of $22.5 million, $23.8 million and $22.3 million, respectively.

Securities sold under agreements to repurchase are financing arrangements with $1.2 million maturing during the third quarter 2011, $5.0 million maturing during the first quarter of 2013 and $10.0 million maturing during the first quarter of 2015.  At maturity, the securities underlying the agreements are returned to the Company.  Information concerning the securities sold under agreements to repurchase is summarized as follows:

	For the six months ended						For the year ended
(Dollars in thousands)	June 30, 2011			June 30, 2010			December 31, 2010
Average daily balance	$	16,335		$	16,223		$	16,648
Average interest rate	3.31		%	3.02		%	3.10		%
Maximum month-end balance	$	16,332		$	17,187		$	17,192
Weighted average interest rate	3.26		%	3.29		%	3.21		%

XML



ALLOWANCE FOR LOAN LOSSES

6 Months Ended

Jun. 30, 2011

ALLOWANCE FOR LOAN LOSSES

ALLOWANCE FOR LOAN LOSSES

7. ALLOWANCE FOR LOAN LOSSES

Management considers the accounting policy on the allowance for loan losses to be the most critical and requires complex management judgment as discussed below. The judgments made regarding the allowance for loan losses can have a material effect on the results of operations of the Company.

The allowance for loan losses is established and maintained through a provision for loan losses based on probable incurred losses inherent in the Bank’s loan portfolio. Management evaluates the adequacy of the allowance on a quarterly basis. The allowance is comprised of both individual valuation allowances and loan pool valuation allowances. If the allowance for loan losses is not sufficient to cover actual loan losses, the Company’s earnings could decrease.

The Bank monitors its entire loan portfolio on a regular basis, with consideration given to detailed analysis of classified loans, repayment patterns, probable incurred losses, past loss experience, current economic conditions, and various types of concentrations of credit. Additions to the allowance are charged to expense and realized losses, net of recoveries, are charged to the allowance.

Individual valuation allowances are established in connection with specific loan reviews and the asset classification process including the procedures for impairment testing under FASB Accounting Standard Codification (“ASC”) No. 310, “Receivables”. Such valuation, which includes a review of loans for which full collectibility in accordance with contractual terms is not reasonably assured, considers the estimated fair value of the underlying collateral less the costs to sell, if any, or the present value of expected future cash flows, or the loan’s observable market value. Any shortfall that exists from this analysis results in a specific allowance for the loan. Pursuant to our policy, loan losses must be charged-off in the period the loans, or portions thereof, are deemed uncollectible. Assumptions and judgments by management, in conjunction with outside sources, are used to determine whether full collectibility of a loan is not reasonably assured. These assumptions and judgments are also used to determine the estimates of the fair value of the underlying collateral or the present value of expected future cash flows or the loan’s observable market value. Individual valuation allowances could differ materially as a result of changes in these assumptions and judgments. Individual loan analyses are periodically performed on specific loans considered impaired. The results of the individual valuation allowances are aggregated and included in the overall allowance for loan losses.

Loan pool valuation allowances represent loss allowances that have been established to recognize the inherent risks associated with our lending activities, but which, unlike individual allowances, have not been allocated to particular problem assets. Pool evaluations are broken down into loans with homogenous characteristics by loan type and include commercial real estate mortgages, owner and non-owner occupied; multi-family mortgages; residential real estate mortgages, first lien and home equity; commercial loans, secured and unsecured; installment/consumer loans; and real estate construction and land loans. The determination of the adequacy of the valuation allowance is a process that takes into consideration a variety of factors. The Bank has developed a range of valuation allowances necessary to adequately provide for probable incurred losses inherent in each pool of loans. We consider our own charge-off history along with the growth in the portfolio as well as the Bank’s credit administration and asset management philosophies and procedures, and concentrations in the portfolio when determining the allowances for each pool. In addition, we evaluate and consider the credit’s risk rating which includes management’s evaluation of: cash flow, collateral, guarantor support, financial disclosures, industry trends and strength of borrowers’ management, the impact that economic and market conditions may have on the portfolio as well as known and inherent risks in the portfolio. Finally, we evaluate and consider the allowance ratios and coverage percentages of both peer group and regulatory agency data. These evaluations are inherently subjective because, even though they are based on objective data, it is management’s interpretation of that data that determines the amount of the appropriate allowance. If the evaluations prove to be incorrect, the allowance for loan losses may not be sufficient to cover losses inherent in the loan portfolio, resulting in additions to the allowance for loan losses.

The Credit Risk Committee is comprised of members of both management and the Board of Directors. The adequacy of the allowance is analyzed quarterly, with any adjustment to a level deemed appropriate by the Credit Risk Committee, based on its risk assessment of the entire portfolio. Based on the Credit Risk Committee’s review of the classified loans and the overall allowance levels as they relate to the entire loan portfolio at June 30, 2011, December 31, 2010 and June 30, 2010, management believes the allowance for loan losses has been established at levels sufficient to cover the probable incurred losses in the Bank’s loan portfolio. Future additions or reductions to the allowance may be necessary based on changes in economic, market or other conditions. Changes in estimates could result in a material change in the allowance. In addition, various regulatory agencies, as an integral part of the examination process, periodically review the allowance for loan losses. Such agencies may require the Bank to recognize adjustments to the allowance based on their judgments of the information available to them at the time of their examination.

The following table sets forth changes in the allowance for loan losses:

	For the Three Months Ended						For the Six Months Ended						For the Year Ended
(In thousands)	June 30, 2011			June 30, 2010			June 30, 2011			June 30, 2010			December 31, 2010
Beginning balance	$	9,015		$	7,032		$	8,497		$	6,045		$	6,045
Provision for loan loss	900			700			1,600			2,000			3,500
Net charge-offs	(421		)	(301		)	(603		)	(614		)	(1,048		)
Ending balance	$	9,494		$	7,431		$	9,494		$	7,431		$	8,497

The following table represents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment, as defined under ASC 310-10, and based on impairment method as of June 30, 2011 and December 31, 2010. The loan segment represents the categories that the Bank develops to determine its allowance for loan losses.

June 30, 2011	Commercial Real Estate Mortgage Loans			Multi-Family		Residential Real Estate Mortgage Loans			Commercial, Financial and Agricultural Loans			Installment/ Consumer Loans			Real Estate Construction and Land Loans			Unallocated		Total
(In thousands)
Originated loans
Allowance for Loan Losses:
Balance at January 1, 2011	$	3,310		$	133	$	1,642		$	2,804		$	423		$	185		$	—	$	8,497
Charge-offs	—			—		(159		)	(226		)	(100		)	(150		)	—		(635		)
Recoveries	—			—		3			18			11			—			—		32
Provision	(387		)	257		958			342			(35		)	465			—		1,600
Balance at June 30, 2011	$	2,923		$	390	$	2,444		$	2,938		$	299		$	500		$	—	$	9,494
Ending balance: individually evaluated for impairment	$	—		$	—	$	86		$	162		$	—		$	—		$	—	$	248
Ending balance: collectively evaluated for impairment	$	2,923		$	390	$	2,358		$	2,776		$	299		$	500		$	—	$	9,246
Loans	$	245,480		$	21,299	$	145,850		$	109,169		$	10,226		$	18,934				$	550,958
Ending balance: individually evaluated for impairment	$	4,394		$	—	$	2,759		$	514		$	—		$	3,264				$	10,931
Ending balance: collectively evaluated for impairment	$	241,086		$	21,299	$	143,091		$	108,655		$	10,226		$	15,670				$	540,027
Ending balance: loans acquired with deteriorated credit quality	$	—		$	—	$	—		$	—		$	—		$	—				$	—
Acquired loans
Allowance for Loan Losses:
Balance at January 1, 2011	$	—		$	—	$	—		$	—		$	—		$	—		$	—	$	—
Charge-offs	—			—		—			—			—			—			—		—
Recoveries	—			—		—			—			—			—			—		—
Provision	—			—		—			—			—			—			—		—
Balance at June 30, 2011	$	—		$	—	$	—		$	—		$	—		$	—		$	—	$	—
Ending balance: individually evaluated for impairment	$	—		$	—	$	—		$	—		$	—		$	—		$	—	$	—
Ending balance: collectively evaluated for impairment	$	—		$	—	$	—		$	—		$	—		$	—		$	—	$	—
Loans	$	16,801		$	—	$	10,734		$	9,702		$	546		$	647				$	38,430
Ending balance: individually evaluated for impairment	$	—		$	—	$	—		$	—		$	—		$	—				$	—
Ending balance: collectively evaluated for impairment	$	16,208		$	—	$	10,734		$	9,487		$	546		$	403				$	37,378
Ending balance: loans acquired with deteriorated credit quality (1)	$	593		$	—	$	—		$	215		$	—		$	244				$	1,052
Total loans
Allowance for Loan Losses:
Balance at January 1, 2011	$	3,310		$	133	$	1,642		$	2,804		$	423		$	185		$	—	$	8,497
Charge-offs	—			—		(159		)	(226		)	(100		)	(150		)	—		(635		)
Recoveries	—			—		3			18			11			—			—		32
Provision	(387		)	257		958			342			(35		)	465			—		1,600
Balance at June 30, 2011	$	2,923		$	390	$	2,444		$	2,938		$	299		$	500		$	—	$	9,494
Ending balance: individually evaluated for impairment	$	—		$	—	$	86		$	162		$	—		$	—		$	—	$	248
Ending balance: collectively evaluated for impairment	$	2,923		$	390	$	2,358		$	2,776		$	299		$	500		$	—	$	9,246
Loans	$	262,281		$	21,299	$	156,584		$	118,871		$	10,772		$	19,581				$	589,388
Ending balance: individually evaluated for impairment	$	4,394		$	—	$	2,759		$	514		$	—		$	3,264				$	10,931
Ending balance: collectively evaluated for impairment	$	257,294		$	21,299	$	153,825		$	118,142		$	10,772		$	16,073				$	577,405
Ending balance: loans acquired with deteriorated credit quality	$	593		$	—	$	—		$	215		$	—		$	244				$	1,052

(1) Includes loans acquired on May 27, 2011 from Hamptons State Bank

December 31, 2010	Commercial Real Estate Mortgage Loans		Multi- Family		Residential Real Estate Mortgage Loans		Commercial, Financial and Agricultural Loans		Installment/ Consumer Loans		Real Estate Construction and Land Loans		Unallocated		Total
(In thousands)
Originated loans
Allowance for Loan Losses	$	3,310	$	133	$	1,642	$	2,804	$	423	$	185	$	—	$	8,497
Ending balance: individually evaluated for impairment	$	—	$	—	$	7	$	—	$	—	$	—	$	—	$	7
Ending balance: collectively evaluated for impairment	$	3 ,310	$	133	$	1,635	$	2,804	$	423	$	185	$	—	$	8,490
Loans	$	236,048	$	9,217	$	140,986	$	97,663	$	9,659	$	9,928			$	503,501
Ending balance: individually evaluated for impairment	$	6,197	$	—	$	3,443	$	102	$	4	$	2,686			$	12,432
Ending balance: collectively evaluated for impairment	$	229,851	$	9,217	$	137,543	$	97,561	$	9,655	$	7,242			$	491,069

XML



Consolidated Statements of Cash Flows (USD $) In Thousands	6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010
Cash flows from operating activities:
Net Income	$ 4,636	$ 4,379
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses	1,600	2,000
Depreciation and amortization	908	850
Net amortization on securities	1,055	558
Amortization of core deposit intangible	8
Share based compensation expense	512	430
Net securities gains	(135)	(1,303)
Increase in accrued interest receivable	(417)	(392)
(Increase) decrease in other assets	(59)	2,250
Increase in accrued expenses and other liabilities	1,918	351
Net cash provided by operating activities	10,026	9,123
Cash flows from investing activities:
Purchases of securities available for sale	(108,124)	(109,015)
Purchases of securities, restricted	(140)	(14)
Purchases of securities held to maturity	(38,689)	(88,802)
Proceeds from sales of securities available for sale	14,084	31,446
Redemption of securities, restricted	225
Maturities, calls and principal payments of securities available for sale	56,680	82,395
Maturities, calls and principal payments of securities held to maturity	33,493	28,951
Net increase in loans	(47,280)	(21,240)
Purchase of premises and equipment	(599)	(1,871)
Net cash acquired in business combination	2,309
Net cash used in investing activities	(88,041)	(78,150)
Cash flows from financing activities:
Net increase in deposits	98,411	65,928
Net decrease in federal funds purchased and FHLB overnight borrowings	(7,000)
Net decrease in FHLB term advances	(5,016)
Net (decrease) increase in repurchase agreements	(173)	1,841
Net proceeds from exercise of stock options		17
Net proceeds from issuance of common stock	1,798	315
Repurchase of surrendered stock from exercise of stock options and vesting of restricted stock awards	(61)	(5)
Excess tax (expense) benefit from share based compensation	(1)	5
Cash dividends paid	(2,944)	(2,887)
Net cash provided by financing activities	85,014	65,214
Net increase (decrease) in cash and cash equivalents	6,999	(3,813)
Cash and cash equivalents at beginning of period	22,918	34,147
Cash and cash equivalents at end of period	29,917	30,334
Cash paid for:
Interest	3,695	3,929
Income tax	820	2,890
Noncash investing and financing activities:
Securities which settled in the subsequent period		4,227
Dividends declared and unpaid at end of period		1,449
Acquisition of noncash assets and liabilities:
Fair value of assets acquired	66,649
Fair value of liabilities assumed	$ 65,059

XML



STOCK BASED COMPENSATION PLANS

6 Months Ended

Jun. 30, 2011

STOCK BASED COMPENSATION PLANS

STOCK BASED COMPENSATION PLANS

3. STOCK BASED COMPENSATION PLANS

The Compensation Committee of the Board of Directors determines stock options and restricted stock awarded under the Bridge Bancorp, Inc. Equity Incentive Plan (“Plan”) and the Company accounts for this Plan under the Financial Accounting Standards Board Accounting Standards Codification (“FASB ASC”) No. 718 and 505.

No new grants of stock options were awarded during the six months ended June 30, 2011, and June 30, 2010.  There was no compensation expense attributable to stock options for the six months ended June 30, 2011 because all stock options were vested. Compensation expense attributable to stock options was $10,000 and $20,000 for the three and six months ended June 30, 2010, respectively.

The intrinsic value for stock options is calculated based on the exercise price of the underlying awards and the market price of our common stock as of the reporting date.  No stock options were exercised during the second quarter of 2011 and 2010. The intrinsic value of options outstanding and exercisable at June 30, 2011 and June 30, 2010 was $12,000 and $20,000, respectively.

A summary of the status of the Company’s stock options as of and for the six months ended June 30, 2011 is as follows:

					Weighted
			Weighted		Average
	Number		Average		Remaining	Aggregate
	of		Exercise		Contractual	Intrinsic
	Options		Price		Life	Value
Outstanding, December 31, 2010	56,375		$	25.06
Granted	—		—
Exercised	—		—
Forfeited	(2,152	)	$	25.26
Expired	—		—
Outstanding, June 30, 2011	54,223		$	25.05	4.83 years	$	12,208
Vested and Exercisable, June 30, 2011	54,223		$	25.05	4.83 years	$	12,208

	Number of	Exercise
Range of Exercise Prices	Options	Price
	2,100	$	15.47
	5,359	$	24.00
	41,436	$	25.25
	3,000	$	26.55
	2,328	$	30.60
	54,223

During the six months ended June 30, 2011, restricted stock awards of 13,688 shares were granted. These awards vest over approximately five years with a third vesting after years three, four and five. During the six months ended June 30, 2010 restricted stock awards of 15,500 shares were granted. Of the 15,500 shares granted, 11,070 shares vest over five years with a third vesting after years three, four and five. The remaining 4,430 shares vest ratably over approximately five years. Compensation expense attributable to restricted stock awards was $220,000 and $447,000 for the three and six months ended June 30, 2011, respectively, and $184,000 and $361,000 for the three and six months ended June 30, 2010, respectively.

A summary of the status of the Company’s unvested restricted stock as of and for the six months ended June 30, 2011 is as follows:

			Weighted
			Average Grant-Date
	Shares		Fair Value
Unvested, December 31, 2010	181,588		$	21.96
Granted	13,688		$	22.77
Vested	(14,984	)	$	22.07
Forfeited	(1,304	)	$	21.89
Unvested, June 30, 2011	178,988		$	22.02

In April 2009, the Company adopted a Directors Deferred Compensation Plan. Under the Plan, independent directors may elect to defer all or a portion of their annual retainer fee in the form of restricted stock units. In addition, Directors receive a non-election retainer in the form of restricted stock units.  These restricted stock units vest ratably over one year and have dividend rights but no voting rights. In connection with this Plan, the Company recorded expenses of approximately $33,000 and $65,000 for the three and six months ended June 30, 2011, respectively and $28,000 and $49,000 for the three and six months ended June 30, 2010, respectively.

XML



SECURITIES

6 Months Ended

Jun. 30, 2011

SECURITIES

SECURITIES

4. SECURITIES

The following table summarizes the amortized cost and fair value of the available for sale and held to maturity investment securities portfolio at June 30, 2011 and December 31, 2010 and the corresponding amounts of unrealized gains and losses therein:

	June 30, 2011
			Gross		Gross			Estimated
	Amortized		Unrealized		Unrealized			Fair
(In thousands)	Cost		Gains		Losses			Value
Available for sale:
U.S. GSE securities	$	95,050	$	471	$	(229	)	$	95,292
State and municipal obligations	40,000		1,234		(74		)	41,160
U.S. GSE residential mortgage-backed securities	77,472		3,731		(59		)	81,144
U.S. GSE residential collateralized mortgage obligations	165,800		2,647		(133		)	168,314
Total available for sale	378,322		8,083		(495		)	385,910
Held to maturity:
U.S. GSE securities	14,989		51		(4		)	15,036
State and municipal obligations	79,318		803		(195		)	79,926
U.S. GSE residential collateralized mortgage obligations	40,500		1,215		—			41,715
Corporate Bonds	18,000		—		(105		)	17,895
Total held to maturity	152,807		2,069		(304		)	154,572
Total securities	$	531,129	$	10,152	$	(799	)	$	540,482

	December 31, 2010
			Gross		Gross			Estimated
	Amortized		Unrealized		Unrealized			Fair
(In thousands)	Cost		Gains		Losses			Value
Available for sale:
U.S. GSE securities	$	41,463	$	213	$	(343	)	$	41,333
State and municipal obligations	47,175		1,173		(283		)	48,065
U.S. GSE residential mortgage-backed securities	76,814		3,481		(124		)	80,171
U.S. GSE residential collateralized mortgage obligations	152,202		2,618		(850		)	153,970
Total available for sale	317,654		7,485		(1,600		)	323,539
Held to maturity:
U.S. GSE securities	24,973		118		(199		)	24,892
State and municipal obligations	64,728		439		(922		)	64,245
U.S. GSE residential collateralized mortgage obligations	40,264		954		(53		)	41,165
Corporate Bonds	18,000		—		(158		)	17,842
Total held to maturity	147,965		1,511		(1,332		)	148,144
Total securities	$	465,619	$	8,996	$	(2,932	)	$	471,683

The following table summarizes the amortized cost, fair value and maturities of the available for sale and held to maturity investment securities portfolio at June 30, 2011. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

	June 30, 2011
	Amortized		Fair
(In thousands)	Cost		Value
Maturity
Available for sale:
Within one year	$	8,263	$	8,350
One to five years	53,422		54,336
Five to ten years	104,663		106,173
Beyond ten years	211,974		217,051
Total	$	378,322	$	385,910
Held to maturity:
Within one year	$	33,746	$	33,794
One to five years	39,195		39,766
Five to ten years	19,771		19,712
Beyond ten years	60,095		61,300
Total	$	152,807	$	154,572

Securities with unrealized losses at June 30, 2011 and December 31, 2010, aggregated by category and length of time that individual securities have been in a continuous unrealized loss position, are as follows:

	Less than 12 months				Greater than 12 months
June 30, 2011			Unrealized				Unrealized
(In thousands)	Fair Value		losses		Fair Value		losses
Available for sale:
U.S. GSE securities	$	40,252	$	229	$	—	$	—
State and municipal obligations	8,615		74		—		—
U.S. GSE residential mortgage-backed securities	7,182		59		—		—
U.S. GSE residential collateralized mortgage obligations	39,891		133		—		—
Total available for sale	$	95,940	$	495	$	—	$	—
Held to maturity:
U.S. GSE securities	$	4,995	$	4	$	—	$	—
State and municipal obligations	20,601		195		—		—
Corporate Bonds	17,895		105		—		—
Total held to maturity	$	43,491	$	304	$	—	$	—

	Less than 12 months				Greater than 12 months
December 31, 2010			Unrealized				Unrealized
(In thousands)	Fair Value		losses		Fair Value		losses
Available for sale:
U.S. GSE securities	$	25,145	$	343	$	—	$	—
State and municipal obligations	11,927		283		—		—
U.S. GSE residential mortgage-backed securities	7,591		124		—		—
U.S. GSE residential collateralized mortgage obligations	55,906		850		—		—
Total available for sale	$	100,569	$	1,600	$	—	$	—
Held to maturity:
U.S. GSE securities	$	9,800	$	199	$	—	$	—
State and municipal obligations	27,416		922		—		—
U.S. GSE residential collateralized mortgage obligations	4,952		53		—		—
Corporate Bonds	17,842		158		—		—
Total held to maturity	$	60,010	$	1,332	$	—	$	—

Other-Than-Temporary-Impairment

Management evaluates securities for other-than-temporary impairment (“OTTI”) at least on a quarterly basis, and more frequently when economic or market conditions warrant. The investment securities portfolio is evaluated for OTTI by segregating the portfolio into two general segments and applying the appropriate OTTI model. Investment securities classified as available for sale or held-to-maturity are generally evaluated for OTTI under FASB ASC 320, Accounting for Certain Investments in Debt and Equity Securities. In determining OTTI under the FASB ASC 320 model, management considers many factors, including: (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, (3) whether the market decline was affected by macroeconomic conditions, and (4) whether the Company has the intent to sell the debt security or more likely than not will be required to sell the debt security before its anticipated recovery. If either of the criteria regarding intent or requirement to sell is met, the entire difference between amortized cost and fair value is recognized as impairment through earnings. For debt securities that do not meet the aforementioned criteria, the amount of impairment is split into two components as follows: (1) OTTI related to credit loss, which must be recognized in the income statement and (2) OTTI related to other factors, which is recognized in other comprehensive income. The credit loss is defined as the difference between the present value of the cash flows expected to be collected and the amortized cost basis. The assessment of whether an other-than-temporary decline exists involves a high degree of subjectivity and judgment and is based on the information available to management at a point in time.

At June 30, 2011, the majority of unrealized losses on available for sale securities are related to the Company’s residential collateralized mortgage obligations and U.S. GSE securities and the majority of unrealized losses on held to maturity securities are related to State and municipal obligations and corporate bonds.  The decline in fair value is attributable to changes in interest rates and not credit quality, and the Company does not have the intent to sell these securities and it is more likely than not that it will not be required to sell the securities before their anticipated recovery. Therefore, the Company does not consider these securities to be other-than-temporarily impaired at June 30, 2011.

Proceeds from sales of securities available for sale were $14.1 million and $9.4 million for the three months ended June 30, 2011 and 2010, respectively. Proceeds from sales of securities available for sale were $14.1 million and $31.4 million for the six months ended June 30, 2011 and 2010, respectively. Gross gains of $0.1 million were realized on these sales during the three and six months ended June 30, 2011.  Gross gains of $0.4 million and $1.3 million were realized on these sales during the three and six months ended June 30, 2010, respectively. Proceeds from calls of securities available for sale were $17.2 million and $40.6 million for the three months ended June 30, 2011 and 2010, respectively.  Proceeds from calls of securities available for sale were $27.2 million and $45.6 million for the six months ended June 30, 2011 and 2010, respectively.

Securities having a fair value of approximately $252.8 million and $277.9 million at June 30, 2011 and December 31, 2010, respectively, were pledged to secure public deposits and Federal Home Loan Bank and Federal Reserve Bank overnight borrowings.  The Bank did not hold any trading securities during the six months ended June 30, 2011 or the year ended December 31, 2010.

The Bank is a member of the Federal Home Loan Bank (“FHLB”) of New York. Members are required to own a particular amount of stock based on the level of borrowings and other factors, and may invest in additional amounts.  The Bank is a member of the Atlantic Central Banker’s Bank (“ACBB”) and is required to own ACBB stock. The Bank is also a member of the Federal Reserve Bank (“FRB”) system and required to own FRB stock.  FHLB, ACBB and FRB stock is carried at cost and periodically evaluated for impairment based on ultimate recovery of par value.  Both cash and stock dividends are reported as income.  The Bank owned approximately $1.5 million in FHLB, ACBB and FRB stock at June 30, 2011 and approximately $1.3 million at December 31, 2010.  These amounts were reported as restricted securities in the consolidated balance sheets.

XML



RECENT ACCOUNTING PRONOUNCEMENTS

6 Months Ended

Jun. 30, 2011

RECENT ACCOUNTING PRONOUNCEMENTS

RECENT ACCOUNTING PRONOUNCEMENTS

12.  RECENT ACCOUNTING PRONOUNCEMENTS

In April 2011, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update No. 2011-2, “A Creditor’s Determination of Whether a Restructuring Is a Troubled Debt Restructuring” (“ASU 2011-2”).  ASU 2011-2 clarifies the guidance for determining whether a loan restructuring constitutes a troubled debt restructuring (“TDR”) outlined in Accounting Standards Codification (“ASC”) No. 310-40, “Receivables—Troubled Debt Restructurings by Creditors,” by providing additional guidance to a creditor in making the following required assessments needed to determine whether a restructuring is a TDR: (i) whether or not a concession has been granted in a debt restructuring; (ii) whether a temporary or permanent increase in the contractual interest rate precludes the restructuring from being a TDR; (iii) whether a restructuring results in an insignificant  delay in payment; (iv) whether a borrower that is not currently in payment default is experiencing financial difficulties; and (v) whether a creditor can use the effective interest rate test outlined in debtor’s guidance on restructuring of payables (ASC Topic No. 470-60-55-10) when evaluating whether or not a restructuring constitutes a TDR.  This update is effective the first interim or annual period beginning on or after June 15, 2011, and should be applied retrospectively to the beginning of the annual period of adoption. Adoption of ASU 2011-2 did not have a material impact on the Company.

In July 2010, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update No. 2010-20, “Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses” (“ASU 2010-20”).  ASU 2010-20 requires companies to provide a greater level of disaggregated information regarding: (1) the credit quality of their financing receivables; and (2) their allowance for credit losses. ASU 2010-20 further requires companies to disclose credit quality indicators, past due information, and modifications of their financing receivables. For public companies, ASU 2010-20 is effective for interim and annual reporting periods ending on or after December 15, 2010. ASU 2010-20 encourages, but does not require, comparative disclosures for earlier reporting periods that ended before initial adoption.  Adoption of ASU 2010-20 did not have a material impact on the Company.

In January 2010, FASB issued Accounting Standards Update No. 2010-06, “Fair Value Measurements and Disclosures (Topic 820): Improving Disclosures about Fair Value Measurements” (“ASU 2010-6”).  ASU 2010-6 required new disclosures related to transfers in and out of fair value hierarchy Levels 1 and 2, as well as certain activities for assets whose fair value is measured under the Level 3 hierarchy. ASU 2010-6 also provided amendments clarifying the level of disaggregation and disclosures about inputs and valuation techniques along with conforming amendments to the guidance on employers’ disclosures about postretirement benefit plan assets. ASU 2010-6 was effective for interim and annual reporting periods beginning after December 15, 2009, except for the disclosures about purchases, sales, issuances, and settlements in the roll forward of activity in Level 3 fair value measurements, which are effective for fiscal years beginning after December 15, 2010, and for interim periods within those fiscal years. Adoption of ASU 2010-6 has not had, and is not expected to have, a material impact on the Company.

XML



ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS

6 Months Ended

Jun. 30, 2011

ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS

ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS

5. ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS

FASB ASC No. 820-10 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. FASB ASC 820-10 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair values:

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

The fair value of securities available for sale is determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs) or matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs).

Assets and liabilities measured on a recurring basis:

			Fair Value Measurements at
			June 30, 2011 Using:
				Significant
			Quoted Prices In	Other		Significant
			Active Markets for	Observable		Unobservable
	Carrying		Identical Assets	Inputs		Inputs
(In thousands)	Value		(Level 1)	(Level 2)		(Level 3)
Financial Assets:
Available for sale securities:
U.S. GSE securities	$	95,292		$	95,292
State and municipal obligations	41,160			41,160
U.S. GSE residential mortgage-backed securities	81,144			81,144
U.S. GSE residential collateralized mortgage obligations	168,314			168,314
Total available for sale	$	385,910		$	385,910

			Fair Value Measurements at
			December 31, 2010 Using:
				Significant
			Quoted Prices In	Other		Significant
			Active Markets for	Observable		Unobservable
	Carrying		Identical Assets	Inputs		Inputs
(In thousands)	Value		(Level 1)	(Level 2)		(Level 3)
Financial Assets:
Available for sale securities:
U.S. GSE securities	$	41,333		$	41,333
State and municipal obligations	48,065			48,065
U.S. GSE residential mortgage-backed securities	80,171			80,171
U.S. GSE residential collateralized mortgage obligations	153,970			153,970
Total available for sale	$	323,539		$	323,539

Assets measured at fair value on a non-recurring basis are summarized below:

			Fair Value Measurements at
			June 30, 2011 Using:
				Significant
			Quoted Prices In	Other	Significant
			Active Markets for	Observable	Unobservable
	Carrying		Identical Assets	Inputs	Inputs
(In thousands)	Value		(Level 1)	(Level 2)	(Level 3)
Impaired loans	$	590			$	590

			Fair Value Measurements at
			December 31, 2010 Using:
				Significant
			Quoted Prices In	Other	Significant
			Active Markets for	Observable	Unobservable
	Carrying		Identical Assets	Inputs	Inputs
(In thousands)	Value		(Level 1)	(Level 2)	(Level 3)
Impaired loans	$	693			$	693

For impaired and TDR loans, the Company evaluates the fair value of the loan in accordance with current accounting guidance.  For loans that are collateral dependent, the fair value of the collateral is used to determine the fair value of the loan. The fair value of the collateral is determined based upon recent appraised values. The fair value of the loan is compared to the carrying value to determine if any write-down or specific reserve is required. These methods of fair value measurement for impaired and TDR loans are considered level 3 within the fair value hierarchy described in current accounting guidance. Impaired loans with allocated allowance for loan losses at June 30, 2011 and December 31, 2010, had a carrying amount of $590,000 and $693,000, respectively, which is made up of the outstanding balance of $838,000 and $700,000, net of a valuation allowance of $248,000 and $7,000, respectively. This resulted in an additional provision for loan losses of $248,000 and $7,000, respectively that is included in the amount reported on the income statement as of June 30, 2011 and December 31, 2010.

The Company used the following method and assumptions in estimating the fair value of its financial instruments:

Cash and Due from Banks and Federal Funds Sold: Carrying amounts approximate fair value, since these instruments are either payable on demand or have short-term maturities.

Securities Available for Sale and Held to Maturity: The estimated fair values are based on independent dealer quotations on nationally recognized securities exchanges or matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities.

Restricted Stock: It is not practicable to determine the fair value of FHLB, ACBB and FRB stock due to restrictions placed on its transferability.

Loans: The estimated fair values of real estate mortgage loans and other loans receivable are based on discounted cash flow calculations that use available market benchmarks when establishing discount factors for the types of loans. All nonaccrual loans are carried at their current fair value. Exceptions may be made for adjustable rate loans (with resets of one year or less), which would be discounted straight to their rate index plus or minus an appropriate spread.

Deposits: The estimated fair value of certificates of deposits are based on discounted cash flow calculations that use a replacement cost of funds approach to establishing discount rates for certificates of deposits maturities. Stated value is fair value for all other deposits.

Borrowed Funds: The estimated fair value of borrowed funds are based on discounted cash flow calculations that use a replacement cost of funds approach to establishing discount rates for funding maturities.

Junior Subordinated Debentures: The estimated fair value is based on estimates using market data for similarly risk weighted items taking into consideration the convertible features of the debentures into common stock of the Company.

Accrued Interest Receivable and Payable: For these short-term instruments, the carrying amount is a reasonable estimate of the fair value.

Off-Balance-Sheet Liabilities: The fair value of off-balance-sheet commitments to extend credit is estimated using fees currently charged to enter into similar agreements. The fair value is immaterial as of June 30, 2011 and December 31, 2010.

Fair value estimates are made at specific points in time and are based on existing on-and off-balance sheet financial instruments. Such estimates are generally subjective in nature and dependent upon a number of significant assumptions associated with each financial instrument or group of financial instruments, including estimates of discount rates, risks associated with specific financial instruments, estimates of future cash flows, and relevant available market information. Changes in assumptions could significantly affect the estimates. In addition, fair value estimates do not reflect the value of anticipated future business, premiums or discounts that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument, or the tax consequences of realizing gains or losses on the sale of financial instruments.

The estimated fair values and recorded carrying values of the Bank’s financial instruments are as follows:

	June 30, 2011				December 31, 2010
	Carrying		Fair		Carrying		Fair
(In thousands)	Amount		Value		Amount		Value
Financial assets:
Cash and due from banks	$	17,426	$	17,426	$	21,598	$	21,598
Interest bearing deposits with banks	12,491		12,491		1,320		1,320
Securities available for sale	385,910		385,910		323,539		323,539
Securities restricted	1,485		n/a		1,284		n/a
Securities held to maturity	152,807		154,572		147,965		148,144
Loans, net	580,294		604,513		495,563		513,344
Accrued interest receivable	4,570		4,570		4,153		4,153
Financial liabilities:
Demand and other deposits	1,072,344		1,073,485		916,993		917,786
Federal funds purchased and Federal Home Loan Bank overnight borrowings	—		—		5,000		5,000
Repurchase agreements	16,197		17,331		16,370		17,383
Junior Subordinated Debentures	16,002		14,930		16,002		14,783
Accrued interest payable	422		422		433		433

XML



Consolidated Statements of Stockholders' Equity (Parenthetical) (USD $) In Thousands, except Per Share data	6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010
Consolidated Statements of Stockholders' Equity
Shares issued for the acquisition of Hampton State Bank (in shares)	273,479
Cash dividend declared (in dollars per share)	$ 0.23	$ 0.46

XML



BASIS OF PRESENTATION

6 Months Ended

Jun. 30, 2011

BASIS OF PRESENTATION

BASIS OF PRESENTATION

1. BASIS OF PRESENTATION

Bridge Bancorp, Inc. (the “Company”) is incorporated under the laws of the State of New York as a bank holding company.  The Company’s business currently consists of the operations of its wholly-owned subsidiary, The Bridgehampton National Bank (the “Bank”).  The Bank’s operations include its real estate investment trust subsidiary, Bridgehampton Community, Inc. (“BCI”) and a financial title insurance subsidiary, Bridge Abstract LLC (“Bridge Abstract”).  In addition to the Bank, the Company has another subsidiary Bridge Statutory Capital Trust II which was formed in 2009. In accordance with current accounting guidance, the trust is not consolidated in the Company’s financial statements.

The accompanying Unaudited Consolidated Financial Statements, which include the accounts of the Company and its wholly-owned subsidiary, the Bank, have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X.  The Unaudited Consolidated Financial Statements included herein reflect all normal recurring adjustments that are, in the opinion of management, necessary for a fair presentation of the results for the interim periods presented.  In preparing the interim financial statements, management has made estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expense during the reported periods.  Such estimates are subject to change in the future as additional information becomes available or previously existing circumstances are modified.  Actual future results could differ significantly from those estimates.  The annualized results of operations for the six months ended June 30, 2011 are not necessarily indicative of the results of operations that may be expected for the entire fiscal year.  Certain information and note disclosures normally included in the financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain reclassifications have been made to prior year amounts, and the related discussion and analysis, to conform to the current year presentation.  These reclassifications did not have an impact on net income or stockholders’ equity. The Unaudited Consolidated Financial Statements should be read in conjunction with the Audited Consolidated Financial Statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2010.

XML



JUNIOR SUBORDINATED DEBENTURES

6 Months Ended

Jun. 30, 2011

JUNIOR SUBORDINATED DEBENTURES

JUNIOR SUBORDINATED DEBENTURES

10.  JUNIOR SUBORDINATED DEBENTURES

In December 2009, the Company completed the private placement of $16.0 million in aggregate liquidation amount of 8.50% cumulative convertible trust preferred securities (the “TPS”), through its wholly-owned subsidiary, Bridge Statutory Capital Trust II. The TPS have a liquidation amount of $1,000 per security and are convertible into our common stock, at an effective conversion price of $31 per share.  The TPS mature in 30 years but are callable by the Company at par any time after September 30, 2014.

The Company issued $16.0 million of junior subordinated debentures (the “Debentures”) to the trust in exchange for ownership of all of the common security of the trust and the proceeds of the preferred securities sold by the trust. In accordance with current accounting guidance, the trust is not consolidated in the Company’s financial statements, but rather the Debentures are shown as a liability. The Debentures bear interest at a fixed rate equal to 8.50% and mature on December 31, 2039. Consistent with regulatory requirements, the interest payments may be deferred for up to 5 years, and are cumulative. The Debentures have the same prepayment provisions as the TPS.

The Debentures are included in Tier I capital (with certain limitations applicable) under current regulatory guidelines and interpretations.

XML



Consolidated Balance Sheets (Parenthetical) (USD $) In Thousands, except Share data	Jun. 30, 2011	Dec. 31, 2010
Consolidated Balance Sheets
Securities held to maturity, fair value (in dollars)	$ 154,572	$ 148,144
Preferred stock, par value (in dollars per share)	$ 0.01	$ 0.01
Preferred stock, shares authorized	2,000,000	2,000,000
Preferred stock, shares issued	0	0
Common stock, par value (in dollars per share)	$ 0.01	$ 0.01
Common stock, Authorized shares	20,000,000	20,000,000
Common stock, shares issued	6,813,252	6,456,742
Common stock, shares outstanding	6,732,260	6,364,656
Treasury Stock, shares	80,992	92,086
Net unrealized gain on securities, deferred income taxes (in dollars)	(3,012)	(2,336)
Pension liability, deferred income taxes (in dollars)	$ 1,174	$ 1,202