##### Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-K/A

Amendment No. 1

(Mark One)

|x | Annual report pursuant to section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ------------------------------------------------------------------------------------

For the fiscal year ended December 31, 2010

-OR-



| ̈ | Transition report pursuant to section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from to ___________ to _____________.

Commission File Number: 000-13580

SUFFOLK BANCORP



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|New York                                                       |  | 11-2708279                          
|(State or Other Jurisdiction of
Incorporation of Organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|4 West Second Street, P.O. Box 9000, Riverhead, New York       |  | 11901                               
|(Address of Principal Executive Offices)                       |  | (Zip Code)                          

Issuers Telephone Number, Including Area Code: (631) 727-5667

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



|                                        |  |                                           
|--------------------------------------- |  | ------------------------------------------
|Title of each class:                    |  | Name of each exchange on which registered:
|Common stock, par value $2.50 per share |  | The NASDAQ Global Select Market           

Securities registered under Section 12(g) of the Exchange Act: None

(Title of Class)

Indicate by check mark if the Registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities
Act.    YES   ̈    NO  x

Indicate by check mark if the Registrant is not required to file reports pursuant to Section 13 or 15(d) of the Exchange

Act.    YES    ̈    NO  x

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

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

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   ̈    NO   ̈

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated
filer in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer   ̈    Accelerated filer  x    Non-accelerated
filer   ̈    Smaller Reporting Company   ̈

Indicate by check mark whether the Registrant is a shell company.    YES   ̈    NO  x

The aggregate market value of the common equity held by non-affiliates of the Registrant as of
the last business day of the Registrants most recently completed second fiscal quarter was $135.8 million.

9,703,604
SHARES OF COMMON STOCK OUTSTANDING AS OF January 31, 2011

Documents Incorporated by Reference

Portions of the definitive Proxy Statement for the Annual Meeting of Shareholders to be held on April 12, 2011, are incorporated by reference into
Part III.



---

##### Table of Contents

EXPLANATORY NOTE

Suffolk Bancorp (Suffolk) is filing this Amendment No. 1 to its Annual Report on Form 10-K for the year ended December 31, 2010, originally filed with the Securities and Exchange
Commission (the SEC) on March 15, 2011. This Amendment is being filed to amend and restate our consolidated financial statements as of and for the year ended December 31, 2010 and related disclosures to correct for a
misstatement in the provision and allowance for loan losses and the accounting treatment for the recognition of gains on assets received in loan settlements.

This Annual Report on Form 10-K/A for the year ended December 31, 2010 is being filed to reflect the financial statement restatement. In summary, as of and for the quarter and year ended
December 31, 2010, this financial statement restatement has resulted in:



| |  |  | No impact on our cash & cash equivalents or overall cash flow.
| | - |  | --------------------------------------------------------------



| |  |  | Increases in our provision for loan losses of $3.0 million (124%), our gain on other real estate owned of $310 thousand (100%) and decreases in
our net income of $1 million (25%) and our basic earnings-per-share of $0.09 (24%) for the quarter ended December 31, 2010, and increases in our provision for loan losses of $15.1 million (89%) and our gain on other real estate
owned of $310 thousand (100%), and decreases in our net income of $8.8 million (58%) and our basic earnings-per-share of $0.91 (58%) for the year ended December 31, 2010.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Decreases in our total loans of $8 million (.72%), our other real estate owned of $1.8 million (24%), our total assets of $11.3 million (.7%), our
other liabilities of $2.6 million (9%), our retained earnings of $8.8 million (9%) and our total stockholders equity of $8.8 million (6%), and increases in our allowance for loan losses of $7.1 million (34%) and our other assets of
$5.6 million (22%) as of December 31, 2010.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

For a more detailed description of this financial statement
restatement, see the Restatement of Financial Statements section on page 5 and Note 1(A), Restatement of Consolidated Financial Statements to our notes to consolidated financial statements.

Suffolk has not modified or updated the information in the initial Form 10-K, except as necessary to reflect the effects of the restatement which took
into consideration subsequent additional information about conditions that existed at December 31, 2010, and to reflect subsequent events and legal proceedings disclosed in Note 17 and Note 18, respectively. This Amendment continues to speak as
of the dates described herein, and we have not updated the disclosures contained in the initial Form 10-K to reflect any events that occurred subsequent to such dates except with regard to the restatement. Information not affected by the restatement
is unchanged and reflects the disclosures made at the time of the filing of the initial Form 10-K on March 15, 2011. Accordingly, this Amendment should be read in conjunction with our subsequent filings with the SEC, as information in such
filings may update or supersede certain information contained in this Amendment.

In addition, as required by Rule 12b-15 under the Securities
Exchange Act of 1934, as amended, new certifications by our principal executive officer and principal financial officer are filed herewith as Exhibits 31.1, 31.2, 32.1 and 32.2.

For the convenience of the reader, this Amendment sets forth the initial Form 10-K in its entirety, although Suffolk is only amending and restating the portions affected by the corrected financial
information.



---

##### Table of Contents

TABLE OF CONTENTS



|                                                                                                                                          |  |  |    | 
|----------------------------------------------------------------------------------------------------------------------------------------- |  |  | -- | 
|CORPORATE INFORMATION                                                                                                                     |  |  | 3  | 
|PRICE RANGE OF COMMON STOCK AND DIVIDENDS                                                                                                 |  |  | 4  | 
|SUMMARY OF SELECTED FINANCIAL DATA                                                                                                        |  |  | 4  | 
|RESTATEMENT OF FINANCIAL STATEMENTS                                                                                                       |  |  | 5  | 
|MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS                                                     |  |  | 8  | 
|Summary of Recent Developments and Current Trends                                                                                         |  |  | 8  | 
|Recent Developments                                                                                                                       |  |  | 8  | 
|Basic Performance and Current Activities                                                                                                  |  |  | 9  | 
|Suffolks Business                                                                                                                        |  |  | 10 | 
|General Economic Conditions                                                                                                               |  |  | 10 | 
|Results of Operations                                                                                                                     |  |  | 10 | 
|Net Income                                                                                                                                |  |  | 10 | 
|Net Interest Income                                                                                                                       |  |  | 10 | 
|Average Assets, Liabilities, Stockholders Equity, Rate Spread, and Effective Interest Rate Differential
 (on a taxable-equivalent basis) |  |  | 11 | 
|Analysis of Changes in Net Interest Income                                                                                                |  |  | 12 | 
|Interest Income                                                                                                                           |  |  | 12 | 
|Investment Securities                                                                                                                     |  |  | 12 | 
|Loan Portfolio                                                                                                                            |  |  | 14 | 
|Non-Performing Loans                                                                                                                      |  |  | 14 | 
|Summary of Loan Losses and Allowance for Loan Losses                                                                                      |  |  | 18 | 
|Interest Expense                                                                                                                          |  |  | 21 | 
|Deposits                                                                                                                                  |  |  | 21 | 
|Borrowings                                                                                                                                |  |  | 22 | 
|Other Income                                                                                                                              |  |  | 22 | 
|Other Expense                                                                                                                             |  |  | 22 | 
|Asset/Liability Management & Liquidity                                                                                                    |  |  | 23 | 
|Interest Rate Sensitivity                                                                                                                 |  |  | 24 | 
|Interest Rate Risk                                                                                                                        |  |  | 25 | 
|Market Risk                                                                                                                               |  |  | 26 | 
|Contractual and Off-Balance-Sheet Obligations                                                                                             |  |  | 26 | 
|Capital Resources                                                                                                                         |  |  | 26 | 
|Risk-Based Capital and Leverage Guidelines                                                                                                |  |  | 27 | 
|Discussion of New Accounting Pronouncements                                                                                               |  |  | 28 | 
|Critical Accounting Policies, Judgments, and Estimates                                                                                    |  |  | 28 | 
|Business Risks and Uncertainties                                                                                                          |  |  | 29 | 
|CONSOLIDATED STATEMENTS OF CONDITION                                                                                                      |  |  | 30 | 
|SUFFOLK BANCORP AND SUBSIDIARIES                                                                                                          |  |  | 31 | 
|CONSOLIDATED STATEMENTS OF INCOME                                                                                                         |  |  | 31 | 
|SUFFOLK BANCORP AND SUBSIDIARIES                                                                                                          |  |  | 32 | 
|CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY                                                                                |  |  | 32 | 
|SUFFOLK BANCORP AND SUBSIDIARIES                                                                                                          |  |  | 33 | 
|CONSOLIDATED STATEMENTS OF CASH FLOWS                                                                                                     |  |  | 33 | 
|SUFFOLK BANCORP AND SUBSIDIARIES                                                                                                          |  |  | 34 | 
|NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                                                                                                |  |  | 34 | 
|Note 1  Summary of Significant Accounting Policies                                                                                       |  |  | 34 | 
|Note 2  Investment Securities                                                                                                            |  |  | 40 | 
|Note 3  Loans                                                                                                                            |  |  | 42 | 
|Note 4  Allowance for Loan Losses                                                                                                        |  |  | 42 | 
|Note 5  Premises and Equipment                                                                                                           |  |  | 48 | 
|Note 6  Deposits                                                                                                                         |  |  | 48 | 
|Note 7  Borrowings                                                                                                                       |  |  | 48 | 
|Note 8  Stockholders Equity                                                                                                             |  |  | 48 | 
|Note 9  Income Taxes                                                                                                                     |  |  | 49 | 
|Note 10  Employee Benefits                                                                                                               |  |  | 50 | 
|Note 11  Commitments and Contingent Liabilities                                                                                          |  |  | 54 | 
|Note 12  Regulatory Capital                                                                                                              |  |  | 55 | 
|Note 13  Regulatory Agreements                                                                                                           |  |  | 55 | 
|Note 14  Credit Concentrations                                                                                                           |  |  | 56 | 



Page 1



---

##### Table of Contents

|                                                                                              |  |  |    | 
|--------------------------------------------------------------------------------------------- |  |  | -- | 
|Note 15  Fair Value of Financial Instruments                                                 |  |  | 57 | 
|Note 16  Suffolk Bancorp (parent company only) Condensed Financial Statements (in
thousands) |  |  | 60 | 
|Note 17  Selected Quarterly Financial Data (Unaudited)                                       |  |  | 61 | 
|Note 18  Subsequent Events                                                                   |  |  | 61 | 
|Note 19  Legal Proceedings                                                                   |  |  | 61 | 
|REPORTS OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM                                      |  |  | 62 | 
|ITEM 1- BUSINESS                                                                              |  |  | 64 | 
|ITEM 1A. Risk Factors                                                                         |  |  | 68 | 
|ITEM 1B. UNRESOLVED STAFF COMMENTS                                                            |  |  | 70 | 
|STATISTICAL DISCLOSURE                                                                        |  |  | 70 | 
|ITEM 2. Properties                                                                            |  |  | 70 | 
|ITEM 3. Legal Proceedings                                                                     |  |  | 70 | 
|ITEM 4. Removed and Reserved                                                                  |  |  | 70 | 
|PART II                                                                                       |  |  | 71 | 
|ITEM 5. Market for Registrants Common Equity and Related Stockholder
Matters                 |  |  | 71 | 
|ITEM 6. Selected Quarterly Financial Data                                                     |  |  | 71 | 
|ITEM 7. Managements Discussion and Analysis of Financial Condition and Results of
Operations |  |  | 71 | 
|ITEM 7a. Quantitative and Qualitative Disclosure about Market Risk                            |  |  | 71 | 
|ITEM 9. Changes in and Disagreements with Accountants on Accounting and Financial
Disclosure  |  |  | 72 | 
|ITEM 9a. Controls and Procedures                                                              |  |  | 72 | 
|PART III                                                                                      |  |  | 75 | 
|ITEM 10. Directors and Executive Officers of the Registrant                                   |  |  | 75 | 
|ITEM 11. Executive Compensation                                                               |  |  | 76 | 
|ITEM 12. Security Ownership of Certain Beneficial Owners and Management                       |  |  | 76 | 
|ITEM 13. Certain Relationships and Related Transactions                                       |  |  | 76 | 
|ITEM 14. Principal Accountant Fees and Services                                               |  |  | 76 | 
|PART IV                                                                                       |  |  | 76 | 
|ITEM 15. Exhibits and Financial Statement Schedules                                           |  |  | 76 | 
|SIGNATURES                                                                                    |  |  | 77 | 
|CERTIFICATION OF PERIODIC REPORT                                                              |  |  | 78 | 





Page 2



---

##### Table of Contents

LOGO

CORPORATE INFORMATION

Suffolk Bancorp Annual Meeting

Tuesday, April 12, 2011, 1:00 P.M.

Suffolk County National Bank

Administrative Center

Lower Level

Four West Second Street

Riverhead, New York

S.E.C. Form 10-K/A

The Annual Report to the Securities and Exchange
Commission on Form

10-K/A and documents incorporated by reference can be obtained, without

charge, by writing to the Secretary, Suffolk Bancorp, 4 West Second Street,

Riverhead, New York 11901, or calling (631) 727-5667, faxing to (631) 727- 3214,

or e-mailing to

invest@suffolkbancorp.com

They are also available on the Internet at

www.suffolkbancorp.com

Trading

Suffolk Bancorps common stock is traded on the NASDAQ Global Select

Market under the symbol SUBK.

Registrar and Transfer Agent

Any questions about the registration or
transfer of shares, the payment,

reinvestment, or direct deposit of dividends can be answered by:

American Stock Transfer

& Trust Co.

59 Maiden Lane

New York, New York 10038

1-800-937-5449

www.amstock.com

Independent Registered Public Accounting Firm

Grant Thornton LLP

60 Broad Street

New York, New York 10004

General Counsel

Smith, Finkelstein, Lundberg,

Isler & Yakaboski, LLP

456 Griffing Avenue

Riverhead, New York 11901

FDIC Rules and Regulations, Part 350.4(d)

This statement has not been reviewed, or confirmed for accuracy or

relevance, by
the Federal Deposit Insurance Corporation.



Page 3



---

##### Table of Contents

PRICE RANGE OF COMMON STOCK AND DIVIDENDS

Suffolks common stock is traded on the NASDAQ Global Select Market under the symbol SUBK. Following are quarterly high and low prices
of Suffolks common stock as reported by NASDAQ.



|               |  |      |       |  |     |   |       |           |  |   |      |  |      |                |  |     |       |  |           |   |       |  |  |   |      | 
|-------------- |  | ---- | ----- |  | --- | - | ----- | --------- |  | - | ---- |  | ---- | -------------- |  | --- | ----- |  | --------- | - | ----- |  |  | - | ---- | 
|2010           |  | High |       |  | Low |   |       | Dividends |  |   | 2009 |  | High |                |  | Low |       |  | Dividends |  
|First Quarter  |  | $    | 32.60 |  |     | $ | 25.00 |           |  | $ | 0.22 |  |      | First Quarter  |  | $   | 36.97 |  |           | $ | 20.51 |  |  | $ | 0.22 | 
|Second Quarter |  |      | 33.21 |  |     |   | 28.48 |           |  |   | 0.22 |  |      | Second Quarter |  |     | 29.00 |  |           |   | 23.17 |  |  |   | 0.22 | 
|Third Quarter  |  |      | 30.76 |  |     |   | 23.39 |           |  |   | 0.22 |  |      | Third Quarter  |  |     | 31.14 |  |           |   | 24.61 |  |  |   | 0.22 | 
|Fourth Quarter |  |      | 27.61 |  |     |   | 24.45 |           |  |   | 0.15 |  |      | Fourth Quarter |  |     | 30.46 |  |           |   | 25.90 |  |  |   | 0.22 | 

SUMMARY OF SELECTED FINANCIAL DATA



|                                                                              |  |              |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |            |  
|----------------------------------------------------------------------------- |  | ------------ | --------- | - | ---- | - | --------- | ---- |  | - | --------- | - |  | ---- | --------- | - |  | - | ---------- | -
|FIVE-YEAR SUMMARY: (dollars in thousands except shares and per-share amounts) | 
|For the year ended December 31,                                               |  | 2010Restated |           |   | 2009 |   |           | 2008 |  |   | 2007      |   |  | 2006 |          
|Interest income                                                               |  | $            | 86,306    |   |      | $ | 87,008    |      |  | $ | 88,457    |   |  | $    | 89,081    |   |  | $ | 86,209     |  
|Interest expense                                                              |  |              | 9,714     |   |      |   | 12,672    |      |  |   | 22,237    |   |  |      | 25,117    |   |  |   | 20,499     |  
|                                                                              |  |              |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |            |  
|Net interest income                                                           |  |              | 76,592    |   |      |   | 74,336    |      |  |   | 66,220    |   |  |      | 63,964    |   |  |   | 65,710     |  
|Provision for loan losses                                                     |  |              | 32,086    |   |      |   | 4,275     |      |  |   | 2,050     |   |  |      | 377       |   |  |   | 966        |  
|                                                                              |  |              |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |            |  
|Net interest income after provision                                           |  |              | 44,506    |   |      |   | 70,061    |      |  |   | 64,170    |   |  |      | 63,587    |   |  |   | 64,744     |  
|Other income                                                                  |  |              | 11,223    |   |      |   | 11,118    |      |  |   | 14,643    |   |  |      | 10,595    |   |  |   | 10,672     |  
|Other expense                                                                 |  |              | 50,778    |   |      |   | 48,801    |      |  |   | 42,701    |   |  |      | 40,392    |   |  |   | 39,975     |  
|                                                                              |  |              |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |            |  
|Income before income taxes                                                    |  |              | 4,951     |   |      |   | 32,378    |      |  |   | 36,112    |   |  |      | 33,790    |   |  |   | 35,441     |  
|(Benefit) Provision for income taxes                                          |  |              | (1,305    | ) |      |   | 9,830     |      |  |   | 11,424    |   |  |      | 11,662    |   |  |   | 12,813     |  
|                                                                              |  |              |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |            |  
|Net Income                                                                    |  | $            | 6,256     |   |      | $ | 22,548    |      |  | $ | 24,688    |   |  | $    | 22,128    |   |  | $ | 22,628     |  
|                                                                              |  |              |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |            |  
|BALANCE AT DECEMBER 31:                                                       |  |              |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |            |  
|Federal funds sold                                                            |  | $            |          |   |      | $ |          |      |  | $ |          |   |  | $    | 2,700     |   |  | $ |           |  
|Investment securities  available for sale                                    |  |              | 396,670   |   |      |   | 437,000   |      |  |   | 382,357   |   |  |      | 392,796   |   |  |   | 403,246    |  
|Investment securities  held to maturity                                      |  |              | 10,016    |   |      |   | 9,343     |      |  |   | 11,930    |   |  |      | 9,155     |   |  |   | 10,013     |  
|                                                                              |  |              |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |            |  
|Total investment securities                                                   |  |              | 406,686   |   |      |   | 446,343   |      |  |   | 394,287   |   |  |      | 401,951   |   |  |   | 413,259    |  
|Net loans                                                                     |  |              | 1,083,860 |   |      |   | 1,148,046 |      |  |   | 1,084,470 |   |  |      | 949,609   |   |  |   | 882,096    |  
|Total assets                                                                  |  |              | 1,606,867 |   |      |   | 1,694,496 |      |  |   | 1,582,819 |   |  |      | 1,469,062 |   |  |   | 1,390,849  |  
|Total deposits                                                                |  |              | 1,402,753 |   |      |   | 1,385,278 |      |  |   | 1,216,437 |   |  |      | 1,143,375 |   |  |   | 1,139,075  |  
|Borrowings                                                                    |  |              | 40,000    |   |      |   | 150,800   |      |  |   | 224,820   |   |  |      | 198,320   |   |  |   | 120,135    |  
|Stockholders equity                                                          |  | $            | 136,820   |   |      | $ | 137,171   |      |  | $ | 112,401   |   |  | $    | 108,981   |   |  | $ | 108,566    |  
|                                                                              |  |              |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |            |  
|SELECTED FINANCIAL RATIOS:                                                    |  |              |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |            |  
|Performance:                                                                  |  |              |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |            |  
|Return on average equity                                                      |  |              | 4.42      | % |      |   | 18.30     | %    |  |   | 21.79     | % |  |      | 21.47     | % |  |   | 22.16      | %
|Return on average assets                                                      |  |              | 0.37      |   |      |   | 1.36      |      |  |   | 1.59      |   |  |      | 1.57      |   |  |   | 1.61       |  
|Net interest margin (taxable-equivalent)                                      |  |              | 5.05      |   |      |   | 4.99      |      |  |   | 4.75      |   |  |      | 5.06      |   |  |   | 5.16       |  
|Efficiency ratio                                                              |  |              | 57.82     |   |      |   | 57.11     |      |  |   | 52.81     |   |  |      | 54.17     |   |  |   | 52.34      |  
|Average equity to average assets                                              |  |              | 8.32      |   |      |   | 7.41      |      |  |   | 7.29      |   |  |      | 7.30      |   |  |   | 7.25       |  
|Dividend pay-out ratio                                                        |  |              | 124.62    |   |      |   | 37.44     |      |  |   | 34.18     |   |  |      | 39.70     |   |  |   | 39.19      |  
|Asset quality:                                                                |  |              |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |            |  
|Non-performing loans to total loans, net of discount                          |  |              | 2.61      |   |      |   | 2.53      |      |  |   | 0.45      |   |  |      | 0.17      |   |  |   | 0.10       |  
|Non-performing assets to total assets                                         |  |              | 2.16      |   |      |   | 1.73      |      |  |   | 0.31      |   |  |      | 0.11      |   |  |   | 0.06       |  
|Allowance to non-performing loans                                             |  |              | 98.03     |   |      |   | 41.99     |      |  |   | 185.32    |   |  |      | 459.13    |   |  |   | 846.52     |  
|Allowance to loans, net of discount                                           |  |              | 2.56      |   |      |   | 1.06      |      |  |   | 0.83      |   |  |      | 0.80      |   |  |   | 0.85       |  
|Net charge-offs (recoveries) to average net loans                             |  |              | 1.42      |   |      |   | 0.09      |      |  |   | 0.06      |   |  |      | (0.01     | ) |  |   | 0.36       |  
|                                                                              |  |              |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |            |  
|PER-SHARE DATA:                                                               |  |              |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |            |  
|Net income (basic)                                                            |  |              | 0.65      |   |      |   | 2.35      |      |  |   | 2.58      |   |  |      | 2.24      |   |  |   | 2.20       |  
|Cash dividends                                                                |  |              | 0.81      |   |      |   | 0.88      |      |  |   | 0.88      |   |  |      | 0.88      |   |  |   | 0.88       |  
|Book value at year-end                                                        |  |              | 14.12     |   |      |   | 14.27     |      |  |   | 11.73     |   |  |      | 11.34     |   |  |   | 10.60      |  
|Highest market value                                                          |  |              | 33.21     |   |      |   | 36.97     |      |  |   | 49.02     |   |  |      | 38.80     |   |  |   | 38.95      |  
|Lowest market value                                                           |  |              | 23.39     |   |      |   | 20.51     |      |  |   | 25.68     |   |  |      | 25.55     |   |  |   | 28.17      |  
|Average shares outstanding                                                    |  |              | 9,658,534 |   |      |   | 9,602,802 |      |  |   | 9,580,025 |   |  |      | 9,895,301 |   |  |   | 10,279,870 |  
|                                                                              |  |              |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |            |  
|Number of full-time-equivalent employees                                      |  |              | 370       |   |      |   | 368       |      |  |   | 362       |   |  |      | 350       |   |  |   | 357        |  
|Number of branch offices                                                      |  |              | 30        |   |      |   | 29        |      |  |   | 29        |   |  |      | 29        |   |  |   | 27         |  
|Number of automatic teller machines                                           |  |              | 30        |   |      |   | 29        |      |  |   | 29        |   |  |      | 26        |   |  |   | 26         |  
|                                                                              |  |              |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |            |  



Page 4



---

##### Table of Contents

RESTATEMENT OF FINANCIAL STATEMENTS

In August 2011, in consultation with the Audit Committee, Suffolks management determined it was not properly identifying loan losses in the period
incurred. This was the result of deficiencies in Suffolks internal controls with respect to credit administration and credit risk management, primarily with regard to risk-rating as well as with respect to the timing and recognition of
charge-offs, impaired loans, and classified loans. As a result, certain loans should have been considered impaired, charged-off, or classified. Furthermore in 2011, management re-evaluated the accounting treatment for the recognition of gains on
assets received in loan settlements classified as other real estate owned (OREO) and, accordingly, restated for the effects thereof to previously issued financial statements as of and for the quarter and year ended December 31,
2010. Consequently, Suffolk overstated loans, net; understated the allowance for loan losses; understated the provision for loan losses, overstated other real estate owned and other liabilities; understated gain on other real estate owned;
overstated net earnings and earnings-per-share; understated other assets; and overstated the capital ratios. The tables below detail the restated financial statement line items and Suffolks regulatory capital ratios. See Note 1(A) in the
accompanying financial statements.



Page 5



---

##### Table of Contents

The effects of the restatement by line item and the effects on capital ratios for the periods presented in
this Amendment No. 1 to its Annual Report on Form10-K follow:

|                                                    |  |                                                  |           |  |             |   |           |                  |  |   |         |  
|--------------------------------------------------- |  | ------------------------------------------------ | --------- |  | ----------- | - | --------- | ---------------- |  | - | ------- | -
|                                                   
|Effect on Consolidated Statements of Condition      | 
|                                                    | 
|                                                    |  | December 31, 2010                                |          
|                                                    |  | As Previously Reported                           |           |  | As Restated |   |           | Effect of Change | 
|Total loans                                         |  | $                                                | 1,120,318 |  |             | $ | 1,112,307 |                  |  | $ | (8,011  | )
|Allowance for loan losses                           |  |                                                  | 21,288    |  |             |   | 28,419    |                  |  |   | 7,131   |  
|Other real estate owned, net                        |  |                                                  | 7,549     |  |             |   | 5,719     |                  |  |   | (1,830  | )
|Other assets                                        |  |                                                  | 26,238    |  |             |   | 31,883    |                  |  |   | 5,645   |  
|Total assets                                        |  |                                                  | 1,618,194 |  |             |   | 1,606,867 |                  |  |   | (11,327 | )
|Other liabilities                                   |  |                                                  | 27,812    |  |             |   | 25,249    |                  |  |   | (2,563  | )
|Retained earnings                                   |  |                                                  | 100,214   |  |             |   | 91,450    |                  |  |   | (8,764  | )
|Total stockholders equity                          |  |                                                  | 145,584   |  |             |   | 136,820   |                  |  |   | (8,764  | )
|Total liabilities & stockholders equity            |  |                                                  | 1,618,194 |  |             |   | 1,606,867 |                  |  |   | (11,327 | )
|                                                    |  |                                                  |           |  |             |   |           |                  |  |   |         |  
|                                                   
|Effect on Consolidated Statements of Income         | 
|                                                    | 
|                                                    |  | Three Months Ended December 31, 2010 (Unaudited) |          
|                                                    |  | As Previously Reported                           |           |  | As Restated |   |           | Effect of Change | 
|Provision for loan losses                           |  | $                                                | 2,500     |  |             | $ | 5,537     |                  |  | $ | 3,037   |  
|Net interest income after provision for loan losses |  |                                                  | 16,135    |  |             |   | 13,098    |                  |  |   | (3,037  | )
|Gain on other real estate owned                     |  |                                                  |          |  |             |   | 310       |                  |  |   | 310     |  
|Total other income                                  |  |                                                  | 3,116     |  |             |   | 3,426     |                  |  |   | 310     |  
|Other operating expense                             |  |                                                  | 943       |  |             |   | 621       |                  |  |   | (322    | )
|Total other expense                                 |  |                                                  | 13,797    |  |             |   | 13,475    |                  |  |   | (322    | )
|Income before income taxes                          |  |                                                  | 5,454     |  |             |   | 3,049     |                  |  |   | (2,405  | )
|Provision (benefit) for income taxes                |  |                                                  | 1,446     |  |             |   | (20       | )                |  |   | (1,466  | )
|Net income                                          |  |                                                  | 4,008     |  |             |   | 3,069     |                  |  |   | (939    | )
|                                                    |  |                                                  |          
|Earnings per common share                           |  |                                                  |           |  |             |   |           |                  |  |   |         |  
|Basic                                               |  | $                                                | 0.41      |  |             | $ | 0.32      |                  |  | $ | (0.09   | )
|Diluted                                             |  | $                                                | 0.41      |  |             | $ | 0.32      |                  |  | $ | (0.09   | )
|                                                    |  |                                                  |           |  |             |   |           |                  |  |   |         |  
|                                                   
|Effect on Consolidated Statements of Income         | 
|                                                    | 
|                                                    |  | Year Ended December 31, 2010                     |          
|                                                    |  | As Previously Reported                           |           |  | As Restated |   |           | Effect of Change | 
|Provision for loan losses                           |  | $                                                | 16,945    |  |             | $ | 32,086    |                  |  | $ | 15,141  |  
|Net interest income after provision for loan losses |  |                                                  | 59,647    |  |             |   | 44,506    |                  |  |   | (15,141 | )
|Gain on other real estate owned                     |  |                                                  |          |  |             |   | 310       |                  |  |   | 310     |  
|Total other income                                  |  |                                                  | 10,913    |  |             |   | 11,223    |                  |  |   | 310     |  
|Other operating expense                             |  |                                                  | 8,869     |  |             |   | 8,547     |                  |  |   | (322    | )
|Total other expense                                 |  |                                                  | 51,100    |  |             |   | 50,778    |                  |  |   | (322    | )
|Income before income taxes                          |  |                                                  | 19,460    |  |             |   | 4,951     |                  |  |   | (14,509 | )
|Provision (benefit) for income taxes                |  |                                                  | 4,440     |  |             |   | (1,305    | )                |  |   | (5,745  | )
|Net income                                          |  |                                                  | 15,020    |  |             |   | 6,256     |                  |  |   | (8,764  | )
|                                                    |  |                                                  |          
|Earnings per common share                           |  |                                                  |           |  |             |   |           |                  |  |   |         |  
|Basic                                               |  | $                                                | 1.56      |  |             | $ | 0.65      |                  |  | $ | (0.91   | )
|Diluted                                             |  | $                                                | 1.55      |  |             | $ | 0.65      |                  |  | $ | (0.90   | )
|                                                    |  |                                                  |           |  |             |   |           |                  |  |   |         |  



Page 6



---

##### Table of Contents

Effect on Consolidated Statements of Changes in Shareholders Equity and
Comprehensive Income

|                           |  |                              |         |  |             |   |        |                  |  |   |        |  
|-------------------------- |  | ---------------------------- | ------- |  | ----------- | - | ------ | ---------------- |  | - | ------ | -
|                           | 
|                           |  | Year Ended December 31, 2010 |        
|                           |  | As Previously Reported       |         |  | As Restated |   |        | Effect of Change | 
|Net income                 |  | $                            | 15,020  |  |             | $ | 6,256  |                  |  | $ | (8,764 | )
|Total comprehensive income |  |                              | 14,498  |  |             |   | 5,734  |                  |  |   | (8,764 | )
|Retained earnings          |  |                              | 100,214 |  |             |   | 91,450 |                  |  |   | (8,764 | )
|                           |  |                              |         |  |             |   |        |                  |  |   |        |  



|                                                |  |                              |        |   |             |   |        |                  |  |   |        |  
|----------------------------------------------- |  | ---------------------------- | ------ | - | ----------- | - | ------ | ---------------- |  | - | ------ | -
|Effect on Consolidated Statements of Cash Flows | 
|                                                | 
|                                                |  | Year Ended December 31, 2010 |       
|                                                |  | As Previously Reported       |        |   | As Restated |   |        | Effect of Change | 
|Net income                                      |  | $                            | 15,020 |   |             | $ | 6,256  |                  |  | $ | (8,764 | )
|Provision for loan losses                       |  |                              | 16,945 |   |             | $ | 32,086 |                  |  |   | 15,141 |  
|(Increase) decrease in other assets             |  |                              | (3,013 | ) |             |   | (5,812 | )                |  |   | (2,799 | )
|(Decrease) increase in income taxes payable     |  |                              | (1,140 | ) |             |   | (3,677 | )                |  |   | (2,537 | )
|Gain on other real estate owned                 |  |                              |       |   |             |   | 310    |                  |  |   | 310    |  
|Increase in other liabilities                   |  |                              | 2,841  |   |             |   | 280    |                  |  |   | (2,561 | )
|Net cash provided by operating activities       |  |                              | 36,258 |   |             |   | 34,428 |                  |  |   | (1,830 | )
|Loan (disbursements) and repayments, net        |  |                              | 24,667 |   |             |   | 26,497 |                  |  |   | 1,830  |  
|Net cash provided by investing activities       |  |                              | 67,964 |   |             |   | 69,794 |                  |  |   | 1,830  |  
|Cash and cash equivalents                       |  |                              | 41,149 |   |             |   | 41,149 |                  |  |   |       |  
|                                                |  |                              |        |   |             |   |        |                  |  |   |        |  



|                                   |  |                        |       |   |             |  |       |                  |  |  |       |  
|---------------------------------- |  | ---------------------- | ----- | - | ----------- |  | ----- | ---------------- |  |  | ----- | -
|Effect on Suffolks Capital Ratios | 
|                                   | 
|                                   |  | December 31, 2010      |      
|                                   |  | As Previously Reported |       |   | As Restated |  |       | Effect of Change | 
|Tier 1 Leverage Ratio              |  |                        | 8.79  | % |             |  | 8.26  | %                |  |  | -0.53 | %
|Tier 1 Risk-based Capital Ratio    |  |                        | 11.96 | % |             |  | 11.36 | %                |  |  | -0.60 | %
|Total Risk-based Capital Ratio     |  |                        | 13.22 | % |             |  | 12.62 | %                |  |  | -0.60 | %
|                                   |  |                        |       |   |             |  |       |                  |  |  |       |  



Page 7



---

##### Table of Contents

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

AND RESULTS OF OPERATIONS

The discussion that follows analyzes Suffolk Bancorps (Suffolk) operations for each of the past three years and its financial condition as of December 31, 2010 (restated) and 2009,
respectively. Selected tabular data are presented for each of the past five years.

Summary of
Recent Developments and Current Trends

Suffolk Bancorp is a one-bank holding company engaged in the commercial banking business through
Suffolk County National Bank, a full-service commercial bank headquartered in Riverhead, New York. SCNB is Suffolk Bancorps wholly owned subsidiary. Organized in 1890, Suffolk County National Bank is headquartered on Long Island,
with 30 offices in Suffolk County, New York.

Recent Developments

Suffolk has restated its consolidated financial statements for the third and fourth quarters of 2010 and as of and for the year ended December 31,
2010. See the Restatement of Financial Statements section on page 5 and Note 1(A) on page 34 for a detailed description of the financial statement restatement.

During 2010, increasing amounts of credit were available to a select group of highly qualified borrowers as banks attempted to generate assets of high quality that would provide at least some spread over
more highly liquid investments such as fed funds, which had been priced at historically low rates of interest, typically well below 1 percent. However, deposits generally continued to increase as individuals and businesses hesitated
either to spend or employ these funds elsewhere. The Dodd-Frank Wall Street Reform and Consumer Protection Act (the Act) was signed into law on July 21, 2010, and established the general direction of financial regulation. Much of
the law extended discretion to regulators to promulgate regulations concerning a wide variety of issues. Uncertainty as to what those regulations might be and when they might take effect, amplified that hesitation as businesses waited for clarity as
to how they would affect their operations. Short-term rates remained near zero, and the yield curve remained comparatively steep in comparison with historic averages, with the margins between short- and long-term rates unusually wide.
However, a rally in the bond market continued to lower long term rates more than short, suggesting to observers that the net interest margin of many banks might compress going forward, after having widened during the past several quarters. Low
short-term rates were primarily the result of continuing, low short-term targets set by the Federal Reserve Board for federal funds and discount rates. It was also the result of continuing concern about the possibility of inflation over the longer
term as a result of deficit spending by the federal government, and the development of an offsetting concern late during the previous quarter that the recovery might stall, leading to deflation. Rates of unemployment remained high by historic
standards.

As disclosed previously, the prolonged slump in the economy has strained the resources of some of Suffolks borrowers.
Suffolk is a community bank that relies upon net interest income generated by the relationships it builds with the owners of small and medium-sized businesses, in contrast to certain large banks that profit from the proprietary trading of securities
and derivatives. Suffolks prospects remain tied more to Main Street than to Wall Street. At the start of the recent recession, Suffolks primary market area was wealthier than many other markets. Owners of small businesses and
other customers appeared to have greater financial reserves than similar customers in other regions of the nation, and the development of real estate, both residential and commercial, was more mature and therefore less speculative. This contributed
to a steadier and less dramatic decline than elsewhere; and Suffolks borrowers remained current in their obligations longer. However, as time has passed, the economy appears to have stabilized at lower levels of output and higher levels of
unemployment than before 2008.

At Suffolk, interest income decreased slightly, while net interest income increased, primarily due to reduced
interest expense. The net interest margin increased to 5.05 percent in 2010, up from 4.99 percent during 2009. Net interest income was offset, however, by substantially higher provisions for loan losses, which increased by 296.4 percent over 2009.

At December 31, 2010, of the $28,991,000 of non-performing loans, $26,534,000 was secured by collateral valued at approximately
$44,864,000, having an average loan-to-value ratio of approximately 57 percent. The unsecured portion of $2,457,000 amounted to 22 basis points of net loans at year end. Although Suffolk continues to work with borrowers to ensure the collection of
non-performing credits, some of these loans were being paid more slowly than originally anticipated. This increased the allowance for loan losses to $28,419,000 at December 31, 2010, up from $12,333,000 at December 31, 2009. The majority
of nonperforming loans are commercial and industrial loans, and loans secured by commercial real estate. The allowance is established through a provision for loan losses based on managements evaluation of the risk inherent in the various
components of the loan portfolio and other factors, including Suffolks own historical loan loss experience. Suffolk increased its provision for loan loss and its allocated reserve to reflect the deterioration of the overall economy, credit
quality trends, and regulatory guidance and expectations. See Allowance for Loan Losses.

While non-performing assets as a percent
of total assets increased much later at Suffolk than in peer banks, they increased from 173 basis points at December 31, 2009, to 216 basis points at December 31, 2010. Non-performing loans to total loans amounted to 261 basis points at
December 31, 2010 from 253 basis points at December 31, 2009. As noted in the discussion above, most non-performing loans are well collateralized. However, as they remain non-accruing over a period of time, on the basis of objective and
selective criteria, Suffolk may or may not elect to charge these and other loans off prudentially, even when they remain in collection and there is the reasonable remaining expectation of the recovery of amounts owed and expenses incurred in
collection. These charge-offs may or may not mirror trends, on a trailing basis, in ratios of non-performing assets to total assets and non-performing loans to total loans. The amounts charged-off were substantial in comparison with Suffolks
past loss history, although they may result in net recoveries at some point in the future if the economy improves and borrowers financial conditions strengthen, although there can be no assurance that this will happen. Further discussion
concerning the determination of the provision for loan losses is found in the following under the caption,



Page 8



---

##### Table of Contents

Allowance for Loan Losses.

On October 25, 2010, the Bank, following discussion with the Office of the Comptroller of the Currency (OCC), entered into an agreement with the OCC (the Agreement). The
Agreement requires the Bank to take certain actions, including a review of management, the establishment of a three-year strategic plan and capital program, and the establishment of programs related to internal audit, maintaining an adequate
allowance for loan losses, real property appraisal, credit risk management, credit concentrations, Bank Secrecy Act compliance, and information technology.

Management and the Board of Directors are committed to taking all necessary actions to promptly address the requirements of the Agreement, and believe that the Bank has already made measurable progress in
addressing these requirements. In connection with the foregoing, the Bank has retained legal and other resources including the services of a compliance consultant to assist and advise in meeting the requirements of the Agreement.

While subject to the Agreement, Suffolk expects that its and the Banks management and Board of Directors will be required to focus a substantial
amount of time on complying with its terms. There also is no guarantee that the Bank will be able to fully comply with the Agreement. If the Bank fails to comply with the terms of the Agreement, it could be subject to further regulatory enforcement
actions.

See Summary of Loan Losses and Allowance for Loan Losses on page 18.

Basic Performance and Current Activities

Return on average equity decreased to 4.36 percent in 2010, down from 18.30 percent during 2009, and basic earnings-per-share decreased from $2.35 in 2009 to $0.65 in 2010. Decreases in return on average
equity and basic earnings-per-share are primarily due to increased provision for loan losses, up 650.5 percent from the prior year. Additionally, the return on average equity decreased as average equity increased 16.5 percent from 2009 to 2010. Key
factors included:



| |  |  | Increase in provision for loan losses of $27,811,000.
| | - |  | -----------------------------------------------------



| |  |  | Increase in non-interest expense of $1,977,000, including other real estate owned (OREO) expense of $882,000 and legal, consulting, and
other costs of approximately $500,000 to comply with the formal agreement, increased legal fees for collection of loans, forced-placed insurance for properties securing loans, real estate taxes for delinquent borrowers, and increased expense for
advertising.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Increase in provision for loan losses and increase in non-interest expense were partially offset by a tax benefit in 2010.
| | - |  | --------------------------------------------------------------------------------------------------------------------------



| |  |  | Although Suffolks net interest income after the provision for loan losses decreased, Suffolks pre-provision net interest income and core
performance improved. Key to maintaining performance was disciplined management of the balance sheet. These steps included:
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Maintaining emphasis on both commercial and personal demand deposits, and non-maturity time deposits, as a key part of relationships with customers,
while responding as necessary to demand in Suffolks market for certificates of deposit of all sizes. Suffolk continues its emphasis on the profitability of the whole relationship of its customers with the Bank, seeking when possible to both
make loans to and obtain funding from the best qualified customers.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Managing net loan charge-offs and non-performing loans. During the year ended December 31, 2010, net charge-offs were 1.53 percent of average net
loans. Non-performing assets, including loans and OREO, amounted to $34,710,000 or 2.2 percent of total assets. Non-performing loans, including non-accruing troubled-debt restructurings, amounted to $28,991,000 or 2.6 percent of total loans. Lending
staffs first efforts continue to be directed to the management of such credits, and then to developing new business with an emphasis on the most profitable customer relationships.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Managing the investment portfolio in a difficult rate environment to provide liquidity, and some protection from falling interest rates.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------



| |  |  | It has not been Suffolks policy to grant loans or to buy investment securities backed by loans which would be characterized as
sub-prime.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------



Page 9



---

##### Table of Contents

Suffolks Business

Nearly all of Suffolks business is to provide banking services to its commercial and retail customers in Suffolk County, on Long Island, New York.
Suffolk is a one-bank holding company. Its banking subsidiary, Suffolk County National Bank (the Bank), operates 30 full-service offices in Suffolk County, New York. It offers a full line of domestic, retail, and commercial banking
services, and trust services. The Banks primary lending area includes all of Suffolk County, New York, and a limited number of loans or loan-participations in the adjacent markets of Nassau County and New York City. The Bank makes loans that
are secured by commercial real estate and float with the prime rate and other indices, and that are retained in the Banks portfolio: commercial and industrial loans to small manufacturers, wholesalers, builders, farmers, and retailers,
including dealer financing. The Bank serves as an indirect lender to the customers of a number of automobile dealers. The Bank also makes loans secured by residential mortgages, and both fixed and floating rate second mortgage loans with a variety
of plans for repayment. Real estate construction loans are also offered.

Other investments are made in short-term United States Treasury
debt, high-quality obligations of municipalities in New York and other states, issues of agencies of the United States government, collateralized mortgage obligations, mortgage-backed securities, and stock in the Federal Reserve Bank and the Federal
Home Loan Bank of New York (FHLBNY), each required as a condition of membership.

The Bank finances most of its activities with
deposits, including demand, saving, N.O.W., and money market accounts, as well as term certificates. It also relies on other sources of funds, including inter-bank overnight loans, and sale-repurchase agreements.

General Economic Conditions

Long Island has a population of approximately 2.9 million people, which has increased about 4 percent since 2000, a growth rate on par with the New York region, but much lower than growth in the
United States as a whole. Long Island has a number of important regional advantages, including public and private schools and universities that are ranked above national averages; an increasingly diversified economy with growing health, information,
and business services; as well as hundreds of miles of coastline and other open spaces that draw tourists from within and beyond the region. However, Long Island also faces a number of challenges as a result of the historical fragmentation of
governance among towns, villages, special authorities, and other taxing districts, as well as growing disparity in incomes.

In 2010, the
total private sector gross metropolitan product (GMP) for Long Island was $125 billion. Consistent with the global economic recession, this is flat from 2009 and down 4.6 percent from 2008, when Long Islands GMP was at its peak of
$131 billion. Despite the prolonged economic recession, the Long Island GMP is still up 10 percent for the decade due to sustained private sector expansion of about 2.5 percent per year from 2001 through 2007. As compared to the rest of the nation,
Long Islands recession was deeper and has taken longer to recover. From 2008 to 2009, the U.S. private sector gross domestic product (GDP) shrank by 3.3 percent. Long Islands GMP contracted at an even higher rate of 4.3
percent. By 2010, the nation had returned to economic growth at a rate of 2.3 percent. Long Islands rate of contraction has slowed of late; in 2010 it remained slightly negative at (0.4) percent. (Source: Long Island Index 2011)

Results of Operations

Net Income

Net income was $6,256,000, a decrease of 72.3
percent from $22,548,000 in 2009, which decreased 8.7 percent from $24,688,000 in 2008. Basic earnings-per-share were $0.65 during 2010, compared to $2.35 in 2009 and $2.58 in 2008. The decrease in net income is primarily due to an increased
provision for loan losses, up 650.5 percent over 2009.

Net Interest Income

Net interest income during 2010 was $76,592,000, up 3.0 percent from $74,336,000 in 2009, which was up 12.3 percent from $66,220,000 in 2008. Net
interest income is the most significant part of the net income of Suffolk. The net interest rate margin, on a taxable-equivalent basis, was 5.05 percent in 2010, 4.99 percent during 2009, and 4.75 percent in 2008. Average rates of interest on
average interest-earning assets decreased to 5.66 percent in 2010, down from 5.80 percent in 2009, and 6.27 percent in 2008. Average rates on average interest-bearing liabilities decreased to 0.95 percent in 2010, down from 1.24 percent in 2009, and
2.24 percent in 2008. Demand deposits remained a significant source of funds as a percentage of total liabilities.



Page 10



---

##### Table of Contents

Average Assets, Liabilities, Stockholders Equity, Rate
Spread, and Effective Interest Rate Differential

(on a taxable-equivalent basis)

The following table illustrates the average composition of Suffolks statements of condition. It presents an analysis of net interest income on a
taxable-equivalent basis, listing each major category of interest-earning assets and interest-bearing liabilities, as well as other assets and liabilities: (dollars in thousands)



|                                                                         |  |                |           |  |          |   |        |             |  |  |                |   |  |          |           |  |             |   |        |                |  |  |          |   |  |             |           |  |  |   |        |   |  |  |      |  
|------------------------------------------------------------------------ |  | -------------- | --------- |  | -------- | - | ------ | ----------- |  |  | -------------- | - |  | -------- | --------- |  | ----------- | - | ------ | -------------- |  |  | -------- | - |  | ----------- | --------- |  |  | - | ------ | - |  |  | ---- | -
|Year ended December 31,                                                  |  | 2010           |           |  | 2009     |   |        | 2008        | 
|                                                                         |  | AverageBalance |           |  | Interest |   |        | AverageRate |  |  | AverageBalance |   |  | Interest |           |  | AverageRate |   |        | AverageBalance |  |  | Interest |   |  | AverageRate |          
|Interest-earning assets                                                  |  |                |           |  |          |   |        |             |  |  |                |   |  |          |           |  |             |   |        |                |  |  |          |   |  |             |           |  |  |   |        |   |  |  |      |  
|U.S. Treasury securities                                                 |  | $              | 8,241     |  |          | $ | 290    |             |  |  | 3.52           | % |  | $        | 9,577     |  |             | $ | 371    |                |  |  | 3.87     | % |  | $           | 9,988     |  |  | $ | 407    |   |  |  | 4.07 | %
|Collateralized mortgage obligations                                      |  |                | 181,463   |  |          |   | 7,691  |             |  |  | 4.24           |   |  |          | 148,566   |  |             |   | 7,505  |                |  |  | 5.05     |   |  |             | 145,285   |  |  |   | 7,877  |   |  |  | 5.42 |  
|Mortgage-backed securities                                               |  |                | 557       |  |          |   | 37     |             |  |  | 6.58           |   |  |          | 603       |  |             |   | 41     |                |  |  | 6.80     |   |  |             | 721       |  |  |   | 49     |   |  |  | 6.80 |  
|Obligations of states & political subdivisions                           |  |                | 220,957   |  |          |   | 11,858 |             |  |  | 5.37           |   |  |          | 194,089   |  |             |   | 10,762 |                |  |  | 5.54     |   |  |             | 164,296   |  |  |   | 9,570  |   |  |  | 5.82 |  
|U.S. government agency obligations                                       |  |                | 38,525    |  |          |   | 769    |             |  |  | 2.00           |   |  |          | 79,358    |  |             |   | 2,057  |                |  |  | 2.59     |   |  |             | 94,801    |  |  |   | 3,663  |   |  |  | 3.86 |  
|Other securities                                                         |  |                | 6,624     |  |          |   | 399    |             |  |  | 6.02           |   |  |          | 8,029     |  |             |   | 434    |                |  |  | 5.41     |   |  |             | 9,278     |  |  |   | 482    |   |  |  | 5.20 |  
|Federal funds sold & interest-bearing bank accounts                      |  |                | 10,100    |  |          |   | 28     |             |  |  | 0.28           |   |  |          | 15,170    |  |             |   | 51     |                |  |  | 0.34     |   |  |             | 17,875    |  |  |   | 314    |   |  |  | 1.76 |  
|Loans, including non-accrual loans                                       |  |                |           |  |          |   |        |             |  |  |                |   |  |          |           |  |             |   |        |                |  |  |          |   |  |             |           |  |  |   |        |   |  |  |      |  
|Commercial, financial & agricultural loans                               |  |                | 254,557   |  |          |   | 15,158 |             |  |  | 5.95           |   |  |          | 235,202   |  |             |   | 13,863 |                |  |  | 5.89     |   |  |             | 223,722   |  |  |   | 14,568 |   |  |  | 6.51 |  
|Commercial real estate mortgages                                         |  |                | 400,999   |  |          |   | 26,304 |             |  |  | 6.56           |   |  |          | 363,256   |  |             |   | 24,613 |                |  |  | 6.78     |   |  |             | 329,121   |  |  |   | 23,562 |   |  |  | 7.16 |  
|Real estate construction loans                                           |  |                | 114,389   |  |          |   | 6,781  |             |  |  | 5.93           |   |  |          | 133,894   |  |             |   | 9,000  |                |  |  | 6.72     |   |  |             | 106,608   |  |  |   | 8,594  |   |  |  | 8.06 |  
|Residential mortgages (1st and 2nd liens)                                |  |                | 200,029   |  |          |   | 12,223 |             |  |  | 6.11           |   |  |          | 208,696   |  |             |   | 12,731 |                |  |  | 6.10     |   |  |             | 194,915   |  |  |   | 12,175 |   |  |  | 6.25 |  
|Home equity loans                                                        |  |                | 84,152    |  |          |   | 3,544  |             |  |  | 4.21           |   |  |          | 78,788    |  |             |   | 3,311  |                |  |  | 4.20     |   |  |             | 68,972    |  |  |   | 3,799  |   |  |  | 5.51 |  
|Consumer loans                                                           |  |                | 74,200    |  |          |   | 5,281  |             |  |  | 7.12           |   |  |          | 85,634    |  |             |   | 5,951  |                |  |  | 6.95     |   |  |             | 95,030    |  |  |   | 6,672  |   |  |  | 7.02 |  
|Other loans                                                              |  |                | 1,591     |  |          |   |        |             |  |  |               |   |  |          | 1,824     |  |             |   |        |                |  |  |         |   |  |             | 3,108     |  |  |   |       |   |  |  |     |  
|                                                                         |  |                |           |  |          |   |        |             |  |  |                |   |  |          |           |  |             |   |        |                |  |  |          |   |  |             |           |  |  |   |        |   |  |  |      |  
|Total interest-earning assets                                            |  | $              | 1,596,384 |  |          | $ | 90,363 |             |  |  | 5.66           | % |  | $        | 1,562,686 |  |             | $ | 90,690 |                |  |  | 5.80     | % |  | $           | 1,463,720 |  |  | $ | 91,732 |   |  |  | 6.27 | %
|                                                                         |  |                |           |  |          |   |        |             |  |  |                |   |  |          |           |  |             |   |        |                |  |  |          |   |  |             |           |  |  |   |        |   |  |  |      |  
|Cash & due from banks                                                    |  | $              | 39,397    |  |          |   |        |             |  |  |                |   |  | $        | 44,037    |  |             |   |        |                |  |  |          |   |  | $           | 45,718    |  |  |   |        |   |  |  |      |  
|Other non-interest-earning assets                                        |  |                | 66,603    |  |          |   |        |             |  |  |                |   |  |          | 55,703    |  |             |   |        |                |  |  |          |   |  |             | 45,300    |  |  |   |        |   |  |  |      |  
|                                                                         |  |                |           |  |          |   |        |             |  |  |                |   |  |          |           |  |             |   |        |                |  |  |          |   |  |             |           |  |  |   |        |   |  |  |      |  
|Total assets                                                             |  | $              | 1,702,384 |  |          |   |        |             |  |  |                |   |  | $        | 1,662,426 |  |             |   |        |                |  |  |          |   |  | $           | 1,554,738 |  |  |   |        |   |  |  |      |  
|Interest-bearing liabilities                                             |  |                |           |  |          |   |        |             |  |  |                |   |  |          |           |  |             |   |        |                |  |  |          |   |  |             |           |  |  |   |        |   |  |  |      |  
|Saving, N.O.W., & money market deposits                                  |  | $              | 601,953   |  |          | $ | 3,340  |             |  |  | 0.55           | % |  | $        | 563,513   |  |             | $ | 3,630  |                |  |  | 0.64     | % |  | $           | 467,180   |  |  | $ | 6,334  |   |  |  | 1.36 | %
|Time deposits                                                            |  |                | 324,105   |  |          |   | 4,704  |             |  |  | 1.45           |   |  |          | 328,853   |  |             |   | 6,068  |                |  |  | 1.85     |   |  |             | 319,888   |  |  |   | 9,851  |   |  |  | 3.08 |  
|                                                                         |  |                |           |  |          |   |        |             |  |  |                |   |  |          |           |  |             |   |        |                |  |  |          |   |  |             |           |  |  |   |        |   |  |  |      |  
|Total saving & time deposits                                             |  |                | 926,058   |  |          |   | 8,044  |             |  |  | 0.87           |   |  |          | 892,366   |  |             |   | 9,698  |                |  |  | 1.09     |   |  |             | 787,068   |  |  |   | 16,185 |   |  |  | 2.06 |  
|Federal funds purchased & securities sold under agreements to repurchase |  |                | 490       |  |          |   | 3      |             |  |  | 0.55           |   |  |          | 4,863     |  |             |   | 120    |                |  |  | 2.47     |   |  |             | 49,260    |  |  |   | 1,417  |   |  |  | 2.88 |  
|Other borrowings                                                         |  |                | 92,679    |  |          |   | 1,667  |             |  |  | 1.80           |   |  |          | 127,123   |  |             |   | 2,854  |                |  |  | 2.25     |   |  |             | 157,618   |  |  |   | 4,635  |   |  |  | 2.94 |  
|                                                                         |  |                |           |  |          |   |        |             |  |  |                |   |  |          |           |  |             |   |        |                |  |  |          |   |  |             |           |  |  |   |        |   |  |  |      |  
|Total interest-bearing liabilities                                       |  | $              | 1,019,227 |  |          | $ | 9,714  |             |  |  | 0.95           | % |  | $        | 1,024,352 |  |             | $ | 12,672 |                |  |  | 1.24     | % |  | $           | 993,946   |  |  | $ | 22,237 |   |  |  | 2.24 | %
|                                                                         |  |                |           |  |          |   |        |             |  |  |                |   |  |          |           |  |             |   |        |                |  |  |          |   |  |             |           |  |  |   |        |   |  |  |      |  
|Rate spread                                                              |  |                |           |  |          |   |        |             |  |  | 4.71           | % |  |          |           |  |             |   |        |                |  |  | 4.57     | % |  |             |           |  |  |   |        |   |  |  | 4.03 | %
|Non-interest-bearing deposits                                            |  | $              | 504,680   |  |          |   |        |             |  |  |                |   |  | $        | 478,886   |  |             |   |        |                |  |  |          |   |  | $           | 430,610   |  |  |   |        |   |  |  |      |  
|Other non-interest-bearing liabilities                                   |  |                | 36,846    |  |          |   |        |             |  |  |                |   |  |          | 35,983    |  |             |   |        |                |  |  |          |   |  |             | 16,906    |  |  |   |        |   |  |  |      |  
|                                                                         |  |                |           |  |          |   |        |             |  |  |                |   |  |          |           |  |             |   |        |                |  |  |          |   |  |             |           |  |  |   |        |   |  |  |      |  
|Total liabilities                                                        |  | $              | 1,560,753 |  |          |   |        |             |  |  |                |   |  | $        | 1,539,221 |  |             |   |        |                |  |  |          |   |  | $           | 1,441,462 |  |  |   |        |   |  |  |      |  
|Stockholders equity                                                     |  |                | 141,631   |  |          |   |        |             |  |  |                |   |  |          | 123,205   |  |             |   |        |                |  |  |          |   |  |             | 113,276   |  |  |   |        |   |  |  |      |  
|                                                                         |  |                |           |  |          |   |        |             |  |  |                |   |  |          |           |  |             |   |        |                |  |  |          |   |  |             |           |  |  |   |        |   |  |  |      |  
|Total liabilities & stockholders equity                                 |  | $              | 1,702,384 |  |          |   |        |             |  |  |                |   |  | $        | 1,662,426 |  |             |   |        |                |  |  |          |   |  | $           | 1,554,738 |  |  |   |        |   |  |  |      |  
|Net interest income (taxable-equivalent basis) & interest rate margin    |  |                |           |  |          | $ | 80,649 |             |  |  | 5.05           | % |  |          |           |  |             | $ | 78,018 |                |  |  | 4.99     | % |  |             |           |  |  | $ | 69,495 |   |  |  | 4.75 | %
|Less: taxable-equivalent basis adjustment                                |  |                |           |  |          |   | (4,057 | )           |  |  |                |   |  |          |           |  |             |   | (3,682 | )              |  |  |          |   |  |             |           |  |  |   | (3,275 | ) |  |  |      |  
|                                                                         |  |                |           |  |          |   |        |             |  |  |                |   |  |          |           |  |             |   |        |                |  |  |          |   |  |             |           |  |  |   |        |   |  |  |      |  
|Net interest income                                                      |  |                |           |  |          | $ | 76,592 |             |  |  |                |   |  |          |           |  |             | $ | 74,336 |                |  |  |          |   |  |             |           |  |  | $ | 66,220 |   |  |  |      |  
|                                                                         |  |                |           |  |          |   |        |             |  |  |                |   |  |          |           |  |             |   |        |                |  |  |          |   |  |             |           |  |  |   |        |   |  |  |      |  

Interest income on a taxable-equivalent basis includes the additional amount of interest income that would have been
earned if Suffolks investment in nontaxable U.S. Treasury securities and states and municipal obligations had been subject to New York State and federal income taxes yielding the same after-tax income. The rate used for this adjustment was
approximately 34 percent for federal income taxes and 9 percent for New York State income taxes for all periods. For each of the years 2010, 2009, and 2008, $1.00 of nontaxable income from obligations of states and political subdivisions equates to
fully taxable income of $1.52, and $1.00 of nontaxable income from taxable obligations of states and political subdivisions equates to fully taxable income of $1.50. In addition, in 2010, 2009, and 2008, $1.00 of nontaxable income on U.S. Treasury
securities equates to $1.02 of fully taxable income. Various loan fees included in interest income amounted to $1,304,000; $1,594,000; and $1,817,000 in 2010, 2009, and 2008, respectively.



Page 11



---

##### Table of Contents

Analysis of Changes in Net Interest Income

The table below presents a summary of changes in interest income, interest expense, and the resulting net interest income on a taxable-equivalent basis
for the periods presented, each as compared with the preceding period. Because of numerous, simultaneous changes in volume and rate during the period, it is not possible to allocate precisely the changes between volumes and rates. In this table
changes not due solely to volume or to rate have been allocated to these categories based on percentage changes in average volume and average rate as they compare to each other: (in thousands)



|                                                                         |  |                                 |       |   |                                 |   |        |        |  |   |        |   |  |          |        |   |        |   |        |   |  |   |        |  
|------------------------------------------------------------------------ |  | ------------------------------- | ----- | - | ------------------------------- | - | ------ | ------ |  | - | ------ | - |  | -------- | ------ | - | ------ | - | ------ | - |  | - | ------ | -
|                                                                         |  | In 2010 over 2009Changes Due
to |       |   | In 2009 over 2008Changes Due
to |  
|                                                                         |  | Volume                          |       |   | Rate Net                        |   |        | Change |  |   | Volume |   |  | Rate Net |        |   | Change |  
|Interest-earning assets                                                  |  |                                 |       |   |                                 |   |        |        |  |   |        |   |  |          |        |   |        |   |        |   |  |   |        |  
|U.S. Treasury securities                                                 |  | $                               | (49   | ) |                                 | $ | (32    | )      |  | $ | (81    | ) |  | $        | (16    | ) |        | $ | (20    | ) |  | $ | (36    | )
|Collateralized mortgage obligations                                      |  |                                 | 1,507 |   |                                 |   | (1,321 | )      |  |   | 186    |   |  |          | 175    |   |        |   | (548   | ) |  |   | (373   | )
|Mortgage-backed securities                                               |  |                                 | (3    | ) |                                 |   | (1     | )      |  |   | (4     | ) |  |          | (8     | ) |        |   |       |   |  |   | (8     | )
|Obligations of states & political subdivisions                           |  |                                 | 1,448 |   |                                 |   | (352   | )      |  |   | 1,096  |   |  |          | 1,666  |   |        |   | (475   | ) |  |   | 1,191  |  
|U.S. government agency obligations                                       |  |                                 | (890  | ) |                                 |   | (398   | )      |  |   | (1,288 | ) |  |          | (532   | ) |        |   | (1,074 | ) |  |   | (1,606 | )
|Corporate bonds & other securities                                       |  |                                 | (81   | ) |                                 |   | 46     |        |  |   | (35    | ) |  |          | (67    | ) |        |   | 19     |   |  |   | (48    | )
|Federal funds sold & interest-bearing bank accounts                      |  |                                 | (15   | ) |                                 |   | (8     | )      |  |   | (23    | ) |  |          | (41    | ) |        |   | (222   | ) |  |   | (263   | )
|Loans, including non-accrual loans                                       |  |                                 | 1,404 |   |                                 |   | (1,582 | )      |  |   | (178   | ) |  |          | 5,595  |   |        |   | (5,495 | ) |  |   | 100    |  
|                                                                         |  |                                 |       |   |                                 |   |        |        |  |   |        |   |  |          |        |   |        |   |        |   |  |   |        |  
|Total interest-earning assets                                            |  | $                               | 3,321 |   |                                 | $ | (3,648 | )      |  | $ | (327   | ) |  | $        | 6,772  |   |        | $ | (7,815 | ) |  | $ | (1,043 | )
|                                                                         |  |                                 |       |   |                                 |   |        |        |  |   |        |   |  |          |        |   |        |   |        |   |  |   |        |  
|Interest-bearing liabilities                                             |  |                                 |       |   |                                 |   |        |        |  |   |        |   |  |          |        |   |        |   |        |   |  |   |        |  
|Saving, N.O.W., & money market deposits                                  |  | $                               | 236   |   |                                 | $ | (526   | )      |  | $ | (290   | ) |  | $        | 1,113  |   |        | $ | (3,817 | ) |  | $ | (2,704 | )
|Time deposits                                                            |  |                                 | (86   | ) |                                 |   | (1,278 | )      |  |   | (1,364 | ) |  |          | 269    |   |        |   | (4,053 | ) |  |   | (3,784 | )
|Federal funds purchased & securities sold under agreements to repurchase |  |                                 | (63   | ) |                                 |   | (54    | )      |  |   | (117   | ) |  |          | (1,120 | ) |        |   | (177   | ) |  |   | (1,297 | )
|Other borrowings                                                         |  |                                 | (684  | ) |                                 |   | (503   | )      |  |   | (1,187 | ) |  |          | (801   | ) |        |   | (980   | ) |  |   | (1,781 | )
|                                                                         |  |                                 |       |   |                                 |   |        |        |  |   |        |   |  |          |        |   |        |   |        |   |  |   |        |  
|Total interest-bearing liabilities                                       |  | $                               | (597  | ) |                                 | $ | (2,361 | )      |  | $ | (2,958 | ) |  | $        | (539   | ) |        | $ | (9,027 | ) |  | $ | (9,566 | )
|                                                                         |  |                                 |       |   |                                 |   |        |        |  |   |        |   |  |          |        |   |        |   |        |   |  |   |        |  
|Net change in net interest income (taxable-equivalent)                   |  | $                               | 3,918 |   |                                 | $ | (1,287 | )      |  | $ | 2,631  |   |  | $        | 7,311  |   |        | $ | 1,212  |   |  | $ | 8,523  |  
|                                                                         |  |                                 |       |   |                                 |   |        |        |  |   |        |   |  |          |        |   |        |   |        |   |  |   |        |  

Interest Income

Interest income decreased to $86,306,000 in 2010, down 0.8 percent from $87,008,000 in 2009, which was down 1.6 percent from $88,457,000 in 2008.

Investment Securities

SCNB purchases investment securities only after a disciplined evaluation to ensure that they are the most appropriate available given Suffolks objectives. Key factors include:



| |  |  | Liquidity  the ease with which the security can be pledged or sold.
| | - |  | --------------------------------------------------------------------



| |  |  | Credit Quality  the likelihood the security will perform according to its original terms, with timely payments of principal and interest.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Yield  the rate of return on the investment, balanced against the first two.
| | - |  | -----------------------------------------------------------------------------

Investment securities are also selected in consideration of certain key risks to:



| |  |  | Market value  the market value of fixed-rate securities increases when interest rates fall, and decreases when interest rates rise. The longer
the maturity of the security, the greater this effect.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Income risk  how long fixed payments can be assured. The shorter the duration of the portfolio, the greater this risk.
| | - |  | -----------------------------------------------------------------------------------------------------------------------



| |  |  | Asset liability management  seeks to limit the change in net interest income as a result of changing interest rates. For example, when the
maturities or the intervals between the re-pricing of investments are longer than those of the liabilities that fund them, net interest income will decline when rates rise because payments from those securities will remain the same while payments to
depositors or other banks from which SCNB has borrowed will increase. This is referred to as asset-sensitive. Conversely, when investments mature or are re-priced sooner than their funding, net interest income may decline when interest
rates fall as income declines the same while funding expense remains the same. Asset liability management attempts to manage the duration of the investment portfolio, as well as that of the funding to minimize the risk to net interest income while
maximizing returns.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Page 12



---

##### Table of Contents

Suffolk seeks to create a portfolio that is diversified across different classes of assets. Historically,
bonds have returned more than cash, and been less volatile than mortgage-backed securities (MBS). The steady return on bonds can also offset the decline in variable loan yields as interest rates fall. Collateralized mortgage obligations
(CMOs) provide more predictable cash flows because payments are assigned to specific securities (tranches or slices) in the order in which they are received, in contrast to a traditional security backed by a pool of
mortgages in which investors share payments equally pro rata, based on the percentage of the pool they own. Analysis of CMOs requires careful due diligence of the mortgages that serve as the underlying collateral. Suffolk has never owned
mortgage obligations with underlying collateral that could be classified as sub-prime. Tranche structure, final maturity, and credit support also provide improved assurance of repayment. There are CMOs which have experienced
increased delinquencies in the underlying loan portfolio; however, these securities are in senior tranches where delinquencies and foreclosures result in accelerated cash flows received, and not losses. Suffolk reviews its investments for impairment
regularly, and to date, none have been determined to be other-than-temporarily impaired due to credit.

Average investment in U.S. government
agency securities decreased to $38,525,000 from $79,358,000 in 2009, and $94,801,000 in 2008. Average balances of CMOs increased to $181,463,000 in 2010 from $148,566,000 in 2009, and $145,285,000 in 2008. Average investments in municipal
securities increased to $220,957,000 in 2010, up from $194,089,000 in 2009 and $164,296,000 in 2008. U.S. Treasury, U.S. government agency, collateralized mortgage obligations, and municipal securities provide collateral for various liabilities to
municipal depositors. Securities are Suffolks primary source of liquidity. With regard to securities characterized as available for sale, in general, Suffolk has the intent and ability to hold them until maturity. The following table
summarizes Suffolks investment securities available for sale and held to maturity as of the dates indicated: (in thousands)



|                                                         |  |      |         |  |      |   |         |      |  |   |         | 
|-------------------------------------------------------- |  | ---- | ------- |  | ---- | - | ------- | ---- |  | - | ------- | 
|December 31,                                             |  | 2010 |         |  | 2009 |   |         | 2008 | 
|Investment securities available for sale, at fair value: |  |      |         |  |      |   |         |      |  |   |         | 
|U.S. Treasury securities                                 |  | $    | 8,102   |  |      | $ | 8,318   |      |  | $ | 10,152  | 
|U.S. government agency debt securities                   |  |      | 22,495  |  |      |   | 43,205  |      |  |   | 76,477  | 
|Collateralized mortgage obligations                      |  |      | 162,323 |  |      |   | 192,393 |      |  |   | 131,841 | 
|Mortgage-backed securities                               |  |      | 510     |  |      |   | 599     |      |  |   | 595     | 
|Obligations of states & political subdivisions           |  |      | 203,240 |  |      |   | 192,485 |      |  |   | 163,292 | 
|                                                         |  |      |         |  |      |   |         |      |  |   |         | 
|Total investment securities available for sale           |  |      | 396,670 |  |      |   | 437,000 |      |  |   | 382,357 | 
|                                                         |  |      |         |  |      |   |         |      |  |   |         | 
|Investment securities held to maturity:                  |  |      |         |  |      |   |         |      |  |   |         | 
|Obligations of states & political subdivisions           |  |      | 9,936   |  |      |   | 9,243   |      |  |   | 11,830  | 
|Other securities                                         |  |      | 80      |  |      |   | 100     |      |  |   | 100     | 
|                                                         |  |      |         |  |      |   |         |      |  |   |         | 
|Total investment securities held to maturity             |  |      | 10,016  |  |      |   | 9,343   |      |  |   | 11,930  | 
|                                                         |  |      |         |  |      |   |         |      |  |   |         | 
|Total investment securities                              |  | $    | 406,686 |  |      | $ | 446,343 |      |  | $ | 394,287 | 
|                                                         |  |      |         |  |      |   |         |      |  |   |         | 
|Fair value of investment securities held to maturity     |  | $    | 10,703  |  |      | $ | 10,096  |      |  | $ | 12,515  | 
|Unrealized gains                                         |  |      | 695     |  |      |   | 755     |      |  |   | 596     | 
|Unrealized losses                                        |  |      | 8       |  |      |   | 2       |      |  |   | 11      | 
|                                                         |  |      |         |  |      |   |         |      |  |   |         | 

The amortized cost, maturities, and approximate weighted average yields, at December 31, 2010 are as follows: (in
thousands)



|                                        |  |                         |       |  |                      |  |      |                                              |  |   |                                              |  |  |                  |      |   |       |   |         |               |  |  |       |   |  |               |       |  |       |  |      |       |  |   |       |         |  |  |   |      |   |   |         |  |  |  |      |  
|--------------------------------------- |  | ----------------------- | ----- |  | -------------------- |  | ---- | -------------------------------------------- |  | - | -------------------------------------------- |  |  | ---------------- | ---- | - | ----- | - | ------- | ------------- |  |  | ----- | - |  | ------------- | ----- |  | ----- |  | ---- | ----- |  | - | ----- | ------- |  |  | - | ---- | - | - | ------- |  |  |  | ---- | -
|                                        |  | Available for Sale      |       |  | Held to Maturity     |  |      |                                              |  |   |                                              | 
|                                        |  | U.S. TreasurySecurities |       |  | U.S.Govt.
AgencyDebt |  |      | Obligations ofStates & PoliticalSubdivisions |  |   | Obligations ofStates & PoliticalSubdivisions |  |  | Other Securities |      |   |       |   |         |               | 
|Maturity (in years)                     |  | FairValue               |       |  | Yield                |  |      | FairValue                                    |  |   | Yield                                        |  |  | FairValue        |      |   | Yield |   |         | AmortizedCost |  |  | Yield |   |  | AmortizedCost |       |  | Yield |  |      | Total |  |   | Yield |        
|Within 1                                |  | $                       |      |  |                      |  |     |                                              |  | $ | 7,224                                        |  |  |                  | 3.21 | % |       | $ | 1,002   |               |  |  | 4.89  |   |  | $             | 2,270 |  |       |  | 2.67 | %     |  | $ |      |         |  |  |  |      |   | $ | 10,496  |  |  |  | 3.25 | %
|After 1 but within 5                    |  |                         | 8,102 |  |                      |  | 3.51 | %                                            |  |   | 15,271                                       |  |  |                  | 2.51 | % |       |   | 32,002  |               |  |  | 3.67  | % |  |               | 3,861 |  |       |  | 4.12 | %     |  |   |      |         |  |  |  |      |   | $ | 59,236  |  |  |  | 3.38 | %
|After 5 but within 10                   |  |                         |      |  |                      |  |     |                                              |  |   |                                             |  |  |                  |     |   |       |   | 161,275 |               |  |  | 3.67  | % |  |               | 3,805 |  |       |  | 5.73 | %     |  |   |      |         |  |  |  |      |   | $ | 165,080 |  |  |  | 3.72 | %
|After 10                                |  |                         |      |  |                      |  |     |                                              |  |   |                                             |  |  |                  |     |   |       |   | 8,961   |               |  |  | 4.02  | % |  |               |      |  |       |  |     |       |  |   |      |         |  |  |  |      |   | $ | 8,961   |  |  |  | 4.02 | %
|Other securities                        |  |                         |      |  |                      |  |     |                                              |  |   |                                             |  |  |                  |     |   |       |   |        |               |  |  |      |   |  |               |      |  |       |  |     |       |  |   | 80    |         |  |  |  |      |   | $ | 80      |  |  |  |     |  
|                                        |  |                         |       |  |                      |  |      |                                              |  |   |                                              |  |  |                  |      |   |       |   |         |               |  |  |       |   |  |               |       |  |       |  |      |       |  |   |       |         |  |  |   |      |   |   |         |  |  |  |      |  
|Subtotal                                |  | $                       | 8,102 |  |                      |  | 3.51 | %                                            |  | $ | 22,495                                       |  |  |                  | 2.73 | % |       | $ | 203,240 |               |  |  | 3.69  | % |  | $             | 9,936 |  |       |  | 4.41 | %     |  | $ | 80    |         |  |  |  |      |   | $ | 243,853 |  |  |  | 3.63 | %
|Collateralized mortgage obligations (1) |  |                         |       |  |                      |  |      |                                              |  |   |                                              |  |  |                  |      |   |       |   |         |               |  |  |       |   |  |               |       |  |       |  |      |       |  |   | $     | 162,323 |  |  |   | 5.31 | %
|Mortgage-backed securities (1)          |  |                         |       |  |                      |  |      |                                              |  |   |                                              |  |  |                  |      |   |       |   |         |               |  |  |       |   |  |               |       |  |       |  |      |       |  |   |       |         |  |  |   |      |   | $ | 510     |  |  |  | 7.40 | %
|                                        |  |                         |       |  |                      |  |      |                                              |  |   |                                              |  |  |                  |      |   |       |   |         |               |  |  |       |   |  |               |       |  |       |  |      |       |  |   |       |         |  |  |   |      |   |   |         |  |  |  |      |  
|Total                                   |  | $                       | 8,102 |  |                      |  | 3.51 | %                                            |  | $ | 22,495                                       |  |  |                  | 2.73 | % |       | $ | 203,240 |               |  |  | 3.69  | % |  | $             | 9,936 |  |       |  | 4.41 | %     |  | $ | 80    |         |  |  |  |      |   | $ | 406,686 |  |  |  | 4.30 | %
|                                        |  |                         |       |  |                      |  |      |                                              |  |   |                                              |  |  |                  |      |   |       |   |         |               |  |  |       |   |  |               |       |  |       |  |      |       |  |   |       |         |  |  |   |      |   |   |         |  |  |  |      |  



|(1) | At fair value
|--- | -------------

As a member of the Federal
Reserve System, the Bank owns Federal Reserve Bank stock with a book value of $652,000. Being an equity investment, the stock has no maturity. There is no public market for this investment. The last dividend was 6.0 percent.

As a member of the FHLBNY, the Bank owns FHLBNY stock with a book value of $3,531,000. As of December 31, 2010, the Bank owns 17,314 shares valued
at $1,731,000 as its membership portion. The remaining $1,800,000 in stock is owned based on borrowing activity requirements. Being an equity investment, the stock has no maturity. There is no public market for this investment. The last declared
dividend was 5.8 percent. We evaluated whether or not the value of FHLBNY stock was impaired. As the FHLBNY has continued to pay dividends and has not restricted redemptions, we concluded the stock was not impaired as of December 31, 2010. (See
also Note 17 - Subsequent Events)



Page 13



---

##### Table of Contents

Loan Portfolio

Loans, net of unearned discounts but before the allowance for loan losses, totaled $1,112,279,000. Loans secured by commercial real estate amounted to
$431,179,000 and comprise 38.8 percent of the portfolio, the largest single component, up from $375,652,000 in 2009, and $352,502,000 in 2008. Commercial, financial, and agricultural loans followed at $248,750,000, down 4.2 percent from $259,565,000
at the end of 2009. These loans are made to small local businesses throughout Suffolk County. Commercial loan balances are seasonal, particularly in the Hamptons where retail inventories rise in the spring and decline by autumn. Consumer loans are a
declining part of the portfolio. Net of unearned discounts, they totaled $67,814,000 at the end of 2010, down 15.6 percent from $80,352,000 at year-end 2009. Consumer loans include indirect, dealer-generated automobile loans. Competition among
commercial banks and with captive finance companies of automobile manufacturers has reduced yields and volume. Additionally, rising fuel costs and uncertainties regarding the economy have led to a decline in consumer confidence, affecting automobile
sales. Regional financial institutions have tightened their lending activities as a result of turmoil in the credit markets, offering continuing opportunity for real estate construction, and residential and commercial mortgage lending.

The remaining significant components of the loan portfolio are residential mortgages at $195,993,000, down 8.6 percent from $214,501,000; home equity
loans at $84,696,000, up 2.3 percent from $82,808,000; and construction loans at $82,720,000, down 38.0 percent from $133,431,000. Construction loans decreased primarily because as the projects securing these loans have been completed they are moved
into permanent financing as they begin to generate their intended cash flows. These loans have been underwritten on the basis of reasonable ratios of loan-to-value, evaluations of projected cash flows, guarantees for permanent financing in place
prior to granting the interim credit, and the ability of the borrower to repay the loan from sources other than the sale of the secured property. Other loans consist of overdraft advances nearly all of which have been repaid subsequent to year-end.

The following table categorizes total loans (net of unearned discounts) at December 31: (in thousands)



|                                           |  |               |           |  |      |  |      |      |  |   |           |  |  |      |      |   |  |   |           |  |  |  |      |   |  |   |         |  |  |  |      |   |  |   |         |  |  |  |      |  
|------------------------------------------ |  | ------------- | --------- |  | ---- |  | ---- | ---- |  | - | --------- |  |  | ---- | ---- | - |  | - | --------- |  |  |  | ---- | - |  | - | ------- |  |  |  | ---- | - |  | - | ------- |  |  |  | ---- | -
|                                           |  | 2010 Restated |           |  | 2009 |  |      | 2008 |  |   | 2007      |  |  | 2006 |     
|Commercial, financial & agricultural loans |  | $             | 248,750   |  |      |  | 22.4 | %    |  | $ | 259,565   |  |  |      | 22.4 | % |  | $ | 220,946   |  |  |  | 20.2 | % |  | $ | 204,222 |  |  |  | 21.3 | % |  | $ | 182,801 |  |  |  | 20.5 | %
|Commercial real estate mortgages           |  |               | 431,179   |  |      |  | 38.8 | %    |  |   | 375,652   |  |  |      | 32.4 | % |  |   | 352,502   |  |  |  | 32.2 | % |  |   | 317,262 |  |  |  | 33.1 | % |  |   | 290,893 |  |  |  | 32.7 | %
|Real estate  construction loans           |  |               | 82,720    |  |      |  | 7.5  | %    |  |   | 133,431   |  |  |      | 11.5 | % |  |   | 131,889   |  |  |  | 12.1 | % |  |   | 83,715  |  |  |  | 8.7  | % |  |   | 80,687  |  |  |  | 9.1  | %
|Residential mortgages (1st and 2nd liens)  |  |               | 195,993   |  |      |  | 17.6 | %    |  |   | 214,501   |  |  |      | 18.5 | % |  |   | 216,127   |  |  |  | 19.8 | % |  |   | 184,599 |  |  |  | 19.3 | % |  |   | 154,959 |  |  |  | 17.4 | %
|Home equity loans                          |  |               | 84,696    |  |      |  | 7.6  | %    |  |   | 82,808    |  |  |      | 7.1  | % |  |   | 75,654    |  |  |  | 6.9  | % |  |   | 67,081  |  |  |  | 7.0  | % |  |   | 76,361  |  |  |  | 8.6  | %
|Consumer loans                             |  |               | 67,814    |  |      |  | 6.1  | %    |  |   | 80,352    |  |  |      | 6.9  | % |  |   | 94,691    |  |  |  | 8.7  | % |  |   | 99,298  |  |  |  | 10.4 | % |  |   | 103,054 |  |  |  | 11.6 | %
|Other loans                                |  |               | 1,127     |  |      |  | 0.1  | %    |  |   | 14,070    |  |  |      | 1.2  | % |  |   | 1,712     |  |  |  | 0.2  | % |  |   | 1,104   |  |  |  | 0.1  | % |  |   | 892     |  |  |  | 0.1  | %
|                                           |  |               |           |  |      |  |      |      |  |   |           |  |  |      |      |   |  |   |           |  |  |  |      |   |  |   |         |  |  |  |      |   |  |   |         |  |  |  |      |  
|Total loans (net of unearned discounts)    |  | $             | 1,112,279 |  |      |  | 100  | %    |  | $ | 1,160,379 |  |  |      | 100  | % |  | $ | 1,093,521 |  |  |  | 100  | % |  | $ | 957,281 |  |  |  | 100  | % |  | $ | 889,647 |  |  |  | 100  | %
|                                           |  |               |           |  |      |  |      |      |  |   |           |  |  |      |      |   |  |   |           |  |  |  |      |   |  |   |         |  |  |  |      |   |  |   |         |  |  |  |      |  

Commercial mortgages and commercial real estate construction loans totaled $511,640,000 as of December 31, 2010, up
from $507,516,000 as of December 31, 2009, representing 46.0 percent and 43.7 percent of the total loan portfolio, respectively. Commercial mortgages and commercial real estate construction loans consist of the following as of December 31,
2010: 6 percent vacant land loans, 16 percent commercial construction loans, 22 percent for non-owner-occupied commercial mortgages, and 56 percent for owner-occupied commercial mortgages. Commercial mortgages and commercial real estate construction
loans consist of the following as of December 31, 2009: 7 percent vacant land loans, 19 percent commercial construction loans, 25 percent for non-owner-occupied commercial mortgages, and 49 percent for owner-occupied commercial mortgages.
Commercial real estate construction loans were generally underwritten on the basis of reasonable ratios of loan-to-value, evaluations of projected cash flows, and commitments for permanent financing in place prior to granting an interim credit.
Non-performing commercial mortgages and commercial real estate construction loans have increased to $22,082,000 at December 31, 2010, up from $20,483,000 as of December 31, 2009. These loans have been evaluated for impairment and
provisions have been made to recognize impaired balances. Please refer to the Summary of Loan Losses and Allowance for Loan Losses section for information regarding the provision for loan losses.

Non-Performing Loans

Non-performing loans are loans ninety day past due and included as a sub-set of impaired loans. Generally, recognition of interest income is discontinued when reasonable doubt exists as to whether
interest can be collected. Ordinarily, loans no longer accrue interest when 90 days past due. When a loan stops accruing interest, all interest accrued in the current year, but not collected, is reversed against interest income in the current year.
Loans start accruing interest again when they become current as to principal and interest, and when, in the opinion of management, they can be collected in full. Delinquent, non-performing, and classified loans have trended upward.



Page 14



---

##### Table of Contents

The following table shows non-accrual, past due, and restructured loans past due at December 31: (in
thousands)



|                                          |  |               |        |  |      |   |        |      |  |   |       |  |  |      |       |  |  |   |     | 
|----------------------------------------- |  | ------------- | ------ |  | ---- | - | ------ | ---- |  | - | ----- |  |  | ---- | ----- |  |  | - | --- | 
|                                          |  | 2010 Restated |        |  | 2009 |   |        | 2008 |  |   | 2007  |  |  | 2006 |      
|Loans accruing but past due contractually |  |               |        |  |      |   |        |      |  |   |       |  |  |      |       |  |  |   |     | 
|90 days or more                           |  | $             |       |  |      | $ | 173    |      |  | $ | 699   |  |  | $    | 23    |  |  | $ | 68  | 
|Loans not accruing interest               |  |               | 28,991 |  |      |   | 19,124 |      |  |   | 4,185 |  |  |      | 1,648 |  |  |   | 824 | 
|Restructured loans past due               |  |               | 493    |  |      |   | 10,075 |      |  |   |      |  |  |      |      |  |  |   |    | 
|                                          |  |               |        |  |      |   |        |      |  |   |       |  |  |      |       |  |  |   |     | 
|Total                                     |  | $             | 29,484 |  |      | $ | 29,372 |      |  | $ | 4,884 |  |  | $    | 1,671 |  |  | $ | 892 | 
|                                          |  |               |        |  |      |   |        |      |  |   |       |  |  |      |       |  |  |   |     | 

Total non-performing loans and restructured loans past due as of December 31, 2010 amounted to $29,484,000. Of that
amount, $26,064,000 was secured by recently valued collateral at $50,542,000, having a cumulative loan-to-value of approximately 52 percent.

Interest on loans that are no longer accruing interest would have amounted to about $1,510,000 for 2010 under the contractual terms of those loans.
Suffolk records the payment of interest on such loans as a reduction of principal. Interest income recognized on restructured and non-accrual loans was $1,188,000 for 2010, and immaterial for the years 2009 and 2008. Suffolk has a formal procedure
for internal credit review to more precisely identify risk and exposure in the loan portfolio.

Impaired loans, defined as loans for which
management does not believe all principal and interest will be collected in accordance with the contractual terms, are segregated and reviewed separately. Impaired loans secured by collateral are reviewed based on their collateral and the estimated
time required to recover Suffolks investment in the loan as well as the cost of doing so, and the estimate of the recovery anticipated. Reserves are allocated to impaired loans based on this review. The allocated reserve is an estimation of
losses specific to individual impaired loans. Allocated reserves are established based on an analysis of the most probable sources of repayment and liquidation of collateral. Reserves allocated to impaired loans were $9.4 million and $3.0 million as
of December 31, 2010 and December 31, 2009, respectively. While every non-performing loan is evaluated individually, not every loan requires an allocated reserve. Allocated reserves fluctuate based on changes in the underlying loans,
anticipated sources of repayment, and charge-offs.

The following table summarizes impaired loans with and without valuation reserves by loan
type: (in thousands)



|                                           |  |                                     |        |  |                                       |   |        |                    |  |   |                        |  |  |                                      |       |  |                                       |   |        |                    |  |   |                        |  |  |   |        |  |  |   |       | 
|------------------------------------------ |  | ----------------------------------- | ------ |  | ------------------------------------- | - | ------ | ------------------ |  | - | ---------------------- |  |  | ------------------------------------ | ----- |  | ------------------------------------- | - | ------ | ------------------ |  | - | ---------------------- |  |  | - | ------ |  |  | - | ----- | 
|                                           |  | December 31, 2010 Restated          |        |  | December 31, 2009                     |  
|                                           |  | ImpairedLoans withValuationReserves |        |  | ImpairedLoanswithoutValuationReserves |   |        | TotalImpairedLoans |  |   | TotalValuationReserves |  |  | ImpairedLoans 
withValuationReserves |       |  | ImpairedLoanswithoutValuationReserves |   |        | TotalImpairedLoans |  |   | TotalValuationReserves | 
|Commercial, financial & agricultural loans |  | $                                   | 8,227  |  |                                       | $ | 9,050  |                    |  | $ | 17,277                 |  |  | $                                    | 2,845 |  |                                       | $ | 5,983  |                    |  | $ |                       |  |  | $ | 5,983  |  |  | $ | 1,967 | 
|Commercial real estate mortgages           |  |                                     | 34,301 |  |                                       |   | 17,239 |                    |  |   | 51,540                 |  |  |                                      | 5,636 |  |                                       |   | 15,547 |                    |  |   |                       |  |  |   | 15,547 |  |  |   | 621   | 
|Real estate construction loans             |  |                                     | 6,569  |  |                                       |   | 20,328 |                    |  |   | 26,897                 |  |  |                                      | 935   |  |                                       |   | 10,774 |                    |  |   |                       |  |  |   | 10,774 |  |  |   | 407   | 
|Residential mortgages (1st and 2nd liens)  |  |                                     |       |  |                                       |   | 3,466  |                    |  |   | 3,466                  |  |  |                                      |      |  |                                       |   |       |                    |  |   | 1,820                  |  |  |   | 1,820  |  |  |   |      | 
|Home equity loans                          |  |                                     |       |  |                                       |   | 986    |                    |  |   | 986                    |  |  |                                      |      |  |                                       |   |       |                    |  |   | 65                     |  |  |   | 65     |  |  |   |      | 
|Consumer loans                             |  |                                     |       |  |                                       |   | 75     |                    |  |   | 75                     |  |  |                                      |      |  |                                       |   |       |                    |  |   | 153                    |  |  |   | 153    |  |  |   |      | 
|                                           |  |                                     |        |  |                                       |   |        |                    |  |   |                        |  |  |                                      |       |  |                                       |   |        |                    |  |   |                        |  |  |   |        |  |  |   |       | 
|Total                                      |  | $                                   | 49,097 |  |                                       | $ | 51,144 |                    |  | $ | 100,241                |  |  | $                                    | 9,416 |  |                                       | $ | 32,304 |                    |  | $ | 2,038                  |  |  | $ | 34,342 |  |  | $ | 2,995 | 
|                                           |  |                                     |        |  |                                       |   |        |                    |  |   |                        |  |  |                                      |       |  |                                       |   |        |                    |  |   |                        |  |  |   |        |  |  |   |       | 

The following table summarizes information regarding impaired loans: (in thousands)



|                                                       |  |               |        |  |      |   |        | 
|------------------------------------------------------ |  | ------------- | ------ |  | ---- | - | ------ | 
|December 31,                                           |  | 2010 Restated |        |  | 2009 |  
|Average of individually impaired loans during the year |  | $             | 63,101 |  |      | $ | 20,838 | 
|                                                       |  |               |        |  |      |   |        | 

Collateral-dependent loans are evaluated for impairment when a loan becomes 90 days past due or another impairment
indicator is identified. At the time a loan is evaluated for impairment, an appraisal is ordered from an independent third-party licensed appraiser for loans in excess of $250,000. Typically, it takes approximately 30-90 days to receive and review
the appraisal on a commercial real estate mortgage.

Once the updated appraisal is received, if the fair value less estimated costs to sell is
less than the carrying amount of the loan, we record a charge-off or an allowance for the difference. We do not increase the value of any of our loans based upon an appraisal amount greater than our carrying amount. All collateral-dependent impaired
loans have had a third-party appraisal during the past 12 months, except for one loan whose most recent appraisal dated 2009 was discounted by 10 percent. Additionally, the Bank has obtained updated appraisals during 2010 for most of the commercial
real estate portfolio including non-impaired loans, and commercial real estate and construction loans totaling $511,640,000 at December 31, 2010. Of this balance, updated appraisals were obtained for $362,429,000, representing 71 percent of the
portfolio. The total combined collateral value of the $362,429,000 loans recently appraised totaled $754,272,000. This represents a total combined loan-to-value ratio of 48 percent for the loans most recently appraised.



Page 15



---

##### Table of Contents

As of December 31 2010 there is one relationship with two loans totaling $5,269,000 that has been
restructured for which partial charge-offs have been recognized totaling $2,677,000. The terms of the restructured loans include a reduced interest rate. The loans are currently classified as non-accrual. Additional funds have been advanced for one
of these loans and a valuation reserve has been established for these advances.

At December 31, 2010, impaired loans totaling
$51,144,000 were deemed to require no associated valuation allowance. For these loans, an evaluation for impairment was completed with no measurement of impairment. The measurement is based upon the appraisal methodology described above for
collateral-dependent loans. For non-collateral-dependent loans, measurement is based on the present value of future cash flows. As measuring impairment is an estimate which requires judgment, future results of operations may be negatively affected
by outcomes different from those estimated.

Suffolk evaluates classified and criticized loans that are not impaired by categorizing loans by
type of risk and applying reserves based on loan type and corresponding risk. Suffolk also records reserves on Suffolks non-criticized and non-classified loan balances. This represents a general allowance for homogeneous loan pools where the
loans are not individually evaluated for impairment, though rated according to loan product type and risk rating.

This amount is determined
by applying historical loss factors to pools of loans within the portfolio having similar risk characteristics.

In addition, qualitative
factors are considered for areas of concern that cannot be fully quantified in the allocation based on historical net charge-off ratios. Qualitative factors include:



| |  |  | Economic outlook
| | - |  | ----------------



| |  |  | Trends in delinquency and problem loans
| | - |  | ---------------------------------------



| |  |  | Changes in loan volume and nature of terms of loans
| | - |  | ---------------------------------------------------



| |  |  | Effects of changes in lending policy
| | - |  | ------------------------------------



| |  |  | Experience, ability, and depth of lending management and staff
| | - |  | --------------------------------------------------------------



| |  |  | Concentrations of credit
| | - |  | ------------------------



| |  |  | Board and Loan Review oversight
| | - |  | -------------------------------



| |  |  | Changes in value of underlying collateral
| | - |  | -----------------------------------------



| |  |  | Competition, regulation, and other external factors
| | - |  | ---------------------------------------------------

For performing loans, an estimate of adequacy is made by applying the sum of the historical losses and the effects of the qualitative factors specific to the portfolio to the period-end balances.
Consideration is also given to the type and collateral of the loans with particular attention paid to commercial real estate construction loans, due to the inherent risk of this type of loan. Allocated and general reserves are available for any
identified loss.

Delinquent, non-performing, and classified loans have trended upward. These are primary factors in the determination of the
allowance.

At December 31, 2010, non-performing loans and past due restructured loans totaled $29,484,000 as compared with $29,372,000
at December 31, 2009. When compared to total loans, non-performing loans rose to 2.61 percent at December 31, 2010, up from 2.53 percent at December 31, 2009. Commercial mortgages and commercial real estate construction loans were
primarily responsible for the increase. Non-performing loans include all non-accrual loans and loans 90 days or more delinquent.



Page 16



---

##### Table of Contents

The following table summarizes Suffolks non-performing loans by category: (in thousands of dollars
except for ratios)



|                                        |  |                      |        |  |           |  |      |                           |  |   |                |  |  |            |       |   |           |   |        |                      |  |  |                |   |  |   |           |  |  |  |      |  
|--------------------------------------- |  | -------------------- | ------ |  | --------- |  | ---- | ------------------------- |  | - | -------------- |  |  | ---------- | ----- | - | --------- | - | ------ | -------------------- |  |  | -------------- | - |  | - | --------- |  |  |  | ---- | -
|                                        |  | Non-performing Loans |       
|                                        |  | 12/31/2010Restated   |        |  | % ofTotal |  |      | TotalLoans12/31/2010 
(1) |  |   | % ofTotalLoans |  |  | 12/31/2009 |       |   | % ofTotal |   |        | TotalLoans12/31/2009 |  |  | % ofTotalLoans |  
|Commercial, financial & agricultural    |  | $                    | 2,382  |  |           |  | 8.2  | %                         |  | $ | 248,750        |  |  |            | 0.96  | % |           | $ | 7,328  |                      |  |  | 24.9           | % |  | $ | 259,565   |  |  |  | 2.82 | %
|Commercial real estate                  |  |                      | 11,601 |  |           |  | 40.0 | %                         |  |   | 431,179        |  |  |            | 2.69  | % |           |   | 9,709  |                      |  |  | 33.1           | % |  |   | 375,652   |  |  |  | 2.58 | %
|Real estate construction loans          |  |                      | 10,481 |  |           |  | 36.2 | %                         |  |   | 82,720         |  |  |            | 12.67 | % |           |   | 10,774 |                      |  |  | 36.7           | % |  |   | 133,431   |  |  |  | 8.07 | %
|Residential mortgages (1st & 2nd liens) |  |                      | 3,466  |  |           |  | 12.0 | %                         |  |   | 195,993        |  |  |            | 1.77  | % |           |   | 1,344  |                      |  |  | 4.6            | % |  |   | 214,501   |  |  |  | 0.63 | %
|Home equity loans                       |  |                      | 986    |  |           |  | 3.4  | %                         |  |   | 84,696         |  |  |            | 1.16  | % |           |   | 65     |                      |  |  | 0.2            | % |  |   | 82,808    |  |  |  | 0.08 | %
|Consumer loans                          |  |                      | 75     |  |           |  | 0.3  | %                         |  |   | 67,814         |  |  |            | 0.11  | % |           |   | 152    |                      |  |  | 0.5            | % |  |   | 80,352    |  |  |  | 0.19 | %
|Other loans                             |  |                      |       |  |           |  | 0.0  | %                         |  |   | 1,127          |  |  |            | 0.00  | % |           |   |       |                      |  |  | 0.0            | % |  |   | 14,070    |  |  |  | 0.00 | %
|                                        |  |                      |        |  |           |  |      |                           |  |   |                |  |  |            |       |   |           |   |        |                      |  |  |                |   |  |   |           |  |  |  |      |  
|Total non-performing loans              |  | $                    | 28,991 |  |           |  | 100  | %                         |  | $ | 1,112,279      |  |  |            | 2.61  | % |           | $ | 29,372 |                      |  |  | 100            | % |  | $ | 1,160,379 |  |  |  | 2.53 | %
|                                        |  |                      |        |  |           |  |      |                           |  |   |                |  |  |            |       |   |           |   |        |                      |  |  |                |   |  |   |           |  |  |  |      |  



|(1) | Net of unearned discounts.
|--- | --------------------------

The following table
details the collateral value securing non-performing loans: (in thousands)



|                                           |  |                                        |        |  |                   |   |        |                                        |  |   |                  |  |  |   |        | 
|------------------------------------------ |  | -------------------------------------- | ------ |  | ----------------- | - | ------ | -------------------------------------- |  | - | ---------------- |  |  | - | ------ | 
|                                           |  | December 31, 2010 Restated             |        |  | December 31, 2009 |  
|                                           |  | Non-performing 
LoansPrincipal Balance |        |  | Collateral Value  |   |        | Non-performing 
LoansPrincipal Balance |  |   | Collateral Value | 
|Commercial, financial & agricultural loans |  | $                                      | 2,382  |  |                   | $ |       |                                        |  | $ | 7,328            |  |  | $ |       | 
|Commercial real estate mortgages           |  |                                        | 11,601 |  |                   |   | 16,002 |                                        |  |   | 9,709            |  |  |   | 22,145 | 
|Real estate construction loans             |  |                                        | 10,481 |  |                   |   | 14,455 |                                        |  |   | 10,774           |  |  |   | 13,140 | 
|Residential mortgages (1st and 2nd liens)  |  |                                        | 3,466  |  |                   |   | 10,023 |                                        |  |   | 1,344            |  |  |   | 3,772  | 
|Home equity loans                          |  |                                        | 986    |  |                   |   | 4,384  |                                        |  |   | 65               |  |  |   | 657    | 
|Consumer loans                             |  |                                        | 75     |  |                   |   |       |                                        |  |   | 152              |  |  |   |       | 
|                                           |  |                                        |        |  |                   |   |        |                                        |  |   |                  |  |  |   |        | 
|Total                                      |  | $                                      | 28,991 |  |                   | $ | 44,864 |                                        |  | $ | 29,372           |  |  | $ | 39,714 | 
|                                           |  |                                        |        |  |                   |   |        |                                        |  |   |                  |  |  |   |        | 

For non-performing loans, cash receipts are applied entirely against principal until the loan has been collected in full,
after which time, any additional cash receipts are recognized as interest income. When, in managements judgment, the borrowers ability to make required interest and principal payments resumes and collectability is no longer in doubt, the
loan is returned to accrual status. When interest accruals are suspended, accrued interest income is reversed and charged to earnings.

During
the years ended December 31, 2010 and 2009, interest income totaling $4,564,000 and $957,000, respectively, was recognized on impaired loans.

Restructured loans totaling $24,044,000 at December 31, 2010 and $11,674,000 at December 31, 2009 are considered impaired loans. The increase in restructured loans is the result of the prolonged
economic slowdown in the region. Included in non-performing loans are restructured loans of $12,140,000 at December 31, 2010, that are no longer accruing interest. Subsequent to restructure, there has been $671,000 in advances funded on
non-performing restructured loans outstanding as of December 31, 2010.

As of December 31, 2010 and December 31, 2009,
non-performing restructured loans totaled $12.1 million and $0, respectively. The loans that have been restructured have been modified as to interest rate, due dates, or extension of the maturity date. Restructured loans are considered to be
non-accrual loans, if at the time of restructuring the loan was deemed non-accrual. Once a sufficient amount of time has passed, generally six months, if the restructured loan has performed under the modified terms, the loan is returned to accrual
status. In addition to the passage of time, we also consider the collateral value and the ability of the borrower to continue to make payments in accordance with the modified terms. During the year ended December 31, 2010, there were no
restructured loans returned to accrual status

As of both December 31, 2010 and December 31, 2009, we have not performed any
commercial real estate (CRE) or other type of loan workouts whereby an existing loan was restructured into multiple new loans.

During the
year ended December 31, 2010, Suffolk acquired three properties through foreclosure (OREO.) The carrying value of OREO, which is recorded at fair value, less estimated selling costs, was $5,719,000 at December 31, 2010 (as
restated.) Subsequent to year end, $2,326,000 of OREO was sold for a net gain of $125,000 which was recognized in 2010 as part of the restatement described below. In June 2011, an additional $1,277,000 was sold resulting in a remaining balance of
$1,800,000 at June 30, 2011. In 2011, management re-evaluated the accounting treatment for the recognition of gains from OREO and, accordingly, restated for the effects thereof to previously issued financial statements as of and for the quarter
and year ended December 31, 2010. (See the Restatement of Financial Statements section on page 5 and Note 1(A) and (G) on pages 34 and 37).



Page 17



---

##### Table of Contents

As of December 31, 2010, classified loans amounted to 15.59 percent of total loans, as compared with
3.48 percent at December 31, 2009. The increase is attributable to the prolonged national and regional economic slowdown, coupled with errors identified in the third and fourth quarters of 2010 and for the year ended December 31, 2010 in
estimating the allowance required as of such dates which took into consideration subsequent additional information about conditions that existed at such dates. (See the Summary of Loan Losses and Allowance for Loan Losses below and Restatement of
Financial Statements section on page 5.)

Real estate construction loans amount to $82,720,000 as of December 31, 2010. Non-performing
real estate construction loans total $10,481,000, which is 12.7 percent of the real estate construction portfolio.

The following table
presents information regarding real estate construction loans: (in thousands)



|                                                 |  |                                               |           |   |                       |   |        |                 |  |   |                     |   |  |                    |        |   |                       |   |           |                 |  |   |                     |   |  |   |        |   |  |   |        |  
|------------------------------------------------ |  | --------------------------------------------- | --------- | - | --------------------- | - | ------ | --------------- |  | - | ------------------- | - |  | ------------------ | ------ | - | --------------------- | - | --------- | --------------- |  | - | ------------------- | - |  | - | ------ | - |  | - | ------ | -
|                                                 |  | Non-performing Real Estate Construction Loans |          
|                                                 |  | December 31, 2010 Restated                    |           |   | December 31, 2009     |  
|                                                 |  | BalanceOutstanding                            |           |   | Non-performingBalance |   |        | ImpairedBalance |  |   | AllowanceAllocation |   |  | BalanceOutstanding |        |   | Non-performingBalance |   |           | ImpairedBalance |  |   | AllowanceAllocation |  
|Real estate construction loans                   |  | $                                             | 82,720    |   |                       | $ | 10,481 |                 |  | $ | 26,897              |   |  | $                  | 3,177  |   |                       | $ | 133,431   |                 |  | $ | 10,774              |   |  | $ | 10,774 |   |  | $ | 407    |  
|All loans (1)                                    |  | $                                             | 1,112,279 |   |                       | $ | 28,991 |                 |  | $ | 100,241             |   |  | $                  | 28,419 |   |                       | $ | 1,160,379 |                 |  | $ | 29,372              |   |  | $ | 34,342 |   |  | $ | 12,333 |  
|Real estate construction loans as % of all loans |  |                                               | 7.44      | % |                       |   | 36.15  | %               |  |   | 26.83               | % |  |                    | 11.18  | % |                       |   | 11.50     | %               |  |   | 36.68               | % |  |   | 31.37  | % |  |   | 3.30   | %
|                                                 |  |                                               |           |   |                       |   |        |                 |  |   |                     |   |  |                    |        |   |                       |   |           |                 |  |   |                     |   |  |   |        |   |  |   |        |  



|(1) | Net of unearned discounts.
|--- | --------------------------

The following table
presents non-performing and the recent collateral value information on real estate construction loans: (in thousands)



|                               |  |                            |        |  |                      |   |        |                    |  |  |                       |   |  |                      |        |  |                    |   |        |  |  |  |    |  
|------------------------------ |  | -------------------------- | ------ |  | -------------------- | - | ------ | ------------------ |  |  | --------------------- | - |  | -------------------- | ------ |  | ------------------ | - | ------ |  |  |  | -- | -
|                               |  | December 31, 2010 Restated |        |  | December 31, 2009    |  
|                               |  | Non-performingBalance      |        |  | TotalCollateralValue |   |        | Loan toValue Ratio |  |  | Non-performingBalance |   |  | TotalCollateralValue |        |  | Loan toValue Ratio |  
|Real estate construction loans |  | $                          | 10,481 |  |                      | $ | 14,455 |                    |  |  | 73                    | % |  | $                    | 10,774 |  |                    | $ | 13,140 |  |  |  | 82 | %
|                               |  |                            |        |  |                      |   |        |                    |  |  |                       |   |  |                      |        |  |                    |   |        |  |  |  |    |  

Real estate construction loans as a percentage of the loan portfolio have decreased since December 31, 2009;
however, the non-performing balance of real estate construction loans as a percentage of all non-performing loans has increased from 36.68 percent at December 31, 2009 to 36.15 percent at December 31, 2010. Although the allowance has
increased during that same period, it has not increased to the same extent as the increase in non-performing loans. This is a result of the measurement of impairment, and because of the collateral value of the real estate construction portfolio,
reserves were not required to reflect the same level of increase as the non-performing loans themselves.

Suffolk recorded a provision for
loan losses for the year ended December 31, 2010 of $32,086,000, an increase of $27,811,000 as compared to the year ended December 31, 2009. The total provision recorded for the year ended December 31, 2009 was $4,275,000. During the
year ended December 31, 2010, Suffolk recorded $16,051,000 in net loan charge-offs compared to $993,000 for the year ended December 31, 2009. The increase in the provision for loan losses and net charge-offs in 2010 is primarily the result
of the prolonged decline in the regional economy, which has resulted in customers who are not able or willing to remain current in their obligations. Suffolk believes that the allowance for loan losses of $28,419,000, or 2.55 percent of total loans
at December 31, 2010, was adequate based on its review of overall credit quality indicators and ongoing loan monitoring processes.

Summary of Loan Losses and Allowance for Loan Losses

The
allowance for loan losses is determined by continuous analysis of the loan portfolio. That analysis includes changes in the size and composition of the portfolio, historical loan losses, industry-wide losses, current and anticipated economic trends,
and details about individual loans. It also includes estimates of the actual value of collateral and other possible sources of repayment. There can be no assurance that the allowance is, in fact, adequate. When a loan, in full or in part, is deemed
uncollectible, it is charged against the allowance. This happens when it is well past due and the borrower has not shown the ability or intent to make the loan current, or the borrower does not have enough assets to pay the debt, or the value of the
collateral is less than the balance of the loan and not likely to improve soon. Residential real estate, consumer loans, and commercial loans with a balance of less than $250,000 are analyzed as a group and not individually because of the large
number of loans, small balances, and historically low losses. In the future, the provision for loan losses may change as a percentage of total loans. The percentage of net charge-offs to average net loans during 2010 was 1.42 percent, compared to
0.09 percent in 2009, and 0.06 percent during 2008. The ratio of the allowance for loan losses to loans, net of discounts, was 2.56 percent at the end of 2010, up from 1.06 percent in 2009 and 0.83 percent in 2008.



Page 18



---

##### Table of Contents

A summary of transactions follows: (in thousands)



|                                                    |  |               |        |  |      |   |        |      |  |   |       |   |  |      |       |   |  |   |       | 
|--------------------------------------------------- |  | ------------- | ------ |  | ---- | - | ------ | ---- |  | - | ----- | - |  | ---- | ----- | - |  | - | ----- | 
|Year ended December 31,                             |  | 2010 Restated |        |  | 2009 |   |        | 2008 |  |   | 2007  |   |  | 2006 |      
|Allowance for loan losses, January 1,               |  | $             | 12,333 |  |      | $ | 9,051  |      |  | $ | 7,672 |   |  | $    | 7,551 |   |  | $ | 9,828 | 
|                                                    |  |               |        |  |     
|Loans charged-off:                                  |  |               |        |  |      |   |        |      |  |   |       |   |  |      |       |   |  |   |       | 
|Commercial, financial & agricultural loans          |  |               | 8,501  |  |      |   | 806    |      |  |   | 694   |   |  |      | 133   |   |  |   | 3,547 | 
|Commercial real estate mortgages                    |  |               | 2,788  |  |      |   |       |      |  |   |      |   |  |      |      |   |  |   |      | 
|Real estate  construction loans                    |  |               | 3,548  |  |      |   |       |      |  |   |      |   |  |      |      |   |  |   |      | 
|Residential mortgages (1st and 2nd liens)           |  |               | 769    |  |      |   |       |      |  |   |      |   |  |      |      |   |  |   |      | 
|Home equity loans                                   |  |               | 315    |  |      |   |       |      |  |   |      |   |  |      |      |   |  |   |      | 
|Consumer loans                                      |  |               | 317    |  |      |   | 404    |      |  |   | 337   |   |  |      | 48    |   |  |   | 210   | 
|Other loans                                         |  |               |       |  |      |   |       |      |  |   |      |   |  |      |      |   |  |   |      | 
|                                                    |  |               |        |  |      |   |        |      |  |   |       |   |  |      |       |   |  |   |       | 
|Total Charge-offs                                   |  | $             | 16,238 |  |      | $ | 1,210  |      |  | $ | 1,031 |   |  | $    | 181   |   |  | $ | 3,757 | 
|                                                    |  |               |        |  |      |   |        |      |  |   |       |   |  |      |       |   |  |   |       | 
|                                                    |  |               |        |  |     
|Loans recovered after being charged-off             |  | 2010 Restated |        |  | 2009 |   |        | 2008 |  |   | 2007  |   |  | 2006 |      
|Commercial, financial & agricultural loans          |  |               | 69     |  |      |   | 41     |      |  |   | 155   |   |  |      | 79    |   |  |   | 56    | 
|Commercial real estate mortgages                    |  |               |       |  |      |   |       |      |  |   |      |   |  |      |      |   |  |   |      | 
|Real estate  construction loans                    |  |               |       |  |      |   |       |      |  |   |      |   |  |      |      |   |  |   |      | 
|Residential mortgages (1st and 2nd liens)           |  |               |       |  |      |   |       |      |  |   |      |   |  |      |      |   |  |   |      | 
|Home equity loans                                   |  |               |       |  |      |   |       |      |  |   |      |   |  |      |      |   |  |   |      | 
|Consumer loans                                      |  |               | 118    |  |      |   | 176    |      |  |   | 234   |   |  |      | 236   |   |  |   | 458   | 
|Other loans                                         |  |               |       |  |      |   |       |      |  |   |      |   |  |      |      |   |  |   |      | 
|                                                    |  |               |        |  |      |   |        |      |  |   |       |   |  |      |       |   |  |   |       | 
|Total recoveries                                    |  | $             | 187    |  |      | $ | 217    |      |  | $ | 389   |   |  | $    | 315   |   |  | $ | 514   | 
|                                                    |  |               |        |  |      |   |        |      |  |   |       |   |  |      |       |   |  |   |       | 
|Net loans charged-off (recovered)                   |  |               | 16,051 |  |      |   | 993    |      |  |   | 642   |   |  |      | (134  | ) |  |   | 3,243 | 
|Reclass to Allowance for Contingent Liabilities (1) |  |               | 51     |  |      |   |       |      |  |   | (29   | ) |  |      | (390  | ) |  |   |      | 
|Provision for loan losses                           |  |               | 32,086 |  |      |   | 4,275  |      |  |   | 2,050 |   |  |      | 377   |   |  |   | 966   | 
|                                                    |  |               |        |  |      |   |        |      |  |   |       |   |  |      |       |   |  |   |       | 
|Allowance for loan losses, December 31,             |  | $             | 28,419 |  |      | $ | 12,333 |      |  | $ | 9,051 |   |  | $    | 7,672 |   |  | $ | 7,551 | 
|                                                    |  |               |        |  |      |   |        |      |  |   |       |   |  |      |       |   |  |   |       | 

|(1) | Prior year amounts not reclassified due to immateriality.
|--- | ---------------------------------------------------------

Suffolk considers the determination of the allowance for loan losses to involve a higher degree of judgment and complexity than its other significant accounting policies. Suffolk maintains an allowance
for loan losses at a level that management believes will be adequate to absorb probable losses on existing loans that may become uncollectible based on evaluations of collectability. Suffolks underwriting standards generally require a
loan-to-value ratio of 75 percent or less, and when applicable, a debt coverage ratio of at least 120 percent, at the time a loan is originated. Suffolk has not been directly affected by the increase in defaults of sub-prime mortgages as Suffolk
does not originate, or hold in portfolio, sub-prime mortgages. The allowance for loan loss analysis includes changes in the size and composition of the portfolio, Suffolks own historical loan losses, current and anticipated economic trends,
and details about individual loans. It also includes estimates of the actual value of collateral, other possible sources of repayment and estimates that are susceptible to significant changes due to changes in appraisal values of collateral,
national and regional economic conditions, and other factors. In assessing the adequacy of the allowance, Suffolk reviews its loan portfolio by separate categories which have similar risk and collateral characteristics; e.g. commercial loans,
commercial real estate, construction loans, residential mortgages, home equity loans, and consumer loans. Management conducts a monthly analysis of the loan portfolio which evaluates any loan designated as having a high risk profile including, but
not limited to, loans classified as Substandard or Doubtful as defined by regulation, loans criticized internally or designated as Special Mention, delinquencies, expirations, overdrafts, loans to customers having
experienced recent operating losses and loans identified by management as impaired. The analysis is performed to determine the amount of the allowance which would be adequate to absorb probable losses contained in the loan portfolio. The analytical
process is regularly reviewed and adjustments may be made based on the assessments of internal and external influences on credit quality. During 2010, Suffolk experienced an increase in classified and criticized loans as a result of the
deterioration of the economy and resulting failure of businesses, devaluation of assets, and the effect on customers ability to service debt. This was further noted in Suffolks review of the report of the Banks third-party loan
reviewer.

As previously reported in the initial Form 10-K as noted above, Suffolk was in the process, as required by the Agreement with the
OCC, of reviewing its allowance for loan losses policy which may result in an increase to the allowance.

At the conclusion of completing this
review, in August 2011, in consultation with the Audit Committee, Suffolk management determined it was not properly identifying loan losses in the period incurred. This was the result of deficiencies in Suffolks internal controls with respect
to credit administration and credit risk management, primarily with regard to risk-rating as well as with respect to the timing and recognition of charge-offs, impaired loans, and classified loans. As a result, certain loans should have been
considered impaired, charged-off, or classified. See also Restatement of Financial Statements on page 5 and Note 1(A) in the audited consolidated financial statements.



Page 19



---

##### Table of Contents

The following tables summarize the allowance for loan losses by category for the periods presented: (in
thousands)



|                                           |  |          |  |                               |       |  |                                |   |        |                            |  |   |            |  |  |  |      |  
|------------------------------------------ |  | -------- |  | ----------------------------- | ----- |  | ------------------------------ | - | ------ | -------------------------- |  | - | ---------- |  |  |  | ---- | -
|                                           |  | Restated |  | Impaired Allocation12/31/2010 |       |  | Remaining Allocation12/31/2010 |   |        | Total Allocation12/31/2010 |  |   | % of Total | 
|Commercial, financial & agricultural loans |  |          |  | $                             | 2,845 |  |                                | $ | 10,981 |                            |  | $ | 13,826     |  |  |  | 48.6 | %
|Commercial real estate mortgages           |  |          |  |                               | 5,636 |  |                                |   | 3,590  |                            |  |   | 9,226      |  |  |  | 32.5 | %
|Real estate construction loans             |  |          |  |                               | 935   |  |                                |   | 2,242  |                            |  |   | 3,177      |  |  |  | 11.2 | %
|Residential mortgages (1st and 2nd liens)  |  |          |  |                               |      |  |                                |   | 519    |                            |  |   | 519        |  |  |  | 1.8  | %
|Home equity loans                          |  |          |  |                               |      |  |                                |   | 1,392  |                            |  |   | 1,392      |  |  |  | 4.9  | %
|Consumer loans                             |  |          |  |                               |      |  |                                |   | 279    |                            |  |   | 279        |  |  |  | 1.0  | %
|                                           |  |          |  |                               |       |  |                                |   |        |                            |  |   |            |  |  |  |      |  
|Allowance for loan losses                  |  |          |  | $                             | 9,416 |  |                                | $ | 19,003 |                            |  | $ | 28,419     |  |  |  | 100  | %
|                                           |  |          |  |                               |       |  |                                |   |        |                            |  |   |            |  |  |  |      |  
|                                           |  |          |  |                               |      
|                                           |  |          |  | Impaired Allocation12/31/2009 |       |  | Remaining Allocation12/31/2009 |   |        | Total Allocation12/31/2009 |  |   | % of Total | 
|Commercial, financial & agricultural loans |  |          |  | $                             | 1,967 |  |                                | $ | 3,559  |                            |  | $ | 5,526      |  |  |  | 44.8 | %
|Commercial real estate mortgages           |  |          |  |                               | 621   |  |                                |   | 3,023  |                            |  |   | 3,644      |  |  |  | 29.5 | %
|Real estate construction loans             |  |          |  |                               | 407   |  |                                |   | 851    |                            |  |   | 1,258      |  |  |  | 10.2 | %
|Residential mortgages (1st and 2nd liens)  |  |          |  |                               |      |  |                                |   | 1,154  |                            |  |   | 1,154      |  |  |  | 9.4  | %
|Home equity loans                          |  |          |  |                               |      |  |                                |   | 280    |                            |  |   | 280        |  |  |  | 2.3  | %
|Consumer loans                             |  |          |  |                               |      |  |                                |   | 471    |                            |  |   | 471        |  |  |  | 3.8  | %
|                                           |  |          |  |                               |       |  |                                |   |        |                            |  |   |            |  |  |  |      |  
|Allowance for loan losses                  |  |          |  | $                             | 2,995 |  |                                | $ | 9,338  |                            |  | $ | 12,333     |  |  |  | 100  | %
|                                           |  |          |  |                               |       |  |                                |   |        |                            |  |   |            |  |  |  |      |  

The following table summarizes the allowance for loan losses allocated by loan type: (dollars in thousands)



|                                           |  |              |        |  |           |  |      |      |  |   |           |  |  |      |      |   |           |   |       |      |  |  |           |   |  |      |       |  |           |  |      |   |  |   |       |  |  |  |      |  
|------------------------------------------ |  | ------------ | ------ |  | --------- |  | ---- | ---- |  | - | --------- |  |  | ---- | ---- | - | --------- | - | ----- | ---- |  |  | --------- | - |  | ---- | ----- |  | --------- |  | ---- | - |  | - | ----- |  |  |  | ---- | -
|As of December 31,                         |  | 2010Restated |        |  | % ofTotal |  |      | 2009 |  |   | % ofTotal |  |  | 2008 |      |   | % ofTotal |   |       | 2007 |  |  | % ofTotal |   |  | 2006 |       |  | % ofTotal | 
|Commercial, financial & agricultural loans |  | $            | 13,826 |  |           |  | 48.6 | %    |  | $ | 5,421     |  |  |      | 44.0 | % |           | $ | 3,875 |      |  |  | 42.8      | % |  | $    | 3,762 |  |           |  | 49.0 | % |  | $ | 2,852 |  |  |  | 37.7 | %
|Commercial real estate mortgages           |  |              | 9,226  |  |           |  | 32.5 | %    |  |   | 3,644     |  |  |      | 29.5 | % |           |   | 2,780 |      |  |  | 30.7      | % |  |      | 2,264 |  |           |  | 29.5 | % |  |   | 2,139 |  |  |  | 28.3 | %
|Real estate  construction loans           |  |              | 3,177  |  |           |  | 11.2 | %    |  |   | 1,258     |  |  |      | 10.2 | % |           |   | 875   |      |  |  | 9.7       | % |  |      | 542   |  |           |  | 7.1  | % |  |   | 518   |  |  |  | 6.9  | %
|Residential mortgages (1st and 2nd liens)  |  |              | 519    |  |           |  | 1.8  | %    |  |   | 1,154     |  |  |      | 9.4  | % |           |   | 538   |      |  |  | 5.9       | % |  |      | 239   |  |           |  | 3.1  | % |  |   | 190   |  |  |  | 2.5  | %
|Home equity loans                          |  |              | 1,392  |  |           |  | 4.9  | %    |  |   | 280       |  |  |      | 2.3  | % |           |   | 436   |      |  |  | 4.8       | % |  |      | 290   |  |           |  | 3.8  | % |  |   | 450   |  |  |  | 6.0  | %
|Consumer loans                             |  |              | 279    |  |           |  | 1.0  | %    |  |   | 471       |  |  |      | 3.8  | % |           |   | 384   |      |  |  | 4.2       | % |  |      | 334   |  |           |  | 4.4  | % |  |   | 272   |  |  |  | 3.6  | %
|Allocated to general pool                  |  |              |       |  |           |  | 0.0  | %    |  |   | 105       |  |  |      | 0.9  | % |           |   | 163   |      |  |  | 1.9       | % |  |      | 241   |  |           |  | 3.1  | % |  |   | 1,130 |  |  |  | 15.0 | %
|                                           |  |              |        |  |           |  |      |      |  |   |           |  |  |      |      |   |           |   |       |      |  |  |           |   |  |      |       |  |           |  |      |   |  |   |       |  |  |  |      |  
|Allowance for loan losses                  |  | $            | 28,419 |  |           |  | 100  | %    |  | $ | 12,333    |  |  |      | 100  | % |           | $ | 9,051 |      |  |  | 100       | % |  | $    | 7,672 |  |           |  | 100  | % |  | $ | 7,551 |  |  |  | 100  | %
|                                           |  |              |        |  |           |  |      |      |  |   |           |  |  |      |      |   |           |   |       |      |  |  |           |   |  |      |       |  |           |  |      |   |  |   |       |  |  |  |      |  

Suffolk believes the allowance is adequate to absorb inherent and known losses in the loan portfolio; however the
determination of the allowance is inherently subjective, as it requires estimates, all of which may be subject to significant change. When a loan, in full or in part, is deemed uncollectible, it is charged against the allowance. This happens when it
is past due and the borrower has not shown the ability or intent to make the loan current, or the borrower does not have enough assets to pay the debt, or the value of the collateral is less than the balance of the loan and not likely to improve
soon. In the future, the allowance for loan losses may change as a percentage of total loans. To the extent actual performance differs from managements estimates, additional provisions for loan losses may be required that would reduce or may
substantially reduce earnings in future periods, and no assurances can be given that Suffolk will not sustain loan losses, in any particular period, that are sizable in relation to the allowance for loan losses.



Page 20



---

##### Table of Contents

Additional analysis of charged-off loans for the year ended December 31, 2010 is provided below: (in
thousands)



|                                           |  |                            |       |  |                    |   |        |                   |  |   |       |  |  |   |        | 
|------------------------------------------ |  | -------------------------- | ----- |  | ------------------ | - | ------ | ----------------- |  | - | ----- |  |  | - | ------ | 
|                                           |  | December 31, 2010 Restated |      
|                                           |  | Non-performingLoans        |       |  | Impaired Loans (1) |   |        | RestructuredLoans |  |   | Total | 
|Commercial, financial & agricultural loans |  | $                          | 689   |  |                    | $ | 7,746  |                   |  | $ | 66    |  |  | $ | 8,501  | 
|Commercial real estate mortgages           |  |                            |      |  |                    |   | 111    |                   |  |   | 2,677 |  |  |   | 2,788  | 
|Real estate construction loans             |  |                            |      |  |                    |   | 3,548  |                   |  |   |      |  |  |   | 3,548  | 
|Residential mortgages (1st and 2nd liens)  |  |                            | 672   |  |                    |   | 97     |                   |  |   |      |  |  |   | 769    | 
|Home equity loans                          |  |                            | 275   |  |                    |   | 40     |                   |  |   |      |  |  |   | 315    | 
|Consumer loans                             |  |                            | 317   |  |                    |   |       |                   |  |   |      |  |  |   | 317    | 
|                                           |  |                            |       |  |                    |   |        |                   |  |   |       |  |  |   |        | 
|Total Charge-offs                          |  | $                          | 1,953 |  |                    | $ | 11,542 |                   |  | $ | 2,743 |  |  | $ | 16,238 | 
|                                           |  |                            |       |  |                    |   |        |                   |  |   |       |  |  |   |        | 



|(1) | Includes non-perfoming loans.
|--- | -----------------------------

Net charge-offs
for the year ended December 31, 2010 were $16.1 million compared to $993,000 of net charge-offs for the year ended December 31, 2009. The increased charge-offs were realized in all of our loan categories. This increase in charge-offs
reflects the deterioration of economic conditions and resulting failure of businesses, devaluation of assets, and negative impact on customers ability to service debt. For impaired collateral-dependent loans, which include commercial real
estate mortgages and real estate construction loans, charge-offs were the result of new appraisals indicating a collateral deficiency after considering costs to sell.

The following table presents information concerning loan balances and asset quality: (dollars in thousands)



|                                                               |  |               |           |   |      |   |           |      |  |   |           |   |  |      |         |   |  |   |         |  
|-------------------------------------------------------------- |  | ------------- | --------- | - | ---- | - | --------- | ---- |  | - | --------- | - |  | ---- | ------- | - |  | - | ------- | -
|Year ended December 31,                                        |  | 2010 Restated |           |   | 2009 |   |           | 2008 |  |   | 2007      |   |  | 2006 |        
|Loans, net of discounts:                                       |  |               |           |   |      |   |           |      |  |   |           |   |  |      |         |   |  |   |         |  
|Average                                                        |  | $             | 1,129,917 |   |      | $ | 1,107,294 |      |  | $ | 1,021,476 |   |  | $    | 904,887 |   |  | $ | 892,588 |  
|At end of period                                               |  |               | 1,112,279 |   |      |   | 1,160,379 |      |  |   | 1,093,521 |   |  |      | 957,281 |   |  |   | 889,647 |  
|Non-performing loans/total loans, net of discounts             |  |               | 2.61      | % |      |   | 2.53      | %    |  |   | 0.45      | % |  |      | 0.17    | % |  |   | 0.10    | %
|Non-performing assets/total assets (1)                         |  |               | 2.16      |   |      |   | 1.73      |      |  |   | 0.31      |   |  |      | 0.11    |   |  |   | 0.06    |  
|Net charge-offs (recoveries)/average net loans at December 31, |  |               | 1.42      |   |      |   | 0.09      |      |  |   | 0.06      |   |  |      | (0.01   | ) |  |   | 0.36    |  
|Net charge-offs (recoveries)/net loans at December 31,         |  |               | 1.44      |   |      |   | 0.09      |      |  |   | 0.06      |   |  |      | (0.01   | ) |  |   | 0.36    |  
|Allowance for loan losses/loans, net of discounts              |  |               | 2.56      |   |      |   | 1.06      |      |  |   | 0.83      |   |  |      | 0.80    |   |  |   | 0.85    |  
|                                                               |  |               |           |   |      |   |           |      |  |   |           |   |  |      |         |   |  |   |         |  



|(1) | Non-performing assets include non-performing loans and other real estate owned (OREO).
|--- | ----------------------------------------------------------------------------------------

Interest Expense

Interest expense in 2010 was $9,714,000, down 23.3 percent from $12,672,000 the year before, which was down 4.3 percent from $22,237,000 during 2008. Interest expense decreased in 2010 due to decreased
rates paid for all interest-bearing liabilities. Most interest was paid for the deposits of individuals, businesses, and various governments and their agencies. The cost of funds of average interest-bearing deposits decreased from 1.09 percent
during 2009 to 0.87 percent during 2010. Borrowings include federal funds purchased (short-term lending by other banks), securities sold under agreements to repurchase, and FHLBNY borrowings. The Federal Reserve Bank discount window was available
though not used during 2010. Borrowings averaged $93,169,000 during 2010, $131,986,000 during 2009, and $206,878,000 during 2008. (See also Note 17 - Subsequent Events)

Deposits

Average interest-bearing deposits increased to $926,058,000 in 2010, up 3.8 percent from $892,366,000 in 2009. Saving, N.O.W., and money market deposits increased during 2010, averaging $601,953,000, up
6.8 percent from 2009 when they averaged $563,513,000. Average time certificates of less than $100,000 totaled $104,282,000, down 15.8 percent from $123,905,000 in 2009. Average time certificates of $100,000 or more totaled $219,823,000, up 7.3
percent from $204,948,000 during 2009. During 2008, the Bank entered into an agreement with Promontory Interfinancial Network, LLC, for the purpose of issuing certificates of deposit through their CDARS® program. As of December 31, 2010, the Bank had issued $12,368,000 in brokered certificates of deposit, up from
$5,046,000 as of December 31, 2009. A portion of the Banks demand deposits are reclassified as saving accounts on a daily basis. The sole purpose of the reclassification is to reduce the non-interest-bearing reserve balances that the Bank
is required to maintain with the Federal Reserve Bank, and thereby increase funds available for investment. Although these balances are classified as saving accounts for regulatory purposes, they are included in demand deposits in the accompanying
consolidated statements of condition.



Page 21



---

##### Table of Contents

The following table classifies average deposits for each of the periods indicated: (in thousands)



|                                      |  |         |           |  |                  |  |      |         |  |   |                  |  |  |         |      |   |                  |   |           |  |  |  |      |  
|------------------------------------- |  | ------- | --------- |  | ---------------- |  | ---- | ------- |  | - | ---------------- |  |  | ------- | ---- | - | ---------------- | - | --------- |  |  |  | ---- | -
|                                      |  | 2010    |           |  |                  |  |      | 2009    |  |   |                  |  |  | 2008    |      |   |                  |  
|                                      |  | Average |           |  | AverageRate Paid |  |      | Average |  |   | AverageRate Paid |  |  | Average |      |   | AverageRate Paid |  
|Demand deposits                       |  | $       | 504,680   |  |                  |  |      |         |  | $ | 478,886          |  |  |         |      |   |                  | $ | 430,610   |  |  |  |      |  
|Saving deposits                       |  |         | 253,603   |  |                  |  | 0.28 | %       |  |   | 250,695          |  |  |         | 0.38 | % |                  |   | 240,360   |  |  |  | 0.84 | %
|N.O.W. & money market deposits        |  |         | 348,351   |  |                  |  | 0.76 |         |  |   | 312,818          |  |  |         | 0.85 |   |                  |   | 226,820   |  |  |  | 1.90 |  
|Time certificates of $100,000 or more |  |         | 219,822   |  |                  |  | 1.33 |         |  |   | 204,948          |  |  |         | 1.73 |   |                  |   | 140,729   |  |  |  | 2.89 |  
|Other time deposits                   |  |         | 104,282   |  |                  |  | 1.72 |         |  |   | 123,905          |  |  |         | 2.04 |   |                  |   | 179,159   |  |  |  | 3.23 |  
|                                      |  |         |           |  |                  |  |      |         |  |   |                  |  |  |         |      |   |                  |   |           |  |  |  |      |  
|Total deposits                        |  | $       | 1,430,738 |  |                  |  |      |         |  | $ | 1,371,252        |  |  |         |      |   |                  | $ | 1,217,678 |  |  |  |      |  
|                                      |  |         |           |  |                  |  |      |         |  |   |                  |  |  |         |      |   |                  |   |           |  |  |  |      |  

At December 31, 2010, the remaining maturities of time certificates of $100,000 or more were as follows: (in
thousands)



|                         |  |   |         | 
|------------------------ |  | - | ------- | 
|3 months or less         |  | $ | 153,522 | 
|Over 3 through 6 months  |  |   | 19,677  | 
|Over 6 through 12 months |  |   | 10,931  | 
|Over 12 months           |  |   | 25,966  | 
|                         |  |   |         | 
|Total                    |  | $ | 210,096 | 
|                         |  |   |         | 

Borrowings

Suffolk uses both short-term and long-term funding when it is advantageous to do so in comparison with the alternatives. This includes borrowings from the Federal Home Loan Bank, lines of credit for
federal funds with correspondent banks, and repurchase agreements.

The following table summarizes borrowings: (dollars in thousands)



|                                                       |  |                                   |         |   |                      |   |         |                        |  |   |      |   |  |      |        |   |      |   |      |   |  |   |       |  
|------------------------------------------------------ |  | --------------------------------- | ------- | - | -------------------- | - | ------- | ---------------------- |  | - | ---- | - |  | ---- | ------ | - | ---- | - | ---- | - |  | - | ----- | -
|                                                       |  | Federal Home LoanBank 
Borrowings |         |   | RepurchaseAgreements |   |         | Federal FundsPurchased | 
|                                                       |  | 2010                              |         |   | 2009                 |   |         | 2010                   |  |   | 2009 |   |  | 2010 |        |   | 2009 |  
|December 31, balance                                   |  | $                                 | 40,000  |   |                      | $ | 150,800 |                        |  | $ |     |   |  | $    |       |   |      | $ |     |   |  | $ |      |  
|Weighted-average interest rate on balances outstanding |  |                                   | 3.41    | % |                      |   | 1.62    | %                      |  |   |     | % |  |      |       | % |      |   |     | % |  |   |      | %
|Maximum amount outstanding at any month-end            |  | $                                 | 177,500 |   |                      | $ | 196,000 |                        |  | $ |     |   |  | $    | 37,620 |   |      | $ |     |   |  | $ | 1,400 |  
|Daily average outstanding                              |  | $                                 | 92,679  |   |                      | $ | 127,123 |                        |  | $ |     |   |  | $    | 4,859  |   |      | $ | 490  |   |  | $ | 4     |  
|Average interest rate paid                             |  |                                   | 1.80    | % |                      |   | 2.24    | %                      |  |   |     | % |  |      | 2.48   | % |      |   | 0.55 | % |  |   | 0.50  | %
|                                                       |  |                                   |         |   |                      |   |         |                        |  |   |      |   |  |      |        |   |      |   |      |   |  |   |       |  

Other Income

Other income increased to $11,223,000 during 2010, up 0.9 percent from $11,118,000 during 2009, which was down 24.1 percent from $14,643,000 during 2008. Gain on other real estate owned totaled $310,000
in 2010. There were no gains on other real estate owned in 2009. Service charges on deposit accounts decreased 10.0 percent from 2009 to 2010, and by 3.9 percent from 2008 to 2009. Other service charges were up 7.8 percent and 8.5 percent for the
same periods, respectively. Fiduciary fees in 2010 totaled $976,000, down 3.4 percent from 2009 when they amounted to $1,010,000, which was down 30.8 percent from 2008, at $1,460,000. Other operating income decreased by 18.5 percent, mainly
attributable to a decrease in the sale of residential mortgage loans to the secondary market. During the fourth quarter of 2010, $11,109,000 of municipal securities was sold at a net gain of $363,000. Net security gains for 2010 totaled $375,000.
There were no sales of securities in 2009. Net security gains totaled $3,741,000 in 2008, $3,737,000 of which pertained to the proceeds from the sale of shares issued by Visa, Inc. in connection with its initial public offering. Suffolks
subsidiary, SCNB, was a member of the former Visa, Inc. payments organization and was issued shares when Visa, Inc. was organized. Approximately 39 percent of those shares were redeemed in connection with the initial public offering. The remaining
shares are restricted because of unsettled litigation pending against Visa, Inc. Accordingly, Suffolk has recorded these shares at zero in the accompanying statement of condition.

Other Expense

During 2010, other expense was $50,778,000, up 4.1 percent from 2009 when it was $48,801,000, which was up 14.3 percent from $42,701,000 in 2008. Salaries and employee benefits increased 0.9 percent, and
net occupancy expense grew by 6.1 percent. Equipment expense decreased 10.5 percent. The remainder of other operating expense increased 7.1 percent primarily due to increased professional fees associated with collections of delinquent loans,
increased costs associated with information technology and appraisal fees. Suffolk anticipates substantial additional expenses associated with meeting the requirements of the Agreement both nonrecurring over the next one to two years and permanent
increases thereafter.

In December 2009, SCNB confirmed that an unauthorized intruder accessed certain customers log-in information via
the computer server hosting SCNBs Online Banking system. As a result, 8,378 Online Banking customers were affected, amounting to less than 10



Page 22



---

##### Table of Contents

percent of SCNBs total customers. To date, SCNB has found no evidence of any unauthorized access to Online Banking accounts, nor received any reports of unusual activity or reports of
financial loss to its customers. Accrued expenses associated with investigation and remediation regarding this event totaled $205,000.

Deposits meeting certain regulatory criteria as to size held at SCNB are insured by the Federal Deposit Insurance Corporation (FDIC). The
FDIC maintains the Deposit Insurance Fund (DIF) by assessing depository institutions an insurance premium. The amount each institution is assessed is based upon statutory factors that include the balance of insured deposits as well as
the degree of risk the institution poses to the insurance fund. SCNB has participated in the FDICs Transaction Account Guarantee Program. Under the program, which was extended from June 30, 2010 until December 31, 2010, all
non-interest-bearing transaction accounts were fully guaranteed by the FDIC for the entire amount in the account. Coverage under the Transaction Account Guarantee Program was in addition to and separate from the $250,000 coverage available under the
FDICs general deposit insurance rules. Due to the passage of the Dodd-Frank Act, all deposits held in non-interest-bearing transaction accounts will be fully insured, regardless of the amount in the account. Interest-bearing transaction and
non-transaction accounts will be subject to coverage up to $250,000 per depositor, per insured bank, for each account ownership category. Effective for the FDIC insurance assessment payable September 30, 2011, which covers the second quarter of
2011, the FDIC assessment will be based on the Banks total average assets less Tier 1 capital, instead of deposits. The assessment on average assets will be computed at lower rates, which may result in lower deposit premiums beginning in the
second quarter of 2011. FDIC assessments increased to $2,751,000 or 1.3 percent from 2009 when it was $2,717,000, which was up 459.1 percent from $486,000 in 2008. In prior years, the FDIC granted a one-time initial assessment credit to recognize an
institutions past contributions to the DIF. For SCNB, this credit totaled $970,000. Up to ninety (90) percent of the credit was applied to the annual assessment with the remainder carried forward to the next year. In 2008, approximately
$340,000 of the remaining one-time initial assessment credit offset DIF premiums of $777,000. In June 2009, SCNB paid a special assessment charged by the FDIC in the amount of $770,000. On November 12, 2009, the FDIC adopted a final rule
imposing a 13-quarter prepayment of FDIC premiums. Suffolks prepayment amount totaled $7,158,000 and was paid in December 2009. This was an estimated prepayment for the fourth quarter of 2009 through the fourth quarter of 2012. The prepayment
amount is used to offset FDIC premiums and began in March 2010.

The provision for income taxes decreased from $9,830,000, for an effective
income tax rate of 30.4 percent in 2009, to a tax benefit of $1,305,000, for an effective income tax benefit 26.4 percent in 2010, primarily as a result of increased charge-offs and increased investments in municipal securities. Bank tax provisions
of New York State Article 32 allow banking corporations to exclude from income 60 percent of the dividends it has received from subsidiaries such as a real estate investment trust (REIT). On various occasions over the course of a number
of years, the tax commissioner of New York State has proposed the elimination of this provision, raising the question for New York State banking corporations as to whether this exclusion would remain in effect. Going forward, Suffolk may not realize
the benefits of the exclusion from income of 60 percent of the dividends received from the REIT, resulting in a higher effective state income tax rate.

Asset/Liability Management & Liquidity

The
Asset/Liability Management Committee (ALCO) reviews Suffolks financial performance and compares it to the asset/liability management policy. The committee includes four outside directors, executive management, the senior lenders,
the comptroller, and the head of risk management. It uses computer simulations to quantify interest rate risk and to project liquidity. The simulations also help the committee to develop contingent strategies to increase net interest income. The
committee always assesses the impact of any change in strategy on Suffolks ability to make loans and repay deposits. Only strategies and policies that meet regulatory guidelines and that are appropriate under the economic and competitive
circumstances are considered by the committee. Suffolk has not used forward contracts or interest rate swaps to manage interest rate risk.

Suffolk and its subsidiary manage liquidity to ensure that it has funds available, at a reasonable cost, to disburse funds as it becomes necessary, both
in the ordinary course of business, and under extraordinary circumstances. These disbursements are made primarily to: depositors making withdrawals from their accounts; other banks when repaying borrowed funds; borrowers from the bank when funding
loans to which the bank had previously made commitments; purchase investments; respond to unanticipated declines in deposits; take advantage of unanticipated opportunities to lend or invest which may help Suffolk to grow; and fund operations.

At the parent, Suffolk Bancorp, sources of liquidity included cash and cash equivalents of $2.1 million as of December 31, 2010, and
dividends from the Bank. Cash available for distribution of dividends to shareholders of Suffolk is derived primarily from dividends paid by the Bank to Suffolk. Regulatory restrictions limit the amount of dividends that may be paid by the Bank (see
Capital Resources). Dividends from the Bank to Suffolk at December 31, 2010, were limited to $35.9 million, which represented the Banks net income for 2010 as well as its retained earnings for the previous two years, less dividends paid.
Prior approval from regulators is required if the total of all dividends declared by the Bank in any calendar year exceeds this amount. In addition, under the Agreement, the Bank is required to establish a dividend policy that will permit the
declaration of a dividend only when the Bank is in compliance with its capital program and with the prior written determination of no supervisory objection by the OCC and the Federal Reserve Bank of New York. In the event that Suffolk 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 its need for liquidity.

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 amounts 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 loans and investment securities, lines of credit with other financial institutions
including the Federal Home Loan Bank, growth in core deposits, and sources of wholesale funding such as brokered certificates of deposit and eligibility for lines at the Federal Reserve Bank. Scheduled loan amortization, maturing securities, and
short-term investments are relatively predictable sources of funds, whereas deposit flows and prepayments of loans and mortgage-backed securities are influenced by general interest rates, economic conditions, and competition, and may vary
accordingly. The Bank adjusts its



Page 23



---

##### Table of Contents

liquidity to fund such things as seasonal deposit outflows and loans, and to pursue asset and liability management objectives using a marginal cost of funds approach, seeking to find the lowest
cost of funding possible for each additional dollar. The Bank relies primarily on its deposits, obtained through 30 full-service branches that serve its market area, as well as local municipal deposits. The Banks primary service area is
Suffolk County, New York, where it holds approximately 4.08 percent of deposits in that market.

During 2010, the Banks core deposits
increased, in demand, saving, N.O.W., and money market accounts, and in other time deposits. Time deposits of $100,000 or more decreased. The Bank borrows from the FHLBNY as advance rates are generally lower than local rates for other time deposits
offered by competitors. The Banks Asset/Liability and Funds Management Policy allows for wholesale borrowings of up to 25 percent of total assets. On December 31, 2010, the Bank had access to total lines of credit in the amount of $26
million which provide for short-term credit for liquidity. Of this total, $15 million was available on an unsecured basis. As of December 31, 2010, none of these lines had been drawn upon. The Bank is a member of the FHLBNY and may borrow using
as collateral unencumbered investment securities and residential and commercial mortgages owned by the Bank. As of December 31, 2010, the Bank had pledged collateral giving it the capacity to borrow approximately $240.2 million from FHLBNY. As
of December 31, 2010, the amount of overnight borrowings under these lines was zero. The Bank had $40.0 million in term borrowings from the FHLBNY. There were no securities sold under agreements to repurchase from an unaffiliated primary broker
as of December 31, 2010. As of December 
31, 2010, the Bank had $12.4 million in brokered deposits.

Interest Rate Sensitivity

Interest rate sensitivity is determined by the date when each asset and liability in Suffolks portfolio can be
re-priced. Sensitivity increases when interest-earning assets and interest-bearing liabilities cannot be re-priced at the same time. While this analysis presents the volume of assets and liabilities re-pricing in each period of time, it does not
consider how quickly various assets and liabilities might actually be re-priced in response to changes in interest rates. Management reviews its interest rate sensitivity regularly and adjusts its asset/ liability management strategy accordingly.
Because the interest rates of assets and liabilities vary according to their maturity, management may selectively mismatch the re-pricing of assets and liabilities to take advantage of temporary or projected differences between short- and long-term
interest rates.

The following table reflects the sensitivity of Suffolks assets and liabilities at December 31, 2010: (dollars in
thousands)



|                                                                                       |  |                   |         |    |              |   |         |               |  |   |                 |    |  |                   |         |   |       |   |        |   |  |   |           | 
|-------------------------------------------------------------------------------------- |  | ----------------- | ------- | -- | ------------ | - | ------- | ------------- |  | - | --------------- | -- |  | ----------------- | ------- | - | ----- | - | ------ | - |  | - | --------- | 
|Maturity - Restated                                                                    |  | Less than3 Months |         |    | 3 to 6Months |   |         | 7 to 12Months |  |   | More Than1 Year |    |  | Not RateSensitive |         |   | Total |  
|Interest-earning assets                                                                |  |                   |         |    |              |   |         |               |  |   |                 |    |  |                   |         |   |       |   |        |   |  |   |           | 
|Domestic loans (1) (net of unearned discount)                                          |  | $                 | 399,932 |    |              | $ | 50,534  |               |  | $ | 102,565         |    |  | $                 | 556,793 |   |       | $ | 2,455  |   |  | $ | 1,112,279 | 
|Federal Reserve Bank & Federal Home Loan Bank stock (2)                                |  |                   | 3,531   |    |              |   |        |               |  |   |                |    |  |                   | 652     |   |       |   |       |   |  |   | 4,183     | 
|Investment securities (3)                                                              |  |                   | 13,445  |    |              |   | 34,477  |               |  |   | 27,935          |    |  |                   | 330,829 |   |       |   |       |   |  |   | 406,686   | 
|                                                                                       |  |                   |         |    |              |   |         |               |  |   |                 |    |  |                   |         |   |       |   |        |   |  |   |           | 
|Total interest-earning assets                                                          |  | $                 | 416,908 |    |              | $ | 85,011  |               |  | $ | 130,500         |    |  | $                 | 888,274 |   |       | $ | 2,455  |   |  | $ | 1,523,148 | 
|                                                                                       |  |                   |         |    |              |   |         |               |  |   |                 |    |  |                   |         |   |       |   |        |   |  |   |           | 
|Demand deposits and interest-bearing liabilities                                       |  |                   |         |    |              |   |         |               |  |   |                 |    |  |                   |         |   |       |   |        |   |  |   |           | 
|Demand deposits (4)                                                                    |  | $                 | 53,284  |    |              | $ | 23,284  |               |  | $ | 46,569          |    |  | $                 | 370,493 |   |       | $ |       |   |  | $ | 493,630   | 
|N.O.W. & money market accounts (5)                                                     |  |                   | 245,583 |    |              |   | 5,350   |               |  |   | 10,699          |    |  |                   | 85,604  |   |       |   |       |   |  |   | 347,236   | 
|Borrowings                                                                             |  |                   |        |    |              |   |        |               |  |   |                |    |  |                   | 40,000  |   |       |   |       |   |  |   | 40,000    | 
|Interest-bearing deposits (6)                                                          |  |                   | 188,480 |    |              |   | 38,737  |               |  |   | 27,240          |    |  |                   | 307,430 |   |       |   |       |   |  |   | 561,887   | 
|                                                                                       |  |                   |         |    |              |   |         |               |  |   |                 |    |  |                   |         |   |       |   |        |   |  |   |           | 
|Total demand deposits & interest-bearing liabilities                                   |  | $                 | 487,347 |    |              | $ | 67,371  |               |  | $ | 84,508          |    |  | $                 | 803,527 |   |       | $ |       |   |  | $ | 1,442,753 | 
|                                                                                       |  |                   |         |    |              |   |         |               |  |   |                 |    |  |                   |         |   |       |   |        |   |  |   |           | 
|Gap                                                                                    |  | $                 | (70,439 | )  |              | $ | 17,640  |               |  | $ | 45,992          |    |  | $                 | 84,747  |   |       | $ | 2,455  |   |  | $ | 80,395    | 
|                                                                                       |  |                   |         |    |              |   |         |               |  |   |                 |    |  |                   |         |   |       |   |        |   |  |   |           | 
|Cumulative difference between interest-earning assets and interest-bearing liabilities |  | $                 | (70,439 | )  |              | $ | (52,799 | )             |  | $ | (6,807          | )  |  | $                 | 77,940  |   |       | $ | 80,395 |   |  |   |           | 
|                                                                                       |  |                   |         |    |              |   |         |               |  |   |                 |    |  |                   |         |   |       |   |        |   |  |   |           | 
|Cumulative difference/total assets                                                     |  |                   | (4.38   | %) |              |   | (3.29   | %)            |  |   | (0.42           | %) |  |                   | 4.85    | % |       |   | 5.00   | % |  |   |           | 
|                                                                                       |  |                   |         |    |              |   |         |               |  |   |                 |    |  |                   |         |   |       |   |        |   |  |   |           | 

Footnotes to Interest Rate Sensitivity

|(1) | Based on contractual maturity and repricing date, if applicable; projected prepayments and prepayments of principal based on experience.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------

|(2) | FRB and FHLB stock is not considered rate-sensitive.
|--- | ----------------------------------------------------

|(3) | Based on contractual maturity, and projected prepayments based on experience.
|--- | -----------------------------------------------------------------------------

|(4) | Based on experience of historical stable core deposit relationships.
|--- | --------------------------------------------------------------------

|(5) | N.O.W. and money market accounts are assumed to decline over a period of five years.
|--- | ------------------------------------------------------------------------------------

|(6) | Fixed-rate deposits and deposits with fixed pricing intervals are reflected as maturing in the period of contractual maturity. Saving accounts are assumed to decline
over a period of five years.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

At December 31, 2010, interest-bearing liabilities with maturities of less than one year
exceed interest-earning assets of similar maturity. This cumulative gap might result in decreased net interest income if interest rates increase or remain stable during the next 12 months. If interest rates decline, net interest income might
increase. However, interest-earning assets with maturities of greater than one year exceed interest-bearing liabilities of similar maturity. This cumulative gap might result in increased net interest income if interest rates increase beyond 12
months. If interest rates decline or remain stable, net interest income might decrease.



Page 24



---

##### Table of Contents

Interest Rate Risk

Interest rate risk is the sensitivity of earnings to changes in interest rates. As interest rates change, interest income and expense also change,
thereby changing net interest income (NII). NII is the primary component of Suffolks earnings. ALCO uses a detailed and dynamic model to quantify the effect of sustained changes in interest rates on NII. While ALCO routinely
monitors simulated NII sensitivity two years into the future, it uses other tools to monitor longer term interest rate risk.

The model
measures the effect in the future of changing interest rates on both interest income and expense for all assets and liabilities, as well as for derivative financial instruments that do not appear on the balance sheet. The results are compared to
ALCO policy limits that specify a maximum effect on NII one year in the future, assuming no growth in assets or liabilities, or a 200 basis point (BP) change in interest rates upward and 100 BP downward. The downward scenario was
computed at 100 BP because of historically low interest rates as of the date of computation.

Following is Suffolks NII sensitivity as
of December 31, 2010. Suffolks Board has approved a policy limit of 12.5 percent.



|                            |  |                                               |       |   
|--------------------------- |  | --------------------------------------------- | ----- | --
|Rate Change                 |  | Estimated NII Sensitivityto December 31, 2010 |      
|+200 basis point rate shock |  |                                               | (0.20 | %)
|-100 basis point rate shock |  |                                               | (0.60 | %)
|                            |  |                                               |       |   

These estimates should not be interpreted as Suffolks forecast, and should not be considered as indicative of
managements expectations for operating results. They are hypothetical estimates that are based on many assumptions including: the nature and time of changes in interest rates, the shape of the yield curve (variations in interest
rates for financial instruments of varying maturity at a given moment in time), prepayments on loans and securities, deposit outflows, pricing on loans and deposits, and the reinvestment of cash flows from assets and liabilities, among other things.
While these assumptions are based on managements best estimate of current economic conditions, Suffolk cannot give any assurance that they will actually predict results, nor can they anticipate how the behavior of customers and competitors may
change in the future.

Factors that may affect actual results include: prepayment and refinancing of loans other than as assumed, interest
rate change caps and floors, repricing intervals on adjustable rate instruments, changes in debt service on adjustable rate loans, and early withdrawal of deposits. Actual results may also be affected by actions ALCO takes in response to changes in
interest rates, actual or anticipated.

When appropriate, ALCO may use off-balance-sheet instruments such as interest rate floors, caps, and
swaps to hedge its position with regard to interest rate risk. The Board of Directors has approved a hedging policy statement that governs the use of such instruments. As of December 31, 2010, there were no derivative financial instruments
outstanding.

The following table illustrates the contractual sensitivity to changes in interest rates of Suffolks total loans, net of
discounts, not including overdrafts and loans not accruing interest, together totaling $30,563,000 at December 31, 2010: (in thousands)



|                                   |  |                  |         |  |                            |   |         |              |  |   |        |  |  |   |           | 
|---------------------------------- |  | ---------------- | ------- |  | -------------------------- | - | ------- | ------------ |  | - | ------ |  |  | - | --------- | 
|Interest rate provision - Restated |  | Due Within1 Year |         |  | After 1 butBefore 5 
Years |   |         | After5 Years |  |   | Total  | 
|Predetermined rates                |  | $                | 119,074 |  |                            | $ | 184,848 |              |  | $ | 34,071 |  |  | $ | 337,993   | 
|Floating or adjustable rates       |  |                  | 439,705 |  |                            |   | 288,285 |              |  |   | 15,733 |  |  |   | 743,723   | 
|                                   |  |                  |         |  |                            |   |         |              |  |   |        |  |  |   |           | 
|Total                              |  | $                | 558,779 |  |                            | $ | 473,133 |              |  | $ | 49,804 |  |  | $ | 1,081,716 | 
|                                   |  |                  |         |  |                            |   |         |              |  |   |        |  |  |   |           | 

The following table illustrates the contractual sensitivity to changes in interest rates on Suffolks commercial,
financial, agricultural, and real estate construction loans not including non-accrual loans totaling approximating $16,256,000 at December 31, 2010: (in thousands)



|                                     |  |                  |         |  |                            |   |        |              |  |   |       |  |  |   |         | 
|------------------------------------ |  | ---------------- | ------- |  | -------------------------- | - | ------ | ------------ |  | - | ----- |  |  | - | ------- | 
|Restated                             |  | Due Within1 Year |         |  | After 1 butBefore 5 
Years |   |        | After5 Years |  |   | Total | 
|Commercial, financial & agricultural |  |                  |         |  |                            |   |        |              |  |   |       |  |  |   |         | 
|Predetermined rates                  |  | $                | 31,576  |  |                            | $ | 55,469 |              |  | $ | 4,186 |  |  | $ | 91,231  | 
|Floating or adjustable rates         |  |                  | 134,242 |  |                            |   | 21,727 |              |  |   |      |  |  |   | 155,969 | 
|                                     |  |                  |         |  |                            |   |        |              |  |   |       |  |  |   |         | 
|                                     |  | $                | 165,818 |  |                            | $ | 77,196 |              |  | $ | 4,186 |  |  | $ | 247,200 | 
|Real estate construction             |  |                  |         |  |                            |   |        |              |  |   |       |  |  |   |         | 
|Predetermined rates                  |  |                  |        |  |                            |   |       |              |  |   |      |  |  |   |        | 
|Floating or adjustable rates         |  |                  | 73,467  |  |                            |   |       |              |  |   |      |  |  |   | 73,467  | 
|                                     |  |                  |         |  |                            |   |        |              |  |   |       |  |  |   |         | 
|                                     |  | $                | 73,467  |  |                            | $ |       |              |  | $ |      |  |  | $ | 73,467  | 
|                                     |  |                  |         |  |                            |   |        |              |  |   |       |  |  |   |         | 
|Total                                |  | $                | 239,285 |  |                            | $ | 77,196 |              |  | $ | 4,186 |  |  | $ | 320,667 | 
|                                     |  |                  |         |  |                            |   |        |              |  |   |       |  |  |   |         | 



Page 25



---

##### Table of Contents

Market Risk

Market risk is the risk that a financial instrument will lose value as the result of adverse changes in market prices, interest rates, foreign currency
exchange rates, commodity prices, or the prices of equity securities. Suffolks primary exposure to market risk is to changing interest rates. Suffolk originates and invests in interest-earning assets and solicits interest-bearing deposit
accounts. Suffolks operations are subject to market risk resulting from fluctuations in interest rates to the extent that there is a difference between the amounts of interest-earning assets and interest-bearing liabilities that are prepaid,
withdrawn, mature, or re-priced in any given period of time. Suffolks earnings or the net value of its portfolio (the present value of expected cash flows from liabilities) will change when interest rates change. The principal objective of
Suffolks asset/liability management program is to maximize net interest income while keeping risks acceptable. These risks include both the effect of changes in interest rates, and risks to liquidity. The program also provides guidance to
management in funding Suffolks investment in loans and securities. Suffolks exposure to interest-rate risk has not changed substantially since December 31, 2009.

Monitoring and managing this risk is an important part of Suffolks asset/liability management process. It is governed by policies established by its Board of Directors. These policies are reviewed
and approved annually. The Board delegates responsibility for asset/liability management to ALCO. ALCO then develops guidelines and strategies to implement the policy.

Contractual and Off-Balance-Sheet Obligations

Following is a
table describing certain liabilities not included in Suffolks consolidated statement of condition as well as borrowings and time deposits in the period in which they are due: (in thousands)



|                                            |  |       |         |  |                  |   |         |             |  |   |             |  |  |                   |        |  |  |   |       | 
|------------------------------------------- |  | ----- | ------- |  | ---------------- | - | ------- | ----------- |  | - | ----------- |  |  | ----------------- | ------ |  |  | - | ----- | 
|Contractual obligations                     |  | Total |         |  | Less than 1 year |   |         | 1 - 3 years |  |   | 3 - 5 years |  |  | More than 5 years |       
|Federal Home Loan Bank borrowings           |  | $     | 40,000  |  |                  | $ |        |             |  | $ | 40,000      |  |  | $                 |       |  |  | $ |      | 
|Time deposits                               |  |       | 307,295 |  |                  |   | 254,459 |             |  |   | 36,666      |  |  |                   | 16,170 |  |  |   |      | 
|Operating lease obligations                 |  |       | 11,724  |  |                  |   | 1,572   |             |  |   | 3,173       |  |  |                   | 2,707  |  |  |   | 4,272 | 
|Capital lease obligations                   |  |       | 4,517   |  |                  |   | 175     |             |  |   | 353         |  |  |                   | 379    |  |  |   | 3,610 | 
|Purchase obligations                        |  |       | 4,480   |  |                  |   | 1,952   |             |  |   | 1,096       |  |  |                   | 687    |  |  |   | 745   | 
|Performance and financial letters of credit |  |       | 24,430  |  |                  |   | 23,832  |             |  |   | 516         |  |  |                   | 82     |  |  |   |      | 
|                                            |  |       |         |  |                  |   |         |             |  |   |             |  |  |                   |        |  |  |   |       | 
|Total                                       |  | $     | 392,446 |  |                  | $ | 281,990 |             |  | $ | 81,804      |  |  | $                 | 20,025 |  |  | $ | 8,627 | 
|                                            |  |       |         |  |                  |   |         |             |  |   |             |  |  |                   |        |  |  |   |       | 

Amounts listed as purchase obligations include agreements to purchase services for Suffolks core banking system.

Suffolk has not used, and has no intention to use, any significant off-balance-sheet financing arrangements for liquidity purposes. Its
primary financial instruments with off-balance-sheet risk are limited to loan servicing for others and obligations to fund loans to customers pursuant to existing commitments.

Capital Resources

Primary capital, including stockholders
equity, not including the net unrealized gain (loss) on securities available for sale, net of tax, the comprehensive gain (loss) on the unfunded projected benefit obligation of the pension plan, and the allowance for loan losses, amounted to
$167,468,000 at year-end 2010, compared to $151,211,000 at year-end 2009 and $132, 882,000 at year-end 2008.

The following table presents
Suffolks capital ratios and other related ratios for each of the past five years: (dollars in thousands)



|                                                         |  |               |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|-------------------------------------------------------- |  | ------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | - |  | ---- | ------- | - |  | - | ------- | -
|                                                         |  | 2010 Restated |         |   | 2009 |   |         | 2008 |  |   | 2007    |   |  | 2006 |        
|Primary capital at year-end                              |  | $             | 167,468 |   |      | $ | 151,211 |      |  | $ | 132,882 |   |  | $    | 115,810 |   |  | $ | 120,187 |  
|Primary capital at year-end as a percentage of year-end: |  |               |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total assets plus allowance for loan losses              |  |               | 10.24   | % |      |   | 8.86    | %    |  |   | 8.35    | % |  |      | 7.83    | % |  |   | 8.58    | %
|Loans, net of unearned discounts                         |  |               | 15.06   | % |      |   | 13.03   | %    |  |   | 12.15   | % |  |      | 12.08   | % |  |   | 13.48   | %
|Total deposits                                           |  |               | 11.94   | % |      |   | 10.92   | %    |  |   | 10.92   | % |  |      | 10.13   | % |  |   | 10.55   | %
|                                                         |  |               |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  

The Board has adopted a policy whereby management will maximize both return on average equity and earnings-per-share, and
therefore shareholder value, while maintaining the regulatory capital ratios required to be deemed well capitalized. That standard is currently 10 percent Total Risk-Based Capital, 6 percent Tier 1 Capital, and 5 percent Leverage
Capital. However, increases in these ratios are currently under public discussion, and are expected to be implemented in the foreseeable future. Accordingly, capital will be allowed to increase to accommodate the standards now anticipated, as well
as what an internal analysis indicates is necessary to allow Suffolk to operate with acceptable risk. The Bank is subject to individual minimum capital ratios established by the OCC for the Bank requiring the Bank to maintain a Tier 1 Capital ratio
of at least 8.00 percent of adjusted total assets, to maintain a Tier 1 Capital ratio of at least 10.50 percent of risk-weighted assets, and to maintain a Total Risk Based Capital ratio at least equal to 12.00 percent of risk-weighted assets. When
capital exceeds that standard meaningfully over what is expected to be required to maintain that standard during the current quarter, shares may be repurchased as they become available at prices that remain accretive to earnings-per-share in
transactions under SEC rule 10-b 18 and in private purchases. When capital expected to be required during the current quarter does not exceed the standard, repurchases will not be made. Further, the dividend reinvestment program will automatically
follow the same standard, purchasing shares in the market when Suffolk is in the market to repurchase shares, and issuing from the reserve when it is not. There were no repurchases during 2010.



Page 26



---

##### Table of Contents

Suffolk measures how effectively it uses capital by two widely accepted performance ratios: return on
average assets and return on average equity. The return in 2010 on average assets was 0.37 percent and on average common equity was 4.42 percent, compared to 2009 returns of 1.36 percent and 18.30 percent, respectively.

All dividends must conform to applicable statutory requirements. Suffolk Bancorps ability to pay dividends depends on Suffolk County National
Banks ability to pay dividends. Under 12 USC 56-9, a national bank may not pay a dividend on its common stock if the dividend would exceed net undivided profits then on hand. Further, under 12 USC 60, a national bank must obtain prior approval
from the Office of the Comptroller of the Currency to pay dividends on either common or preferred stock that would exceed the banks net profits for the current year combined with retained net profits (net profits minus dividends paid during
that period) of the prior two years. The amount the Bank currently has available to pay dividends is approximately $35,925,000. The ability of the Bank to pay dividends to Suffolk is subject to certain regulatory restrictions. Generally, dividends
declared in a given year by a national bank are limited to its net profit, as defined by regulatory agencies, for that year, combined with its retained net income for the preceding two years, less any required transfer to surplus or to fund for the
retirement of any preferred stock of which the Bank has none as of December 31, 2010. A national bank also may not pay dividends in an amount greater than its undivided profits, and a national bank may not declare any dividends if such
declaration would leave the bank inadequately capitalized. In addition, under the Agreement the Bank is required to establish a dividend policy that will permit the declaration of a dividend only when the Bank is in compliance with its capital
program and with the prior written determination of no supervisory objection by the OCC. Therefore, the ability of the Bank to declare dividends will depend on its future net income and capital requirements and the prior approval of the OCC and
Federal Reserve Bank of New York.

During the fourth quarter of 2008, the United States Treasury Department announced the Capital Purchase
Program (CPP) of the Troubled Asset Relief Program (TARP). Under the program, banks were provided the opportunity to obtain additional capital in the form of senior preferred stock bearing an interest rate of 5 percent for
five years and 9 percent thereafter and not callable for three years except in consideration of the issuance of other Tier 1 capital, along with certain warrants to purchase common stock. Suffolk analyzed it carefully and at length, and in light of
satisfactory current capital and net income, neither applied for nor accepted funds from the program.

Risk-Based Capital and Leverage Guidelines

The Federal Reserve Banks risk-based capital guidelines call for bank holding
companies to require minimum ratios of capital to risk-weighted assets, which include certain off-balance-sheet activities, such as standby letters of credit. The guidelines define capital as being core, or Tier 1 capital,
which includes common stockholders equity; a limited amount of perpetual preferred stock; minority interest in unconsolidated subsidiaries, less goodwill; or supplementary or Tier 2 capital, which includes subordinated
debt, redeemable preferred stock, and a limited amount of the allowance for loan losses. All bank holding companies must meet a minimum ratio of total qualifying capital to risk-weighted assets of 8.00 percent, of which at least 4.00 percent should
be in the form of Tier 1 capital. Suffolks ratios of core capital and total qualifying capital (core capital plus Tier 2 capital) to risk-weighted assets were 11.36 percent and 12.62 percent, respectively. The Bank is also subject to
individual minimum capital ratios established by the OCC requiring the Bank to maintain a Tier 1 capital ratio of at least equal to 8.00 percent of adjusted total assets, to maintain a Tier 1 capital ratio at least equal to 10.50 percent of
risk-weighted assets, and to maintain a total risk based capital ratio at least equal to 12.00 percent of risk-weighted assets. At December 31, 2010, the Bank met all three capital ratios as our Tier 1 capital ratio was 8.12 percent of adjusted
total assets, Tier 1 capital ratio was 11.17 percent of risk-weighted assets, and our Total Risk Based capital ratio was 12.43 percent of risk-weighted assets.



Page 27



---

##### Table of Contents

Discussion of New Accounting Pronouncements

In January 2010, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2010-06, which
amends the authoritative accounting guidance under ASC Topic 820 Fair Value Measurements and Disclosures. The update requires the following additional disclosures. 1) Separately disclose the amounts of significant transfers in and out of
Level 1 and Level 2 fair value measurements and describe the reasons for the transfers. 2) Information about purchases, sales, issuances and settlements need to be disclosed separately in the reconciliation for fair value measurements using Level 3.
The update provides for amendments to existing disclosures as follows. 1) Fair value measurement disclosures are to be made for each class of assets and liabilities. 2) Disclosures about valuation techniques and inputs used to measure fair value for
both recurring and nonrecurring fair value measurements. The update also includes conforming amendments to guidance on employers disclosures about post-retirement benefit plan assets. The update is 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. Those disclosures are effective for fiscal years
beginning after December 15, 2010, and for interim periods within those fiscal years. Suffolk has evaluated the provisions of ASU No. 2010-06 and determined there is no material effect on its disclosures, results of operations or financial
condition.

In February 2010, the FASB issued ASU No. 2010-09, which amends the authoritative accounting guidance under ASC Topic 855
Subsequent Events. The update provides that a Securities and Exchange Commission (SEC) filer is required to evaluate subsequent events through the date financial statements are issued. However, an SEC filer is not required to
disclose the date through which subsequent events have been evaluated. The update was effective as of the date of issuance. Adoption of this update did not have a material effect on Suffolks disclosures, results of operations or financial
condition.

In July 2010, the FASB issued ASU No. 2010-20 which amends the authoritative accounting guidance under ASC Topic 310,
Receivables. The update amends existing disclosures about an entitys financing receivables on a disaggregated basis to require: 1) a roll-forward schedule of the allowance for credit losses from the beginning of the reporting
period to the end of the reporting period on a portfolio segment basis, with the ending balance further disaggregated on the basis of impairment method; 2) for each disaggregated ending balance in item 1) above, the related recorded investment in
financing receivables; 3) the non-accrual status of financing receivables by class of financing receivables; and 4) impaired financing receivables by class of financing receivables. In addition, the amendments require an entity to provide the
following additional disclosures about its financing receivables: 1) credit quality indicators of financing receivables at the end of the reporting period by class of financing receivables; 2) the aging of past due financing receivables at the end
of the reporting period by class of financing receivables; 3) the nature and extent of troubled debt restructurings that occurred during the period by class of financing receivables and their effect on the allowance for credit losses; 4) the nature
and extent of financing receivables modified as troubled debt restructurings within the previous 12 months that defaulted during the reporting period by class of financing receivables and their effect on the allowance for credit losses; and 5)
significant purchases and sales of financing receivables during the reporting period disaggregated by portfolio segment. The disclosures as of the end of a reporting period are effective for interim and annual reporting periods ending on or after
December 15, 2010. The disclosures about activity that occurs during a reporting period are effective for interim and annual reporting periods beginning after December 15, 2010. Suffolk does not expect the provisions of this update to have
a material effect on its results of operations or financial condition.

In January 2011, the FASB issued ASU No. 2011-01, which
temporarily delays the effective date of the required disclosures about troubled debt restructurings contained in ASU No. 2010-20. The delay is intended to allow the FASB additional time to deliberate what constitutes a troubled debt
restructuring. All other amendments contained in ASU No. 2010-20 are effective as issued. Adoption of this update did not have a material effect on Suffolks results of operations or financial condition.

Critical Accounting Policies, Judgments, and Estimates

The accounting and reporting policies of Suffolk conform to generally accepted accounting principles in the United States of America (GAAP)
and general practices in the financial services industry. The preparation of financial statements in conformity with these accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial
statements and the accompanying notes. Actual results in the future could differ from those estimates.

Suffolk considers that the
determination of the allowance for loan losses involves a higher degree of judgment and complexity than its other significant accounting policies. The allowance for loan losses is calculated to maintain a reserve believed by management to be
sufficient to absorb estimated credit losses. Managements determination of the adequacy of the allowance is based on periodic evaluations of the loan portfolio and other relevant factors. This evaluation is inherently subjective as it requires
material estimates, including, among others, the expected probability of default; the amount of loss in the event of default; the expected usage of loan commitments; the amounts and timing of cash flows expected in the future from impaired loans and
mortgages; and an additional factor for potential loan losses based on historical experience. Management also considers economic conditions, uncertainties in estimating losses, and inherent risks in the loan portfolio. All of these factors may
change significantly in the future. To the extent that actual results differ from managements estimates, additional provisions for loan losses may be required that could reduce earnings in future periods.

Suffolk recognizes deferred-tax assets and liabilities. Deferred income taxes occur when income taxes are allocated through time. Some items are
temporary, resulting from differences in the timing of a transaction under generally accepted accounting principles, and for the computation of income tax. Examples would include the future tax effects of temporary differences for such items as
deferred compensation and the provision for loan losses. Estimates of deferred tax assets are based upon evidence available to management that future realization is more likely than not. If management determines that Suffolk may be unable to realize
all or part of net deferred tax



Page 28



---

##### Table of Contents

assets in the future, a direct charge to income tax expense may be required to reduce the recorded value of the net deferred tax asset to the amount that management expects to realize.

Suffolk evaluates unrealized losses on securities to determine if any reduction in the fair value is other than temporary. This amount will
continue to be dependent on market conditions, the occurrence of certain events or changes in circumstances of the issuer of the security, and Suffolks intent and ability to hold the impaired investment at the time the valuation is made. If
management determines that impairment in the investments value is other than temporary, earnings would be charged.

Business Risks and Uncertainties

This annual report contains some statements that look to the future. These may include remarks about
Suffolk Bancorp, the banking industry, and the economy in general, expectations of the business environment in which Suffolk operates, projections of future performance, and potential future credit experience. These forward-looking statements are
based upon current management expectations, and may, therefore, involve risks and uncertainties that cannot be predicted or quantified and are beyond Suffolks control and are subject to a variety of uncertainties that could cause future
results to vary materially from Suffolks historical performance, or from current expectations. Factors affecting Suffolk Bancorp include particularly, but are not limited to: changes in interest rates; increases or decreases in retail and
commercial economic activity in Suffolks market area; variations in the ability and propensity of consumers and businesses to borrow, repay, or deposit money, or to use other banking and financial services; results of regulatory examinations;
any failure by us to comply with our written agreement with the OCC or the individual minimum capital ratios for the Bank established by the OCC; the cost of compliance with the Agreement; failure by us to achieve and maintain effective internal
controls over financial reporting; and the potential that net loan charge-offs are higher than expected. Further, it could take Suffolk longer than anticipated to implement its strategic plans to increase revenue and manage non-interest expense, or
it may not be possible to implement those plans at all. Finally, regulation or accounting standards may require Suffolk to change its practices in ways that materially change the results of operations.



Page 29



---

##### Table of Contents

SUFFOLK BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CONDITION

(in thousands except for share data)



|                                                                                                                                                   |  |              |            |   |      |   |           |  
|-------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | ---------- | - | ---- | - | --------- | -
|                                                                                                                                                   |  | December 31, |           
|                                                                                                                                                   |  | 2010         |            |   | 2009 |  
|ASSETS                                                                                                                                             |  |              | (Restated) |   |      |   |           |  
|Cash and Due from Banks                                                                                                                            |  | $            | 41,149     |   |      | $ | 37,007    |  
|Federal Reserve Bank Stock                                                                                                                         |  |              | 652        |   |      |   | 652       |  
|Federal Home Loan Bank Stock                                                                                                                       |  |              | 3,531      |   |      |   | 8,346     |  
|Investment Securities:                                                                                                                             |  |              |            |   |      |   |           |  
|Available for Sale, at Fair Value                                                                                                                  |  |              | 396,670    |   |      |   | 437,000   |  
|Held to Maturity (Fair Value of $10,703 and $10,096, respectively)                                                                                 |  |              |            |   |      |   |           |  
|Obligations of States and Political Subdivisions                                                                                                   |  |              | 9,936      |   |      |   | 9,243     |  
|Other Securities                                                                                                                                   |  |              | 80         |   |      |   | 100       |  
|                                                                                                                                                   |  |              |            |   |      |   |           |  
|Total Investment Securities                                                                                                                        |  |              | 406,686    |   |      |   | 446,343   |  
|Total Loans                                                                                                                                        |  |              | 1,112,307  |   |      |   | 1,160,410 |  
|Less: Unearned Discounts                                                                                                                           |  |              | 28         |   |      |   | 31        |  
|Allowance for Loan Losses                                                                                                                          |  |              | 28,419     |   |      |   | 12,333    |  
|                                                                                                                                                   |  |              |            |   |      |   |           |  
|Net Loans                                                                                                                                          |  |              | 1,083,860  |   |      |   | 1,148,046 |  
|Premises and Equipment, Net                                                                                                                        |  |              | 25,548     |   |      |   | 23,346    |  
|Other Real Estate Owned, Net                                                                                                                       |  |              | 5,719      |   |      |   |          |  
|Accrued Interest and Loan Fees Receivable                                                                                                          |  |              | 7,025      |   |      |   | 7,843     |  
|Goodwill                                                                                                                                           |  |              | 814        |   |      |   | 814       |  
|Other Assets                                                                                                                                       |  |              | 31,883     |   |      |   | 22,099    |  
|                                                                                                                                                   |  |              |            |   |      |   |           |  
|TOTAL ASSETS                                                                                                                                       |  | $            | 1,606,867  |   |      | $ | 1,694,496 |  
|                                                                                                                                                   |  |              |            |   |      |   |           |  
|LIABILITIES & STOCKHOLDERS EQUITY                                                                                                                 |  |              |            |   |      |   |           |  
|Demand Deposits                                                                                                                                    |  | $            | 493,630    |   |      | $ | 487,648   |  
|Saving, N.O.W., and Money Market Deposits                                                                                                          |  |              | 601,828    |   |      |   | 578,551   |  
|Time Certificates of $100,000 or more                                                                                                              |  |              | 210,096    |   |      |   | 214,771   |  
|Other Time Deposits                                                                                                                                |  |              | 97,199     |   |      |   | 104,308   |  
|                                                                                                                                                   |  |              |            |   |      |   |           |  
|Total Deposits                                                                                                                                     |  |              | 1,402,753  |   |      |   | 1,385,278 |  
|Federal Home Loan Bank Borrowings                                                                                                                  |  |              | 40,000     |   |      |   | 150,800   |  
|Dividend Payable on Common Stock                                                                                                                   |  |              | 1,454      |   |      |   | 2,115     |  
|Accrued Interest Payable                                                                                                                           |  |              | 591        |   |      |   | 829       |  
|Other Liabilities                                                                                                                                  |  |              | 25,249     |   |      |   | 18,303    |  
|                                                                                                                                                   |  |              |            |   |      |   |           |  
|TOTAL LIABILITIES                                                                                                                                  |  |              | 1,470,047  |   |      |   | 1,557,325 |  
|                                                                                                                                                   |  |              |            |   |      |   |           |  
|Commitments and Contingent Liabilities                                                                                                             |  |              |            |   |      |   |           |  
|STOCKHOLDERS EQUITY                                                                                                                               |  |              |            |   |      |   |           |  
|Common Stock (par value $2.50; 15,000,000 shares authorized, 9,692,312 and 9,615,494 shares outstanding at December 31,
2010 & 2009, respectively) |  |              | 34,236     |   |      |   | 34,031    |  
|Surplus                                                                                                                                            |  |              | 23,368     |   |      |   | 21,685    |  
|Retained Earnings                                                                                                                                  |  |              | 91,450     |   |      |   | 93,154    |  
|Treasury Stock at Par (4,002,158 shares and 3,996,878 shares, respectively)                                                                        |  |              | (10,005    | ) |      |   | (9,992    | )
|Accumulated Other Comprehensive Loss, Net of Tax                                                                                                   |  |              | (2,229     | ) |      |   | (1,707    | )
|                                                                                                                                                   |  |              |            |   |      |   |           |  
|TOTAL STOCKHOLDERS EQUITY                                                                                                                         |  |              | 136,820    |   |      |   | 137,171   |  
|                                                                                                                                                   |  |              |            |   |      |   |           |  
|TOTAL LIABILITIES & STOCKHOLDERS EQUITY                                                                                                           |  | $            | 1,606,867  |   |      | $ | 1,694,496 |  
|                                                                                                                                                   |  |              |            |   |      |   |           |  

See accompanying notes to consolidated financial statements.



Page 30



---

##### Table of Contents

SUFFOLK BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(in thousands except for share and per-share data)



|                                                              |  |                                  |            |   |      |   |           |      |  |   |           | 
|------------------------------------------------------------- |  | -------------------------------- | ---------- | - | ---- | - | --------- | ---- |  | - | --------- | 
|                                                              |  | For the Years ended December 31, |           
|                                                              |  | 2010                             |            |   | 2009 |   |           | 2008 | 
|INTEREST INCOME                                               |  |                                  | (Restated) |   |      |   |           |      |  |   |           | 
|Federal Funds Sold and Interest Due from Banks                |  | $                                | 28         |   |      | $ | 51        |      |  | $ | 314       | 
|United States Treasury Securities                             |  |                                  | 284        |   |      |   | 364       |      |  |   | 399       | 
|Obligations of States and Political Subdivisions (tax exempt) |  |                                  | 7,313      |   |      |   | 6,580     |      |  |   | 5,766     | 
|Obligations of States and Political Subdivisions (taxable)    |  |                                  | 494        |   |      |   | 507       |      |  |   | 537       | 
|Mortgage-Backed Securities                                    |  |                                  | 7,728      |   |      |   | 7,546     |      |  |   | 7,926     | 
|U.S. Government Agency Obligations                            |  |                                  | 769        |   |      |   | 2,057     |      |  |   | 3,663     | 
|Corporate Bonds and Other Securities                          |  |                                  | 399        |   |      |   | 434       |      |  |   | 482       | 
|Loans and Loan Fees                                           |  |                                  | 69,291     |   |      |   | 69,469    |      |  |   | 69,370    | 
|                                                              |  |                                  |            |   |      |   |           |      |  |   |           | 
|Total Interest Income                                         |  |                                  | 86,306     |   |      |   | 87,008    |      |  |   | 88,457    | 
|INTEREST EXPENSE                                              |  |                                  |            |   |      |   |           |      |  |   |           | 
|Saving, N.O.W., and Money Market Deposits                     |  |                                  | 3,340      |   |      |   | 3,630     |      |  |   | 6,334     | 
|Time Certificates of $100,000 or more                         |  |                                  | 2,915      |   |      |   | 3,537     |      |  |   | 5,344     | 
|Other Time Deposits                                           |  |                                  | 1,789      |   |      |   | 2,531     |      |  |   | 4,507     | 
|Federal Funds Purchased and Repurchase Agreements             |  |                                  | 3          |   |      |   | 120       |      |  |   | 1,417     | 
|Interest on Borrowings                                        |  |                                  | 1,667      |   |      |   | 2,854     |      |  |   | 4,635     | 
|                                                              |  |                                  |            |   |      |   |           |      |  |   |           | 
|Total Interest Expense                                        |  |                                  | 9,714      |   |      |   | 12,672    |      |  |   | 22,237    | 
|Net Interest Income                                           |  |                                  | 76,592     |   |      |   | 74,336    |      |  |   | 66,220    | 
|Provision for Loan Losses                                     |  |                                  | 32,086     |   |      |   | 4,275     |      |  |   | 2,050     | 
|                                                              |  |                                  |            |   |      |   |           |      |  |   |           | 
|Net Interest Income After Provision for Loan Losses           |  |                                  | 44,506     |   |      |   | 70,061    |      |  |   | 64,170    | 
|OTHER INCOME                                                  |  |                                  |            |   |      |   |           |      |  |   |           | 
|Service Charges on Deposit Accounts                           |  |                                  | 4,806      |   |      |   | 5,341     |      |  |   | 5,558     | 
|Other Service Charges, Commissions & Fees                     |  |                                  | 3,565      |   |      |   | 3,306     |      |  |   | 3,046     | 
|Fiduciary Fees                                                |  |                                  | 976        |   |      |   | 1,010     |      |  |   | 1,460     | 
|Gain on Other Real Estate Owned                               |  |                                  | 310        |   |      |   |          |      |  |   |          | 
|Other Operating Income                                        |  |                                  | 1,191      |   |      |   | 1,461     |      |  |   | 838       | 
|Net Gain on Sale of Securities Available for Sale             |  |                                  | 375        |   |      |   |          |      |  |   | 3,741     | 
|                                                              |  |                                  |            |   |      |   |           |      |  |   |           | 
|Total Other Income                                            |  |                                  | 11,223     |   |      |   | 11,118    |      |  |   | 14,643    | 
|OTHER EXPENSE                                                 |  |                                  |            |   |      |   |           |      |  |   |           | 
|Salaries & Employee Benefits                                  |  |                                  | 28,518     |   |      |   | 28,267    |      |  |   | 25,646    | 
|Net Occupancy Expense                                         |  |                                  | 5,399      |   |      |   | 5,088     |      |  |   | 4,649     | 
|Equipment Expense                                             |  |                                  | 2,050      |   |      |   | 2,291     |      |  |   | 2,146     | 
|Outside Services                                              |  |                                  | 2,631      |   |      |   | 2,865     |      |  |   | 2,275     | 
|FDIC Assessments                                              |  |                                  | 2,751      |   |      |   | 2,717     |      |  |   | 486       | 
|OREO Expense                                                  |  |                                  | 882        |   |      |   |          |      |  |   |          | 
|Other Operating Expense                                       |  |                                  | 8,547      |   |      |   | 7,573     |      |  |   | 7,499     | 
|                                                              |  |                                  |            |   |      |   |           |      |  |   |           | 
|Total Other Expense                                           |  |                                  | 50,778     |   |      |   | 48,801    |      |  |   | 42,701    | 
|Income Before Income Taxes                                    |  |                                  | 4,951      |   |      |   | 32,378    |      |  |   | 36,112    | 
|(Benefit) Provision for Income Taxes                          |  |                                  | (1,305     | ) |      |   | 9,830     |      |  |   | 11,424    | 
|                                                              |  |                                  |            |   |      |   |           |      |  |   |           | 
|NET INCOME                                                    |  | $                                | 6,256      |   |      | $ | 22,548    |      |  | $ | 24,688    | 
|                                                              |  |                                  |            |   |      |   |           |      |  |   |           | 
|Average:Common Shares Outstanding                             |  |                                  | 9,658,534  |   |      |   | 9,602,802 |      |  |   | 9,580,025 | 
|Dilutive Stock Options                                        |  |                                  | 4,447      |   |      |   | 18,175    |      |  |   | 21,970    | 
|                                                              |  |                                  |            |   |      |   |           |      |  |   |           | 
|Average Total Common Shares and Dilutive Options              |  |                                  | 9,662,981  |   |      |   | 9,620,977 |      |  |   | 9,601,995 | 
|EARNINGS PER COMMON SHARE                                     |  |                                  |            |   |      |   |           |      |  |   |           | 
|Basic                                                         |  | $                                | 0.65       |   |      | $ | 2.35      |      |  | $ | 2.58      | 
|Diluted                                                       |  | $                                | 0.65       |   |      | $ | 2.34      |      |  | $ | 2.57      | 

See accompanying notes to consolidated financial statements.



Page 31



---

##### Table of Contents

SUFFOLK BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY

(in thousands)



|                                                                                          |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|----------------------------------------------------------------------------------------- |  | ----------- | ------ |  | ------- | - | ------ | ---------------- |  | - | ------------- | - |  | ----------------------------------------------------- | ------- | - | ----- | - | ------- | -------------------- |  | - | ------- | - |  | - | ------ | -
|                                                                                          |  | CommonStock |        |  | Surplus |   |        | RetainedEarnings |  |   | TreasuryStock |   |  | AccumulatedOtherComprehensive
Income (Loss)Net of Tax |         |   | Total |   |         | Compre-hensiveIncome | 
|Balance,                                                                                  |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|December 31, 2007                                                                         |  | $           | 33,911 |  |         | $ | 20,172 |                  |  | $ | 63,939        |   |  | $                                                     | (9,884  | ) |       | $ | 843     |                      |  | $ | 108,981 |   |  |   |        |  
|Remeasurement of Post-retirement                                                          |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|Obligation Under FAS 158                                                                  |  |             |        |  |         |   |        |                  |  |   | 157           |   |  |                                                       |         |   |       |   |         |                      |  |   | 157     |   |  |   |        |  
|Remeasurement of Pension                                                                  |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|Obligation Under FAS 158                                                                  |  |             |        |  |         |   |        |                  |  |   | (118          | ) |  |                                                       |         |   |       |   |         |                      |  |   | (118    | ) |  |   |        |  
|Balance,                                                                                  |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|January 1, 2008 as revised                                                                |  | $           | 33,911 |  |         | $ | 20,172 |                  |  | $ | 63,978        |   |  | $                                                     | (9,884  | ) |       | $ | 843     |                      |  | $ | 109,020 |   |  |   |        |  
|Net Income                                                                                |  |             |       |  |         |   |       |                  |  |   | 24,688        |   |  |                                                       |        |   |       |   |        |                      |  |   | 24,688  |   |  | $ | 24,688 |  
|Dividend - Cash                                                                           |  |             |       |  |         |   |       |                  |  |   | (8,426        | ) |  |                                                       |        |   |       |   |        |                      |  |   | (8,426  | ) |  |   |        |  
|Purchase of                                                                               |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|Treasury Stock                                                                            |  |             |       |  |         |   |       |                  |  |   | (1,148        | ) |  |                                                       | (105    | ) |       |   |        |                      |  |   | (1,253  | ) |  |   |        |  
|Stock Option Expense                                                                      |  |             |       |  |         |   | 182    |                  |  |   |              |   |  |                                                       |        |   |       |   |        |                      |  |   | 182     |   |  |   |        |  
|Stock Dividend Reinvestment                                                               |  |             | 35     |  |         |   | 428    |                  |  |   |              |   |  |                                                       |        |   |       |   |        |                      |  |   | 463     |   |  |   |        |  
|Net Change in Unrealized Gain on                                                          |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|Securities Available for Sale                                                             |  |             |       |  |         |   |       |                  |  |   |              |   |  |                                                       |        |   |       |   | (3,603  | )                    |  |   | (3,603  | ) |  |   | (3,603 | )
|Other Comprehensive Loss on                                                               |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|Pension Projected Benefit Obligation                                                      |  |             |       |  |         |   |       |                  |  |   |              |   |  |                                                       |        |   |       |   | (8,670  | )                    |  |   | (8,670  | ) |  |   | (8,670 | )
|                                                                                          |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|Comprehensive Income                                                                      |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  | $ | 12,415 |  
|                                                                                          |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|Balance,                                                                                  |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|December 31, 2008                                                                         |  | $           | 33,946 |  |         | $ | 20,782 |                  |  | $ | 79,092        |   |  | $                                                     | (9,989  | ) |       | $ | (11,430 | )                    |  | $ | 112,401 |   |  |   |        |  
|Net Income                                                                                |  |             |       |  |         |   |       |                  |  |   | 22,548        |   |  |                                                       |        |   |       |   |        |                      |  |   | 22,548  |   |  | $ | 22,548 |  
|Dividend - Cash                                                                           |  |             |       |  |         |   |       |                  |  |   | (8,451        | ) |  |                                                       |        |   |       |   |        |                      |  |   | (8,451  | ) |  |   |        |  
|Stock Option Expense                                                                      |  |             |       |  |         |   | 140    |                  |  |   |              |   |  |                                                       |        |   |       |   |        |                      |  |   | 140     |   |  |   |        |  
|Stock Appreciation                                                                        |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|Rights and Stock Options Exercised                                                        |  |             | 7      |  |         |   | 32     |                  |  |   | (36           | ) |  |                                                       | (3      | ) |       |   |        |                      |  |   |        |   |  |   |        |  
|Stock Dividend Reinvestment, net                                                          |  |             | 78     |  |         |   | 732    |                  |  |   |              |   |  |                                                       |        |   |       |   |        |                      |  |   | 810     |   |  |   |        |  
|Net Change in Unrealized Gain on                                                          |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|Securities Available for Sale                                                             |  |             |       |  |         |   |       |                  |  |   |              |   |  |                                                       |        |   |       |   | 7,307   |                      |  |   | 7,307   |   |  |   | 7,307  |  
|Other Comprehensive Gain on                                                               |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|Pension and Post-retirement Plan                                                          |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|Projected Benefit Obligation                                                              |  |             |       |  |         |   |       |                  |  |   |              |   |  |                                                       |        |   |       |   | 2,416   |                      |  |   | 2,416   |   |  |   | 2,416  |  
|                                                                                          |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|Comprehensive Income                                                                      |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  | $ | 32,271 |  
|                                                                                          |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|Balance,                                                                                  |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|December 31, 2009                                                                         |  | $           | 34,031 |  |         | $ | 21,686 |                  |  | $ | 93,153        |   |  | $                                                     | (9,992  | ) |       | $ | (1,707  | )                    |  | $ | 137,171 |   |  |   |        |  
|Net Income (Restated)                                                                     |  |             |       |  |         |   |       |                  |  |   | 6,256         |   |  |                                                       |        |   |       |   |        |                      |  |   | 6,256   |   |  | $ | 6,256  |  
|Dividend - Cash                                                                           |  |             |       |  |         |   |       |                  |  |   | (7,825        | ) |  |                                                       |        |   |       |   |        |                      |  |   | (7,825  | ) |  |   |        |  
|Stock Option Expense                                                                      |  |             |       |  |         |   | 8      |                  |  |   |              |   |  |                                                       |        |   |       |   |        |                      |  |   | 8       |   |  |   |        |  
|Stock Appreciation                                                                        |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|Rights and Stock Options Exercised                                                        |  |             | 69     |  |         |   | 339    |                  |  |   | (134          | ) |  |                                                       | (13     | ) |       |   |        |                      |  |   | 261     |   |  |   |        |  
|Stock Dividend Reinvestment, net                                                          |  |             | 136    |  |         |   | 1,335  |                  |  |   |              |   |  |                                                       |        |   |       |   |        |                      |  |   | 1,471   |   |  |   |        |  
|Net Change in Unrealized Gain on                                                          |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|Securities Available for Sale                                                             |  |             |       |  |         |   |       |                  |  |   |              |   |  |                                                       |        |   |       |   | 1,899   |                      |  |   | 1,899   |   |  |   | 1,899  |  
|Other Comprehensive Gain on Pension and Post-retirement Plan Projected Benefit Obligation |  |             |       |  |         |   |       |                  |  |   |              |   |  |                                                       |        |   |       |   | (2,421  | )                    |  |   | (2,421  | ) |  |   | (2,421 | )
|                                                                                          |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|Comprehensive Income (Restated)                                                           |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  | $ | 5,734  |  
|                                                                                          |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|Balance,                                                                                  |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  
|December 31, 2010 (Restated)                                                              |  | $           | 34,236 |  |         | $ | 23,368 |                  |  | $ | 91,450        |   |  | $                                                     | (10,005 | ) |       | $ | (2,229  | )                    |  | $ | 136,820 |   |  |   |        |  
|                                                                                          |  |             |        |  |         |   |        |                  |  |   |               |   |  |                                                       |         |   |       |   |         |                      |  |   |         |   |  |   |        |  

See accompanying notes to consolidated financial statements.



Page 32



---

##### Table of Contents

SUFFOLK BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)



|                                                                 |  |                                  |          |   |      |   |          |      |  |   |          |  
|---------------------------------------------------------------- |  | -------------------------------- | -------- | - | ---- | - | -------- | ---- |  | - | -------- | -
|                                                                 |  | For the Years ended December 31, |         
|                                                                 |  | 2010                             |          |   | 2009 |   |          | 2008 | 
|                                                                 |  | Restated                         |          |   |      |   |          |      | 
|NET INCOME                                                       |  | $                                | 6,256    |   |      | $ | 22,548   |      |  | $ | 24,688   |  
|ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH                  |  |                                  |          |   |      |   |          |      |  |   |          |  
|CASH FLOWS FROM OPERATING ACTIVITIES                             |  |                                  |          |   |      |   |          |      |  |   |          |  
|Provision for Loan Losses                                        |  |                                  | 32,086   |   |      |   | 4,275    |      |  |   | 2,050    |  
|Depreciation and Amortization                                    |  |                                  | 2,535    |   |      |   | 2,555    |      |  |   | 2,469    |  
|Stock Option Expense                                             |  |                                  | 8        |   |      |   | 140      |      |  |   | 182      |  
|Accretion of Discounts                                           |  |                                  | (170     | ) |      |   | (234     | )    |  |   | (317     | )
|Amortization of Premiums                                         |  |                                  | 3,027    |   |      |   | 1,684    |      |  |   | 896      |  
|Decrease (Increase) in Accrued Interest and Loan Fees Receivable |  |                                  | 818      |   |      |   | (181     | )    |  |   | 317      |  
|(Increase) Decrease in Other Assets                              |  |                                  | (5,812   | ) |      |   | (10,530  | )    |  |   | 731      |  
|Decrease in Accrued Interest Payable                             |  |                                  | (238     | ) |      |   | (1,415   | )    |  |   | (3       | )
|(Decrease) Increase in Income Taxes Payable                      |  |                                  | (3,677   | ) |      |   | (17      | )    |  |   | 682      |  
|Gain on Other Real Estate Owned                                  |  |                                  | (310     | ) |      |   |         |      |  |   |         |  
|Increase in Other Liabilities                                    |  |                                  | 280      |   |      |   | 16       |      |  |   | 1,701    |  
|Net Gain on Sale of Securities                                   |  |                                  | (375     | ) |      |   |         |      |  |   | (3,741   | )
|                                                                 |  |                                  |          |   |      |   |          |      |  |   |          |  
|Net Cash Provided by Operating Activities                        |  |                                  | 34,428   |   |      |   | 18,841   |      |  |   | 29,655   |  
|                                                                 |  |                                  |          |   |      |   |          |      |  |   |          |  
|CASH FLOWS FROM INVESTING ACTIVITIES                             |  |                                  |          |   |      |   |          |      |  |   |          |  
|Principal Payments on Investment Securities                      |  |                                  | 33,574   |   |      |   | 33,258   |      |  |   | 35,382   |  
|Proceeds from Sale of Investment Securities; Available for Sale  |  |                                  | 12,500   |   |      |   |         |      |  |   | 3,741    |  
|Maturities of Investment Securities; Available for Sale          |  |                                  | 22,200   |   |      |   | 112,500  |      |  |   | 47,200   |  
|Purchases of Investment Securities; Available for Sale           |  |                                  | (27,220  | ) |      |   | (189,541 | )    |  |   | (78,809  | )
|Maturities of Investment Securities; Held to Maturity            |  |                                  | 6,973    |   |      |   | 11,421   |      |  |   | 2,326    |  
|Purchases of Investment Securities; Held to Maturity             |  |                                  | (2,838   | ) |      |   | (7,380   | )    |  |   | (7,104   | )
|Loan (Disbursements) and Repayments, Net                         |  |                                  | 26,497   |   |      |   | (67,630  | )    |  |   | (137,481 | )
|Purchases of Premises and Equipment, Net                         |  |                                  | (1,892   | ) |      |   | (3,161   | )    |  |   | (3,065   | )
|                                                                 |  |                                  |          |   |      |   |          |      |  |   |          |  
|Net Cash Provided by (Used in) Investing Activities              |  |                                  | 69,794   |   |      |   | (110,533 | )    |  |   | (137,810 | )
|                                                                 |  |                                  |          |   |      |   |          |      |  |   |          |  
|CASH FLOWS FROM FINANCING ACTIVITIES                             |  |                                  |          |   |      |   |          |      |  |   |          |  
|Net Increase in Deposit Accounts                                 |  |                                  | 17,475   |   |      |   | 168,841  |      |  |   | 73,063   |  
|Short-Term Borrowings and Repayments, Net                        |  |                                  | (110,800 | ) |      |   | (74,020  | )    |  |   | 26,500   |  
|Dividends Paid to Shareholders                                   |  |                                  | (8,487   | ) |      |   | (8,443   | )    |  |   | (8,439   | )
|Stock Dividend Reinvestment, Net                                 |  |                                  | 1,471    |   |      |   | 809      |      |  |   | 463      |  
|Stock Options and Stock Appreciation Rights Exercised            |  |                                  | 261      |   |      |   |         |      |  |   |         |  
|Treasury Shares Acquired                                         |  |                                  |         |   |      |   |         |      |  |   | (1,253   | )
|                                                                 |  |                                  |          |   |      |   |          |      |  |   |          |  
|Net Cash (Used in) Provided by Financing Activities              |  |                                  | (100,080 | ) |      |   | 87,187   |      |  |   | 90,334   |  
|                                                                 |  |                                  |          |   |      |   |          |      |  |   |          |  
|Net Increase (Decrease) in Cash and Cash Equivalents             |  |                                  | 4,142    |   |      |   | (4,505   | )    |  |   | (17,821  | )
|Cash and Cash Equivalents Beginning of Year                      |  |                                  | 37,007   |   |      |   | 41,512   |      |  |   | 59,333   |  
|                                                                 |  |                                  |          |   |      |   |          |      |  |   |          |  
|Cash and Cash Equivalents End of Year                            |  | $                                | 41,149   |   |      | $ | 37,007   |      |  | $ | 41,512   |  
|                                                                 |  |                                  |          |   |      |   |          |      |  |   |          |  
|Supplemental Disclosure of Cash Flow Information                 |  |                                  |          |   |      |   |          |      |  |   |          |  
|Cash Received During the Year for Interest                       |  | $                                | 86,885   |   |      | $ | 86,826   |      |  | $ | 88,775   |  
|                                                                 |  |                                  |          |   |      |   |          |      |  |   |          |  
|Cash Paid During the Year for:                                   |  |                                  |          |   |      |   |          |      |  |   |          |  
|Interest                                                         |  | $                                | 9,952    |   |      | $ | 14,087   |      |  | $ | 22,241   |  
|Income Taxes                                                     |  |                                  | 9,670    |   |      |   | 11,537   |      |  |   | 12,638   |  
|                                                                 |  |                                  |          |   |      |   |          |      |  |   |          |  
|Total Cash Paid During Year for Interest & Income Taxes          |  | $                                | 19,622   |   |      | $ | 25,624   |      |  | $ | 34,879   |  
|                                                                 |  |                                  |          |   |      |   |          |      |  |   |          |  
|Non-Cash Investing and Financing:                                |  |                                  |          |   |      |   |          |      |  |   |          |  
|(Increase) Decrease in Market Value of Investments               |  | $                                | (3,198   | ) |      | $ | (12,303  | )    |  | $ | 6,086    |  
|(Decrease) Increase in Deferred Tax Asset Related to             |  |                                  |          |   |      |   |          |      |  |   |          |  
|Market Value of Investments Available for Sale                   |  |                                  | (1,299   | ) |      |   | (4,996   | )    |  |   | 2,482    |  
|Dividends Declared But Not Paid                                  |  |                                  | 1,454    |   |      |   | 2,115    |      |  |   | 2,108    |  
|Stock Options and Stock Appreciation Rights Exercised for Stock  |  |                                  | 20       |   |      |   | 39       |      |  |   |         |  
|Transfer from loans to other real estate owned                   |  |                                  | 5,719    |   |      |   |         |      |  |   |         |  

See accompanying notes to consolidated financial statements.



Page 33



---

##### Table of Contents

SUFFOLK BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1  Summary of Significant Accounting Policies

The
accounting and reporting policies of Suffolk Bancorp (Suffolk) and its subsidiary conform to accounting principles generally accepted in the United States of America (U.S. GAAP) and general practices within the banking industry. The following
footnotes describe the most significant of these policies.

In preparing the consolidated financial statements, management is required to make
estimates and assumptions that affect the reported assets and liabilities as of the date of the consolidated statements of condition. The same is true of revenues and expenses reported for the period. Actual results could differ significantly from
those estimates.

The Financial Accounting Standards Boards (FASB) Accounting Standards Codification (ASC)
became effective for financial statements issued for interim and annual periods ending after September 15, 2009. The ASC or codification became FASBs officially recognized source of authoritative U.S. GAAP applicable to all
public and non-public non-governmental entities, superseding existing FASB, American Institute of Certified Public Accountants (AICPA), Emerging Issues Task Force (EITF) and related literature. Rules and interpretive releases
of the SEC under the authority of federal securities laws are also sources of authoritative GAAP for SEC registrants. All other accounting literature is considered non-authoritative.

Suffolk takes into account applicable guidance under GAAP, including particularly ASC 855 - Subsequent Events, given the timing of the filing of this document. Under this statement, subsequent
events are defined as events or transactions that occur after the balance sheet date but before financial statements are issued or are available to be issued. This statement requires that entities recognize in the financial statements the effects of
all subsequent events that provide additional evidence about conditions that existed as of the balance sheet date, including any estimates underlying the financial statements. The entity should not recognize subsequent events that provide evidence
about conditions that arose after the balance sheet date, but should disclose those events which are so important that nondisclosure would make the financial statements misleading.

(A) Restatement of Consolidated Financial Statements In August 2011, in consultation with the Audit Committee, Suffolk management determined it was not properly identifying loan losses in
the period incurred. This was the result of deficiencies in Suffolks internal controls with respect to credit administration and credit risk management, primarily with regard to risk-rating as well as with respect to the timing and recognition
of charge-offs, impaired loans, and classified loans. As a result, certain loans should have been considered impaired, charged-off, or classified. Furthermore in 2011, management re-evaluated the accounting treatment for the recognition of gains on
assets received in loan settlements classified as other real estate owned (OREO) and, accordingly, restated for the effects thereof to previously issued financial statements as of and for the quarter and year ended December 31,
2010. Consequently, Suffolk overstated loans, net; understated the allowance for loan losses; understated the provision for loan losses; overstated other real estate owned and other liabilities, understated gain on other real estate owned;
overstated net income and earnings-per-common share; understated other assets; and overstated the capital ratios. The tables below detail the restated financial statement line items and Suffolks regulatory capital ratios. See Note 4 on page
42.

The effects of the restatement by line item and the effects on the capital ratios for the periods presented in this Amendment No. 1
to its Annual Report on Form 10-K follow:



|                                               |  |                        |           |  |             |   |           |                  |  |   |         |  
|---------------------------------------------- |  | ---------------------- | --------- |  | ----------- | - | --------- | ---------------- |  | - | ------- | -
|Effect on Consolidated Statements of Condition | 
|                                               | 
|                                               |  | December 31, 2010      |          
|                                               |  | As Previously Reported |           |  | As Restated |   |           | Effect of Change | 
|Total loans                                    |  | $                      | 1,120,318 |  |             | $ | 1,112,307 |                  |  | $ | (8,011  | )
|Allowance for loan losses                      |  |                        | 21,288    |  |             |   | 28,419    |                  |  |   | 7,131   |  
|Other real estate owned, net                   |  |                        | 7,549     |  |             |   | 5,719     |                  |  |   | (1,830  | )
|Other assets                                   |  |                        | 26,238    |  |             |   | 31,883    |                  |  |   | 5,645   |  
|Total assets                                   |  |                        | 1,618,194 |  |             |   | 1,606,867 |                  |  |   | (11,327 | )
|Other liabilities                              |  |                        | 27,812    |  |             |   | 25,249    |                  |  |   | (2,563  | )
|Retained earnings                              |  |                        | 100,214   |  |             |   | 91,450    |                  |  |   | (8,764  | )
|Total stockholders equity                     |  |                        | 145,584   |  |             |   | 136,820   |                  |  |   | (8,764  | )
|Total liabilities & stockholders equity       |  |                        | 1,618,194 |  |             |   | 1,606,867 |                  |  |   | (11,327 | )
|                                               |  |                        |           |  |             |   |           |                  |  |   |         |  



Page 34



---

##### Table of Contents

Effect on Consolidated Statements of Income

|                                                    |  |                                                  |        |  |            |   |        |                  |  |   |        |  
|--------------------------------------------------- |  | ------------------------------------------------ | ------ |  | ---------- | - | ------ | ---------------- |  | - | ------ | -
|                                                    | 
|                                                    |  | Three Months Ended December 31, 2010 (Unaudited) |       
|                                                    |  | As Previously Reported                           |        |  | AsRestated |   |        | Effect of Change | 
|Provision for loan losses                           |  | $                                                | 2,500  |  |            | $ | 5,537  |                  |  | $ | 3,037  |  
|Net interest income after provision for loan losses |  |                                                  | 16,135 |  |            |   | 13,098 |                  |  |   | (3,037 | )
|Gain on other real estate owned                     |  |                                                  |       |  |            |   | 310    |                  |  |   | 310    |  
|Total other income                                  |  |                                                  | 3,116  |  |            |   | 3,426  |                  |  |   | 310    |  
|Other operating expense                             |  |                                                  | 943    |  |            |   | 621    |                  |  |   | (322   | )
|Total other expense                                 |  |                                                  | 13,797 |  |            |   | 13,475 |                  |  |   | (322   | )
|Income before income taxes                          |  |                                                  | 5,454  |  |            |   | 3,049  |                  |  |   | (2,405 | )
|Provision (benefit) for income taxes                |  |                                                  | 1,446  |  |            |   | (20    | )                |  |   | (1,466 | )
|Net income                                          |  |                                                  | 4,008  |  |            |   | 3,069  |                  |  |   | (939   | )
|                                                    |  |                                                  |       
|Earnings per common share                           |  |                                                  |        |  |            |   |        |                  |  |   |        |  
|Basic                                               |  | $                                                | 0.41   |  |            | $ | 0.32   |                  |  | $ | (0.09  | )
|Diluted                                             |  | $                                                | 0.41   |  |            | $ | 0.32   |                  |  | $ | (0.09  | )
|                                                    |  |                                                  |        |  |            |   |        |                  |  |   |        |  

Effect on Consolidated Statements of Income

|                                                    |  |                              |        |  |             |   |        |                  |  |   |         |  
|--------------------------------------------------- |  | ---------------------------- | ------ |  | ----------- | - | ------ | ---------------- |  | - | ------- | -
|                                                    | 
|                                                    |  | Year Ended December 31, 2010 |       
|                                                    |  | As Previously Reported       |        |  | As Restated |   |        | Effect of Change | 
|Provision for loan losses                           |  | $                            | 16,945 |  |             | $ | 32,086 |                  |  | $ | 15,141  |  
|Net interest income after provision for loan losses |  |                              | 59,647 |  |             |   | 44,506 |                  |  |   | (15,141 | )
|Gain on other real estate owned                     |  |                              |       |  |             |   | 310    |                  |  |   | 310     |  
|Total other income                                  |  |                              | 10,913 |  |             |   | 11,223 |                  |  |   | 310     |  
|Other operating expense                             |  |                              | 8,869  |  |             |   | 8,547  |                  |  |   | (322    | )
|Total other expense                                 |  |                              | 51,100 |  |             |   | 50,778 |                  |  |   | (322    | )
|Income before income taxes                          |  |                              | 19,460 |  |             |   | 4,951  |                  |  |   | (14,509 | )
|Provision (benefit) for income taxes                |  |                              | 4,440  |  |             |   | (1,305 | )                |  |   | (5,745  | )
|Net income                                          |  |                              | 15,020 |  |             |   | 6,256  |                  |  |   | (8,764  | )
|                                                    |  |                              |       
|Earnings per common share                           |  |                              |        |  |             |   |        |                  |  |   |         |  
|Basic                                               |  | $                            | 1.56   |  |             | $ | 0.65   |                  |  | $ | (0.91   | )
|Diluted                                             |  | $                            | 1.55   |  |             | $ | 0.65   |                  |  | $ | (0.90   | )
|                                                    |  |                              |        |  |             |   |        |                  |  |   |         |  

Effect on Consolidated Statements of Changes in
Shareholders Equity and Comprehensive Income

|                                                |  |                              |         |   |             |   |        |                  |  |   |        |  
|----------------------------------------------- |  | ---------------------------- | ------- | - | ----------- | - | ------ | ---------------- |  | - | ------ | -
|                                                | 
|                                                |  | Year Ended December 31, 2010 |        
|                                                |  | As Previously Reported       |         |   | As Restated |   |        | Effect of Change | 
|Net income                                      |  | $                            | 15,020  |   |             | $ | 6,256  |                  |  | $ | (8,764 | )
|Total comprehensive income                      |  |                              | 14,498  |   |             |   | 5,734  |                  |  |   | (8,764 | )
|Retained earnings                               |  |                              | 100,214 |   |             |   | 91,450 |                  |  |   | (8,764 | )
|                                                |  |                              |         |   |             |   |        |                  |  |   |        |  
|                                               
|Effect on Consolidated Statements of Cash Flows | 
|                                                | 
|                                                |  | Year Ended December 31, 2010 |        
|                                                |  | As Previously Reported       |         |   | As Restated |   |        | Effect of Change | 
|Net income                                      |  | $                            | 15,020  |   |             | $ | 6,256  |                  |  | $ | (8,764 | )
|Provision for loan losses                       |  |                              | 16,945  |   |             | $ | 32,086 |                  |  |   | 15,141 |  
|(Increase) decrease in other assets             |  |                              | (3,013  | ) |             |   | (5,812 | )                |  |   | (2,799 | )
|(Decrease) increase in income taxes payable     |  |                              | (1,140  | ) |             |   | (3,677 | )                |  |   | (2,537 | )
|Gain on other real estate owned                 |  |                              |        |   |             |   | 310    |                  |  |   | 310    |  
|Increase in other liabilities                   |  |                              | 2,841   |   |             |   | 280    |                  |  |   | (2,561 | )
|Net cash provided by operating activities       |  |                              | 36,258  |   |             |   | 34,428 |                  |  |   | (1,830 | )
|Loan (disbursements) and repayments, net        |  |                              | 24,667  |   |             |   | 26,497 |                  |  |   | 1,830  |  
|Net cash provided by investing activities       |  |                              | 67,964  |   |             |   | 69,794 |                  |  |   | 1,830  |  
|Cash and cash equivalents                       |  |                              | 41,149  |   |             |   | 41,149 |                  |  |   |       |  
|                                                |  |                              |         |   |             |   |        |                  |  |   |        |  
|                                               
|Effect on Suffolks Capital Ratios              | 
|                                                | 
|                                                |  | December 31, 2010            |        
|                                                |  | As Previously Reported       |         |   | As Restated |   |        | Effect of Change | 
|Tier 1 Leverage Ratio                           |  |                              | 8.79    | % |             |   | 8.26   | %                |  |   | -0.53  | %
|Tier 1 Risk-based Capital Ratio                 |  |                              | 11.96   | % |             |   | 11.36  | %                |  |   | -0.60  | %
|Total Risk-based Capital Ratio                  |  |                              | 13.22   | % |             |   | 12.62  | %                |  |   | -0.60  | %
|                                                |  |                              |         |   |             |   |        |                  |  |   |        |  



Page 35



---

##### Table of Contents

(B) Consolidation  The consolidated financial statements include the accounts of Suffolk and
its wholly owned subsidiary, Suffolk County National Bank (the Bank). In 1998, the Bank formed a Real Estate Investment Trust named Suffolk Green-way, Inc. In 2004, the Bank formed an insurance agency named SCNB Financial Services, Inc.
All inter-company transactions and balances have been eliminated in consolidation.

(C) Investment Securities Suffolk reports
debt securities and mortgage-backed securities in one of the following categories: (i) held to maturity (management has the intent and ability to hold to maturity), which are to be reported at amortized cost;
(ii) trading (held for current resale), which are to be reported at fair value, with unrealized gains and losses included in earnings; and (iii) available for sale (all other debt securities and mortgage-backed
securities), which are to be reported at fair value, with unrealized gains and losses excluded from earnings and reported as a separate component of stockholders equity. Accordingly, Suffolk classified all of its holdings of debt securities
and mortgage-backed securities as either held to maturity or available for sale. At the time a security is purchased, a determination is made as to the appropriate classification.

Premiums and discounts on debt and mortgage-backed securities are amortized as expense and accreted as income over the estimated life of the respective
security using a method that approximates the level-yield method. Gains and losses on the sales of investment securities are recognized upon realization, using the specific identification method and shown separately in the consolidated statements of
income.

Suffolk evaluates unrealized losses on securities to determine if any reduction in the fair value is other than temporary. This
amount will continue to be dependent on market conditions, the occurrence of certain events or changes in circumstances of the issuer of the security, and Suffolks intent and ability to hold the impaired investment at the time the valuation is
made. If management determines that an impairment in the investments value is other than temporary, earnings would be charged. Gains and losses on securities are identified using the specific identification method.

(D) Loans and Loan Interest Income Recognition Loans are stated at the principal amount outstanding. Interest on loans not made on a
discounted basis is credited to income, based upon the principal amount outstanding during the period. Unearned discounts on installment loans are credited to income using methods that result in a level yield. Recognition of interest income is
discontinued when reasonable doubt exists as to whether interest due can be collected. Loans generally no longer accrue interest when 90 days past due. When a loan is placed on non-accrual status, all interest previously accrued in the current year,
but not collected, is reversed against current-year interest income. Loans start accruing interest again when they become current as to principal and interest, and when, in the opinion of management, the loans can be collected in full.

(E) Allowance for Loan Losses The allowance for loan losses is determined by continuous analysis of the loan portfolio. That analysis
includes changes in the size and composition of the portfolio, Suffolks own historical loan losses, current and anticipated economic trends, and details about individual loans. It also includes estimates of the actual value of collateral,
other possible sources of repayment and estimates that are susceptible to significant changes due to changes in appraisal values of collateral, national and regional economic conditions and other factors. Loans in the commercial, commercial real
estate, and construction portfolio segments are evaluated individually for impairment. The loans in the remaining categories consist of loans with smaller balances, which are evaluated as a homogeneous pool. In assessing the adequacy of the
allowance, Suffolk reviews its loan portfolio by separate categories which have similar risk and collateral characteristics; e.g. commercial loans, commercial real estate, construction loans, residential mortgages, home equity loans, and consumer
loans. Management conducts a monthly analysis of the loan portfolio which evaluates any loan designated as having a high risk profile including, but not limited to, loans classified as Substandard or Doubtful as defined by
regulation, loans criticized internally or designated as Special Mention, delinquencies, expirations, overdrafts, loans to customers having experienced recent operating losses and loans identified by management as impaired. The analysis
is performed to determine the amount of the allowance which would be adequate to absorb probable losses contained in the loan portfolio. The analytical process is regularly reviewed and adjustments may be made based on the assessments of internal
and external influences on credit quality. Regulatory examiners may require the Bank to add to the allowance based upon their judgment of information available to them at the time of their examination.

In accordance with FASB ASC 310, Receivables, an allowance is maintained for impaired loans to reflect the difference, if any, between the
principal balance of the loan and the present value of projected cash flows, observable fair value, or collateral value. An impaired loan is defined as a loan for which it is probable that the lender will not collect all amounts due under the
contractual terms of the loan.

Impaired loans which have been identified individually are segregated and reviewed separately. Impaired loans
secured by collateral are reviewed based on their collateral and the estimated time required to recover Suffolks investment in the loan as well as the cost of doing so, and the estimate of the recovery. Reserves are allocated to impaired loans
based on this review. The allocated reserve is an estimation of losses specific to individual impaired loans. Allocated reserves are established based on an analysis of the most probable sources of repayment and liquidation of collateral. Reserves
allocated to impaired loans were $9.4 million and $3.0 million as of December 31, 2010 and December 31, 2009, respectively. While every non-performing loan is evaluated individually, not every loan requires an allocated reserve. Allocated
reserves fluctuate based on changes in the underlying loans, anticipated sources of repayment, and charge-offs.

Suffolk evaluates classified
and criticized loans that are not individually identified as impaired by categorizing loans by type of risk and applying reserves based on loan type and corresponding risk. Suffolk also records reserves on Suffolks non-criticized and
non-classified loan balances. This represents a general allowance for homogeneous loan pools where the loans are not individually evaluated for impairment, though rated



Page 36



---

##### Table of Contents

according to loan product type and risk rating. This amount is determined by applying loss factors to pools of loans within the portfolio having similar risk characteristics. In addition,
external factors are considered for areas of concern that cannot be fully quantified in the allocation based on the historical net charge-off ratios.

Transfers of financial assets for which the Bank has surrendered control of the financial assets are accounted for as sales to the extent that consideration other than beneficial interests in the
transferred assets is received in exchange. Retained interests in a sale or securitization of financial assets are measured at the date of transfer by allocating the previous carrying amount between the assets transferred and based on their relative
estimated fair values. The fair values of retained servicing rights and any other retained interests are determined based on the present value of expected future cash flows associated with those interests and by reference to market prices for
similar assets. There were no transfers of financial assets to related or affiliated parties. At December 31, 2010 and 2009, the Banks servicing loan portfolio approximated $137,256,000 and $132,768,000, respectively, which are not
included in the accompanying consolidated statements of condition. The carrying value which approximates the estimated fair value of mortgage servicing rights was $1,596,000 and $1,444,000 as of December 31, 2010 and 2009, respectively.

(F) Premises and Equipment Premises and equipment are stated at cost, less accumulated depreciation and amortization.
Depreciation is calculated by the declining-balance or straight-line method over the estimated useful lives of the assets. Leasehold improvements are amortized using the straight-line method over the term of the lease or the estimated life of the
asset, whichever is shorter. The Bank periodically evaluates impairment of long-lived assets to be held and used or to be disposed of by sale. There was no impairment of long-lived assets as of December 31, 2010 and 2009, respectively.

(G) Other Real Estate Owned Property acquired through foreclosure (other real estate owned or OREO), is stated at
fair value less selling costs. Losses arising at the time of the acquisition of property are charged against the allowance for loan losses. Any additional write-downs to the carrying value of these assets that may be required, as well as the cost of
maintaining and operating these foreclosed properties, are charged to expense. Additional write-downs are recorded in a valuation reserve account that is maintained asset by asset. The carrying value of OREO at December 31, 2010, was
$5,719,000. See Note 1 (A) above.

(H) Goodwill Through December 31, 2001, goodwill was amortized on a straight-line
basis over a period of ten years. On January 1, 2002, the Bank ceased amortizing goodwill and, instead, tests goodwill for impairment annually on December 31st or when there is a circumstance that would indicate the need to evaluate
between annual tests. No such circumstances occurred in 2010. Based on these tests, there was no impairment of goodwill as of December 31, 2010 and 2009.

(I) Allowance for Contingent Liabilities The balance of the allowance for contingent liabilities is determined by managements estimate of the amount of financial risk in outstanding
loan commitments and contingent liabilities such as performance and financial letters of credit. The allowance for contingent liabilities was $368,000 and $419,000 as of December 31, 2010 and 2009, respectively.

Suffolk has financial and performance letters of credit. Financial letters of credit require the Bank to make payment if the customers financial
condition deteriorates, as defined in the agreements. Performance letters of credit require the Bank to make payments if the customer fails to perform certain non-financial contractual obligations.

The maximum potential undiscounted amount of the future payments of these letters of credit as of December 31, 2010 is $24,430,000 and they expire
as follows: (in thousands)



|                    |  |   |        | 
|------------------- |  | - | ------ | 
|2011                |  | $ | 23,832 | 
|2012                |  |   | 516    | 
|2013                |  |   |       | 
|2014 and thereafter |  |   | 82     | 
|                    |  |   |        | 
|                    |  | $ | 24,430 | 
|                    |  |   |        | 

Amounts due under these letters of credit would be reduced by any proceeds that Suffolk would be able to obtain in
liquidating the collateral for the loans, which varies depending on the customer. The valuation of the allowance for contingent liabilities includes a provision of $37,000 for losses based on the letters of credit outstanding on December 31,
2010.

(J) Income Taxes Suffolk uses an asset and liability approach to accounting for income taxes. The asset and liability
approach requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the carrying amounts and the tax bases of assets and liabilities. Deferred tax assets are recognized
if it is more likely than not that a future benefit will be realized. It is managements position that no valuation allowance is necessary against any of Suffolks deferred tax assets.

Suffolk accounts for income taxes in accordance with FASB ASC 740, Income Taxes, which prescribes the recognition and measurement criteria
related to tax positions taken or expected to be taken in a tax return.

(K) Summary of Retirement Benefits Accounting
Suffolks retirement plan is noncontributory and covers substantially all eligible employees. The plan conforms to the provisions of the Employee Retirement Income Security Act of 1974, as amended, and the Pension Protection Act of 2006, which
requires certain funding rules for defined benefit plans. Suffolks policy is to accrue for all pension costs and to fund the maximum amount allowable for tax purposes. Actuarial gains and losses that arise from changes in assumptions
concerning future events are amortized over a period that reflects the long-term nature of pension expense used in estimating pension costs.

Suffolk accounts for its retirement plan in accordance with FASB ASC 715, Compensation  Retirement Benefits and FASB ASC 960,
Plan Accounting  Defined Benefit Pension Plans, which require an employer that is a business entity and sponsors one or more single-employer defined benefit plans to recognize the funded status of a benefit plan in its statement of
financial position; recognize as a component of other



Page 37



---

##### Table of Contents

comprehensive income, net of tax, the gains or losses and prior service costs or credits that arise during the period but are not recognized as components of net periodic benefit cost; measure
defined benefit plan assets and obligation as of the date of fiscal year-end statement of financial position (with limited exceptions); and disclose in the notes to financial statements additional information about certain effects of net periodic
benefit cost for the next fiscal year that arise from delayed recognition of the gains or losses, prior service costs or credits, and transition asset and obligation. Plan assets and benefit obligations shall be measured as of the date of its
statement of financial position and in determining the amount of net periodic benefit cost. The codification also requires an employer to use the same date for the measurement of plan assets as for the statement of condition, and provides for either
of two methods to make the transition. Suffolk has chosen to re-measure the obligations of the plan as of the beginning of fiscal year 2008. Under this method, 2008 net periodic pension expense was determined using the market value of plan assets
and liabilities as of January 1, 2008. Accordingly, in 2008, Suffolk recorded a decrease to prepaid pension cost of $1,297,000, a debit adjustment to opening retained earnings in the amount of $118,000, and a debit adjustment to accumulated
other comprehensive loss in the amount of $1,140,000.

Suffolk accrues for post-retirement benefits other than pensions by accruing the cost
of providing those benefits to an employee during the years that the employee serves. The re-measurement of the post-retirement plan resulted in a credit to the 2008 opening retained earnings in the amount of $157,000.

(L) Cash and Cash Equivalents For purposes of the consolidated statement of cash flows, cash and due from banks, and federal funds sold are
considered to be cash equivalents. Generally, federal funds are sold for one-day periods.

(M) Stock-Based Compensation At
December 31, 2010, the Bank had one stock-based employee compensation plan, which is more fully described in Note 8. Stock-based compensation for all share-based payments to employees, including grants of employee stock options, are recognized
in the financial statements based on their fair values.

During 2010, 2009, and 2008, $5,000, $83,000, and $108,000 of compensation expense,
net of a tax benefit of $3,000, $57,000, and $74,000, respectively, was recorded for stock-based compensation. As of December 31, 2010, there was no unrecognized compensation cost, net of estimated forfeitures, related to non-vested options
under the stock-based employee compensation plan.

(N) Treasury Stock  The balance of treasury stock is computed at par value.
The excess cost over par is subtracted from undivided profits.

(O) Earnings-per-share Basic earnings-per-share are computed by
dividing net income by the number of weighted-average shares outstanding during the period. Diluted earnings-per-share reflect the dilution that would occur if stock options were exercised in return for common stock that would then share in
Suffolks earnings. It is computed by dividing net income by the sum of the weighted-average number of common shares outstanding and the weighted-average number of stock options exercisable during the period. Suffolk has no other securities
that could be converted into common stock, nor any contracts that would result in the issuance of common stock.

(P) Comprehensive Income Comprehensive income includes net income and all other changes in equity during a period except those resulting from investments by owners and distributions to owners. Other comprehensive income includes revenues, expenses, gains, and
losses that under generally accepted accounting principles are included in comprehensive income but excluded from net income. Comprehensive income and accumulated other comprehensive income are reported net of related income taxes. Accumulated other
comprehensive income for the Bank consists of unrealized holding gains or losses on securities available for sale, and gains or losses on the unfunded projected benefit obligation of the pension plan.



Page 38



---

##### Table of Contents

The following table summarizes comprehensive income: (in thousands)



|                                                                                 |  |                   |        |   |                     |   |        |                   |  |   |                 |   |  |                     |        |  |                 |   |        |                 |  |   |                     |  |  |                 |         |   |  |   |       |  |  |   |         |  
|-------------------------------------------------------------------------------- |  | ----------------- | ------ | - | ------------------- | - | ------ | ----------------- |  | - | --------------- | - |  | ------------------- | ------ |  | --------------- | - | ------ | --------------- |  | - | ------------------- |  |  | --------------- | ------- | - |  | - | ----- |  |  | - | ------- | -
|                                                                                 |  | December 31, 2010 |        |   | December 31, 2009   |   |        | December 31, 2008 | 
|                                                                                 |  | BeforeTaxAmount   |        |   | Tax(Expense)Benefit |   |        | Net ofTaxAmount   |  |   | BeforeTaxAmount |   |  | Tax(Expense)Benefit |        |  | Net ofTaxAmount |   |        | BeforeTaxAmount |  |   | Tax(Expense)Benefit |  |  | Net ofTaxAmount |        
|Unrealized gains (losses) on investment securities                               |  | $                 | 3,573  |   |                     | $ | (1,451 | )                 |  | $ | 2,122           |   |  | $                   | 12,303 |  |                 | $ | (4,996 | )               |  | $ | 7,307               |  |  | $               | (6,086  | ) |  | $ | 2,483 |  |  | $ | (3,603  | )
|Unrealized holding gains (loss) arising during period                            |  |                   |       |   |                     |   |       |                   |  |   |                |   |  |                     |       |  |                 |   |       |                 |  |   |                    |  |  |                 |        |   |  |   |      |  |  |   |        |  
|Less reclassification adjustment for gains (losses) realized in net income       |  |                   | (375   | ) |                     |   | 152    |                   |  |   | (223            | ) |  |                     |       |  |                 |   |       |                 |  |   |                    |  |  |                 |        |   |  |   |      |  |  |   |        |  
|                                                                                 |  |                   |        |   |                     |   |        |                   |  |   |                 |   |  |                     |        |  |                 |   |        |                 |  |   |                     |  |  |                 |         |   |  |   |       |  |  |   |         |  
|Unrealized gains (losses) on investment securities (1)                           |  | $                 | 3,198  |   |                     | $ | (1,299 | )                 |  | $ | 1,899           |   |  | $                   | 12,303 |  |                 | $ | (4,996 | )               |  | $ | 7,307               |  |  | $               | (6,086  | ) |  | $ | 2,483 |  |  | $ | (3,603  | )
|Gains (losses) on pension and Post-retirement plan projected benefit obligations |  |                   | (4,077 | ) |                     |   | 1,656  |                   |  |   | (2,421          | ) |  |                     | 4,052  |  |                 |   | (1,636 | )               |  |   | 2,416               |  |  |                 | (14,799 | ) |  |   | 6,010 |  |  |   | (8,671  | )
|                                                                                 |  |                   |        |   |                     |   |        |                   |  |   |                 |   |  |                     |        |  |                 |   |        |                 |  |   |                     |  |  |                 |         |   |  |   |       |  |  |   |         |  
|Adjusted other comprehensive income (loss), net                                  |  | $                 | (879   | ) |                     | $ | 357    |                   |  | $ | (522            | ) |  | $                   | 16,355 |  |                 | $ | (6,632 | )               |  | $ | 9,723               |  |  | $               | (20,885 | ) |  | $ | 8,493 |  |  | $ | (12,274 | )
|                                                                                 |  |                   |        |   |                     |   |        |                   |  |   |                 |   |  |                     |        |  |                 |   |        |                 |  |   |                     |  |  |                 |         |   |  |   |       |  |  |   |         |  



|(1) | Excludes realized securities gains, during 2008, from the sale of Visa shares with a zero basis.
|--- | ------------------------------------------------------------------------------------------------

The following table summarizes the changes in accumulated other comprehensive income (loss): (in thousands)



|                                                                        |  |                   |        |   |                   |   |         |  
|----------------------------------------------------------------------- |  | ----------------- | ------ | - | ----------------- | - | ------- | -
|For the period ended:                                                   |  | December 31, 2010 |        |   | December 31, 2009 |  
|Balance January 1,                                                      |  | $                 | (1,707 | ) |                   | $ | (11,430 | )
|Net Change in Unrealized Gain on Investment Securities - net of tax     |  |                   | 2,122  |   |                   |   | 7,307   |  
|Reclassification of gains on sales of securities recognized, net of tax |  |                   | (223   | ) |                   |   |        |  
|Projected Benefit Obligation                                            |  |                   | (2,421 | ) |                   |   | 2,416   |  
|                                                                        |  |                   |        |   |                   |   |         |  
|Total Accumulated Other Comprehensive Loss                              |  | $                 | (2,229 | ) |                   | $ | (1,707  | )
|                                                                        |  |                   |        |   |                   |   |         |  

The unrealized gain on investment securities at December 31, 2010 is mainly attributable an increase of $2,908,000
in the market value of collateralized mortgage obligations, offset by decreases of $704,000 in the market value of state and political subdivisions, $127,000 in the market value of U.S. Treasury Securities, and $178,000 in the market value of U.S.
Government agency debt. Also included in accumulated other comprehensive income at December 31, 2010, is the reclassification of gain on sale of securities recognized of $223,000, net of taxes.

(Q) Segment Reporting  FASB ASC 28, Segment Reporting, requires that public companies report certain information about operating
segments. It also requires that public companies report certain information about their products and services, the geographic areas in which they operate, and their major customers. Suffolk is a regional bank, which offers a wide array of products
and services to its customers. Pursuant to its banking strategy, emphasis is placed on building relationships with its customers, as opposed to building specific lines of business. As a result, at December 31, 2010, 2009 and 2008, Suffolk, the
only reportable segment, is not organized around discernible lines of business and prefers to work as an integrated unit to customize solutions for its customers, with business line emphasis and product offerings changing over time as needs and
demands change.

(R) Fair Value Measurements  Fair value measurement is determined based on the assumptions that market
participants would use in pricing the asset or liability in an exchange. The definition of fair value includes the exchange price, which is the price in an orderly transaction between market participants to sell an asset or transfer a liability in
the principal market for the asset or liability. Market participant assumptions include assumptions about risk, the risk inherent in a particular valuation technique used to measure fair value, and/or the risk inherent in the inputs to the valuation
technique, as well as the effect of credit risk on the fair value of liabilities

(S) Reclassification of Prior Year Consolidated Financial
Statements  Certain reclassifications have been made to the prior years consolidated financial statements that conform to the current years presentation. Such reclassifications had no impact on net income.



Page 39



---

##### Table of Contents

Note 2  Investment Securities

The amortized cost, estimated fair values, and gross unrealized gains and losses of Suffolks investment securities available for sale and held to
maturity at December 31, 2010 and 2009 were: (in thousands)



|                                                 |  |               |         |  |                     |   |         |                      |  |   |                       |  |  |               |        |   |                     |   |         |                      |  |   |                       |  |  |   |        |  |  |   |        |  
|------------------------------------------------ |  | ------------- | ------- |  | ------------------- | - | ------- | -------------------- |  | - | --------------------- |  |  | ------------- | ------ | - | ------------------- | - | ------- | -------------------- |  | - | --------------------- |  |  | - | ------ |  |  | - | ------ | -
|                                                 |  | 2010          |         |  | 2009                |  
|                                                 |  | AmortizedCost |         |  | EstimatedFair Value |   |         | GrossUnrealizedGains |  |   | GrossUnrealizedLosses |  |  | AmortizedCost |        |   | EstimatedFair Value |   |         | GrossUnrealizedGains |  |   | GrossUnrealizedLosses | 
|Available for sale:                              |  |               |         |  |                     |   |         |                      |  |   |                       |  |  |               |        |   |                     |   |         |                      |  |   |                       |  |  |   |        |  |  |   |        |  
|U.S. Treasury securities                         |  | $             | 8,014   |  |                     | $ | 8,102   |                      |  | $ | 88                    |  |  | $             |       |   |                     | $ | 8,016   |                      |  | $ | 8,318                 |  |  | $ | 302    |  |  | $ |       |  
|U.S. government agency debt                      |  |               | 22,196  |  |                     |   | 22,495  |                      |  |   | 299                   |  |  |               |       |   |                     |   | 42,607  |                      |  |   | 43,205                |  |  |   | 598    |  |  |   |       |  
|Collateralized mortgage obligations              |  |               | 157,179 |  |                     |   | 162,323 |                      |  |   | 6,627                 |  |  |               | (1,483 | ) |                     |   | 192,143 |                      |  |   | 192,393               |  |  |   | 4,026  |  |  |   | (3,776 | )
|Mortgage-backed securities                       |  |               | 452     |  |                     |   | 510     |                      |  |   | 58                    |  |  |               |       |   |                     |   | 546     |                      |  |   | 599                   |  |  |   | 53     |  |  |   |       |  
|Obligations of states and political subdivisions |  |               | 196,578 |  |                     |   | 203,240 |                      |  |   | 7,511                 |  |  |               | (849   | ) |                     |   | 184,636 |                      |  |   | 192,485               |  |  |   | 8,304  |  |  |   | (455   | )
|                                                 |  |               |         |  |                     |   |         |                      |  |   |                       |  |  |               |        |   |                     |   |         |                      |  |   |                       |  |  |   |        |  |  |   |        |  
|Balance at end of year                           |  |               | 384,419 |  |                     |   | 396,670 |                      |  |   | 14,583                |  |  |               | (2,332 | ) |                     |   | 427,948 |                      |  |   | 437,000               |  |  |   | 13,283 |  |  |   | (4,231 | )
|                                                 |  |               |         |  |                     |   |         |                      |  |   |                       |  |  |               |        |   |                     |   |         |                      |  |   |                       |  |  |   |        |  |  |   |        |  
|Held to maturity:                                |  |               |         |  |                     |   |         |                      |  |   |                       |  |  |               |        |   |                     |   |         |                      |  |   |                       |  |  |   |        |  |  |   |        |  
|Obligations of states and political subdivisions |  |               | 9,936   |  |                     |   | 10,623  |                      |  |   | 695                   |  |  |               | (8     | ) |                     |   | 9,243   |                      |  |   | 9,996                 |  |  |   | 755    |  |  |   | (2     | )
|Other securities                                 |  |               | 80      |  |                     |   | 80      |                      |  |   |                      |  |  |               |       |   |                     |   | 100     |                      |  |   | 100                   |  |  |   |       |  |  |   |       |  
|                                                 |  |               |         |  |                     |   |         |                      |  |   |                       |  |  |               |        |   |                     |   |         |                      |  |   |                       |  |  |   |        |  |  |   |        |  
|Balance at end of year                           |  |               | 10,016  |  |                     |   | 10,703  |                      |  |   | 695                   |  |  |               | (8     | ) |                     |   | 9,343   |                      |  |   | 10,096                |  |  |   | 755    |  |  |   | (2     | )
|                                                 |  |               |         |  |                     |   |         |                      |  |   |                       |  |  |               |        |   |                     |   |         |                      |  |   |                       |  |  |   |        |  |  |   |        |  
|Total investment securities                      |  | $             | 394,435 |  |                     | $ | 407,373 |                      |  | $ | 15,278                |  |  | $             | (2,340 | ) |                     | $ | 437,291 |                      |  | $ | 447,096               |  |  | $ | 14,038 |  |  | $ | (4,233 | )
|                                                 |  |               |         |  |                     |   |         |                      |  |   |                       |  |  |               |        |   |                     |   |         |                      |  |   |                       |  |  |   |        |  |  |   |        |  

The amortized cost, maturities, and approximate fair value of Suffolks investment securities at December 31,
2010 are as follows: (in thousands)



|                                    |  |                          |       |  |                       |   |       |                                              |  |   |                                              |  |  |                 |        |  |           |   |         |               |  |   |           |  |  |               |       |  |           |   |        |               |  |   |           |  |  |   |    |  |  |   |         |  |  |   |         | 
|----------------------------------- |  | ------------------------ | ----- |  | --------------------- | - | ----- | -------------------------------------------- |  | - | -------------------------------------------- |  |  | --------------- | ------ |  | --------- | - | ------- | ------------- |  | - | --------- |  |  | ------------- | ----- |  | --------- | - | ------ | ------------- |  | - | --------- |  |  | - | -- |  |  | - | ------- |  |  | - | ------- | 
|                                    |  | Available for Sale       |       |  | Held to Maturity      |  
|                                    |  | U.S.Treasury 
Securities |       |  | U.S.Govt.
Agency Debt |   |       | Obligations ofStates &
PoliticalSubdivisions |  |   | Obligations ofStates &
PoliticalSubdivisions |  |  | OtherSecurities |        |  | Total     |   |         | Total         | 
|(1)Maturity (in years)              |  | AmortizedCost            |       |  | FairValue             |   |       | AmortizedCost                                |  |   | FairValue                                    |  |  | AmortizedCost   |        |  | FairValue |   |         | AmortizedCost |  |   | FairValue |  |  | AmortizedCost |       |  | FairValue |   |        | AmortizedCost |  |   | FairValue | 
|Within 1                            |  | $                        | 8,014 |  |                       | $ | 8,102 |                                              |  | $ | 7,082                                        |  |  | $               | 7,224  |  |           | $ | 1,001   |               |  | $ | 1,002     |  |  | $             | 2,270 |  |           | $ | 2,281  |               |  | $ |          |  |  | $ |   |  |  | $ | 18,367  |  |  | $ | 18,609  | 
|After 1 but within 5                |  |                          |      |  |                       |   |      |                                              |  |   | 15,114                                       |  |  |                 | 15,271 |  |           |   | 30,218  |               |  |   | 32,002    |  |  |               | 3,861 |  |           |   | 4,057  |               |  |   |          |  |  |   |   |  |  |   | 49,193  |  |  |   | 51,330  | 
|After 5 but within 10               |  |                          |      |  |                       |   |      |                                              |  |   |                                             |  |  |                 |       |  |           |   | 156,450 |               |  |   | 161,275   |  |  |               | 3,805 |  |           |   | 4,285  |               |  |   |          |  |  |   |   |  |  |   | 160,255 |  |  |   | 165,560 | 
|After 10                            |  |                          |      |  |                       |   |      |                                              |  |   |                                             |  |  |                 |       |  |           |   | 8,909   |               |  |   | 8,961     |  |  |               |      |  |           |   |       |               |  |   |          |  |  |   |   |  |  |   | 8,909   |  |  |   | 8,961   | 
|Other Securities                    |  |                          |      |  |                       |   |      |                                              |  |   |                                             |  |  |                 |       |  |           |   |        |               |  |   |          |  |  |               |      |  |           |   |       |               |  |   | 80        |  |  |   | 80 |  |  |   | 80      |  |  |   | 80      | 
|                                    |  |                          |       |  |                       |   |       |                                              |  |   |                                              |  |  |                 |        |  |           |   |         |               |  |   |           |  |  |               |       |  |           |   |        |               |  |   |           |  |  |   |    |  |  |   |         |  |  |   |         | 
|Subtotal                            |  | $                        | 8,014 |  |                       | $ | 8,102 |                                              |  | $ | 22,196                                       |  |  | $               | 22,495 |  |           | $ | 196,578 |               |  | $ | 203,240   |  |  | $             | 9,936 |  |           | $ | 10,623 |               |  | $ | 80        |  |  | $ | 80 |  |  | $ | 236,804 |  |  | $ | 244,540 | 
|Collateralized mortgage obligations |  |                          |       |  |                       |   |       |                                              |  |   |                                              |  |  |                 |        |  |           |   |         |               |  |   |           |  |  |               |       |  |           |   |        |               |  |   |           |  |  |   |    |  |  |   | 157,179 |  |  |   | 162,323 | 
|Mortgage-backed securities          |  |                          |       |  |                       |   |       |                                              |  |   |                                              |  |  |                 |        |  |           |   |         |               |  |   |           |  |  |               |       |  |           |   |        |               |  |   |           |  |  |   |    |  |  |   | 452     |  |  |   | 510     | 
|                                    |  |                          |       |  |                       |   |       |                                              |  |   |                                              |  |  |                 |        |  |           |   |         |               |  |   |           |  |  |               |       |  |           |   |        |               |  |   |           |  |  |   |    |  |  |   |         |  |  |   |         | 
|Total                               |  |                          |       |  |                       |   |       |                                              |  |   |                                              |  |  |                 |        |  |           |   |         |               |  |   |           |  |  |               |       |  |           |   |        |               |  |   |           |  |  |   |    |  |  | $ | 394,435 |  |  | $ | 407,373 | 
|                                    |  |                          |       |  |                       |   |       |                                              |  |   |                                              |  |  |                 |        |  |           |   |         |               |  |   |           |  |  |               |       |  |           |   |        |               |  |   |           |  |  |   |    |  |  |   |         |  |  |   |         | 



|(1) | Maturities shown are stated maturities. Securities backed by mortgages are expected to have substantial periodic prepayments resulting in weighted average lives
considerably less than what would be surmised from the table above.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

As a member of the Federal Reserve system, the Bank owns
Federal Reserve Bank stock with a book value of $652,000. The stock has no maturity and there is no public market for the investment.

As a
member of the Federal Home Loan Bank of New York, the Bank owns Federal Home Loan Bank of New York stock with a book value of $3,531,000. As of December 31, 2010, the Bank owns 17,314 shares valued at $1,731,000 as its membership portion. The
remaining $1,800,000 in stock is owned based on borrowing activity requirements. The stock has no maturity and there is no public market for the investment. The stock continues to pay dividends and has not placed restrictions on redemptions, and as
such, was not deemed impaired as of December 31, 2010.

At December 31, 2010 and 2009, investment securities carried at $362,378,000
and $329,345,000, respectively, were pledged to secure trust deposits and public funds on deposit.

The following table presents detail
concerning realized securities gains and losses during the years indicated: (in thousands)



|                      |  |      |     |  |      |   |   |      |  |   |       | 
|--------------------- |  | ---- | --- |  | ---- | - | - | ---- |  | - | ----- | 
|                      |  | 2010 |     |  | 2009 |   |   | 2008 | 
|Gross realized gains  |  | $    | 391 |  |      | $ |  |      |  | $ | 3,741 | 
|Gross realized losses |  |      | 16  |  |      |   |  |      |  |   |      | 
|                      |  |      |     |  |      |   |   |      |  |   |       | 
|Net gains             |  | $    | 375 |  |      | $ |  |      |  | $ | 3,741 | 
|                      |  |      |     |  |      |   |   |      |  |   |       | 

Included in realized gains on securities as of December 31, 2008, is $3,737,000 of proceeds received in connection
with shares redeemed as part of the Visa, Inc. initial public offering. Suffolks subsidiary, Suffolk County National Bank, was a member of the former Visa, Inc. payments organization and was issued shares when Visa, Inc. was organized.
Approximately 39 percent of those shares were redeemed in connection with the public offering. The remaining shares are restricted because



Page 40



---

##### Table of Contents

of unsettled litigation pending against Visa, Inc. Visa, Inc., at its discretion, may redeem additional shares in order to resolve pending litigation The restriction expires upon resolution of
the pending litigation. Accordingly, Suffolk has recorded these shares at zero in the accompanying statement of condition. Upon expiration of the restriction, Suffolk expects to record the fair value of the remaining shares.

The table below indicates the length of time individual securities, both held-to-maturity and available-for-sale, have been held in a continuous
unrealized loss position at the date indicated: (in thousands)



|                                           |  |                      |    |  |                     |   |        |                     |  |   |            |  |  |                   |        |  |            |   |       |                   |  |   |        |  |  |   |       | 
|------------------------------------------ |  | -------------------- | -- |  | ------------------- | - | ------ | ------------------- |  | - | ---------- |  |  | ----------------- | ------ |  | ---------- | - | ----- | ----------------- |  | - | ------ |  |  | - | ----- | 
|                                           |  |                      |    |  | Less than 12 months |   |        | 12 months or longer |  |   | Total      | 
|As of December 31, 2010
Type of securities |  | Number ofSecurities  |    |  | Fair value          |   |        | Unrealizedlosses    |  |   | Fair value |  |  | Unrealized losses |        |  | Fair value |   |       | Unrealized losses | 
|U. S. government agency securities         |  |                      |   |  |                     | $ |       |                     |  | $ |           |  |  | $                 |       |  |            | $ |      |                   |  | $ |       |  |  | $ |      | 
|U.S. Treasury securities                   |  |                      |   |  |                     |   |       |                     |  |   |           |  |  |                   |       |  |            |   |      |                   |  |   |       |  |  |   |      | 
|Mortgage-backed securities                 |  |                      |   |  |                     |   |       |                     |  |   |           |  |  |                   |       |  |            |   |      |                   |  |   |       |  |  |   |      | 
|Municipal securities                       |  |                      | 89 |  |                     |   | 39,836 |                     |  |   | 857        |  |  |                   |       |  |            |   |      |                   |  |   | 39,836 |  |  |   | 857   | 
|Collateralized mortgage obligations        |  |                      | 2  |  |                     |   |       |                     |  |   |           |  |  |                   | 10,981 |  |            |   | 1,483 |                   |  |   | 10,981 |  |  |   | 1,483 | 
|                                           |  |                      |    |  |                     |   |        |                     |  |   |            |  |  |                   |        |  |            |   |       |                   |  |   |        |  |  |   |       | 
|Total                                      |  |                      | 91 |  |                     | $ | 39,836 |                     |  | $ | 857        |  |  | $                 | 10,981 |  |            | $ | 1,483 |                   |  | $ | 50,817 |  |  | $ | 2,340 | 
|                                           |  |                      |    |  |                     |   |        |                     |  |   |            |  |  |                   |        |  |            |   |       |                   |  |   |        |  |  |   |       | 
|                                           |  |                      |    | 
|                                           |  |                      |    |  | Less than 12 months |   |        | 12 months or longer |  |   | Total      | 
|As of December 31, 2009
Type of securities |  | Number 
ofSecurities |    |  | Fair value          |   |        | Unrealizedlosses    |  |   | Fair value |  |  | Unrealized losses |        |  | Fair value |   |       | Unrealized losses | 
|U. S. government agency securities         |  |                      |   |  |                     | $ |       |                     |  | $ |           |  |  | $                 |       |  |            | $ |      |                   |  | $ |       |  |  | $ |      | 
|U.S. Treasury securities                   |  |                      |   |  |                     |   |       |                     |  |   |           |  |  |                   |       |  |            |   |      |                   |  |   |       |  |  |   |      | 
|Mortgage-backed securities                 |  |                      |   |  |                     |   |       |                     |  |   |           |  |  |                   |       |  |            |   |      |                   |  |   |       |  |  |   |      | 
|Municipal securities                       |  |                      | 48 |  |                     |   | 17,914 |                     |  |   | 455        |  |  |                   | 83     |  |            |   | 2     |                   |  |   | 17,997 |  |  |   | 457   | 
|Collateralized mortgage obligations        |  |                      | 7  |  |                     |   | 21,207 |                     |  |   | 170        |  |  |                   | 19,253 |  |            |   | 3,606 |                   |  |   | 40,460 |  |  |   | 3,776 | 
|                                           |  |                      |    |  |                     |   |        |                     |  |   |            |  |  |                   |        |  |            |   |       |                   |  |   |        |  |  |   |       | 
|Total                                      |  |                      | 55 |  |                     | $ | 39,121 |                     |  | $ | 625        |  |  | $                 | 19,336 |  |            | $ | 3,608 |                   |  | $ | 58,457 |  |  | $ | 4,233 | 
|                                           |  |                      |    |  |                     |   |        |                     |  |   |            |  |  |                   |        |  |            |   |       |                   |  |   |        |  |  |   |       | 

Management has considered factors such as market value, cash flows, and analysis of underlying collateral regarding
other-than-temporarily-impaired securities and determined that there are no other-than-temporarily impaired securities as of December 31, 2010 and 2009.

The unrealized losses in collateralized mortgage obligations at December 31, 2010 were caused by a significant widening of credit spreads across markets for these securities, and illiquidity and
uncertainty in the financial markets. These securities include two private issues held at a continuous, unrealized loss for twelve months or longer. Each of these securities has some level of credit enhancement, and none are collateralized by
sub-prime loans. With the assistance of a third-party, management reviews the characteristics of these securities periodically, including levels of delinquency and foreclosure, projected losses at various degrees of severity, and credit enhancement
and coverage. These securities are performing according to their terms, and, in the opinion of management, will continue to do so.

The
unrealized losses in municipal securities at December 31, 2010 were the result of uncertainty in the financial markets. These securities are performing according to their terms, and, in the opinion of management, will continue to do so.

Suffolk does not have the intent to sell these securities and does not anticipate that it will be necessary to sell these securities before
the full recovery of principal and interest due, which may be at maturity. Therefore, Suffolk did not consider these investments to be other-than-temporarily impaired at December 31, 2010.



Page 41



---

##### Table of Contents

Note 3  Loans

At December 31, 2010 and 2009, loans included the following: (in thousands,)



|                                          |  |              |           |   |      |   |           |  
|----------------------------------------- |  | ------------ | --------- | - | ---- | - | --------- | -
|                                          |  | 2010Restated |           |   | 2009 |  
|Commercial, financial, and agricultural   |  | $            | 248,750   |   |      | $ | 259,565   |  
|Commercial real estate                    |  |              | 431,179   |   |      |   | 375,652   |  
|Real estate construction loans            |  |              | 82,720    |   |      |   | 133,431   |  
|Residential mortgages (1st and 2nd liens) |  |              | 195,993   |   |      |   | 214,501   |  
|Home equity loans                         |  |              | 84,696    |   |      |   | 82,808    |  
|Consumer loans                            |  |              | 67,842    |   |      |   | 80,383    |  
|Other loans                               |  |              | 1,127     |   |      |   | 14,070    |  
|                                          |  |              |           |   |      |   |           |  
|                                          |  |              | 1,112,307 |   |      |   | 1,160,410 |  
|Unearned discounts                        |  |              | (28       | ) |      |   | (31       | )
|Allowance for loan losses                 |  |              | (28,419   | ) |      |   | (12,333   | )
|                                          |  |              |           |   |      |   |           |  
|Balance at end of year                    |  | $            | 1,083,860 |   |      | $ | 1,148,046 |  
|                                          |  |              |           |   |      |   |           |  

Other loans consist of overdraft advances, nearly all of which have been repaid subsequent to year-end.

Loans not accruing interest and loans contractually past due 90 days or more with regard to payment of principal and/or interest amounted to $28,991,000
and $29,372,000 at December 31, 2010 and 2009, respectively. Interest on loans that are no longer accruing interest would have amounted to $1,510,000 during 2010, $874,000 during 2009, and $214,000 during 2008, under contractual terms of those
loans. Interest income recognized on restructured and non-accrual loans was $1,188,000 for 2010, and immaterial for the years 2009 and 2008.

Suffolk makes loans to its directors and executives, as well as to other related parties in the ordinary course of its business. Loans made to directors
and executives, either directly or indirectly, which exceed $60,000 in aggregate for any one director or executive, totaled $12,099,000 and $14,480,000 at December 31, 2010 and 2009, respectively. Unused portions of lines of credit to directors
and executives, directly or indirectly, totaled $12,840,000 and $12,437,000. New loans totaling $42,475,000 were granted and payments of $44,856,000 were received during 2010.

Note 4  Allowance for Loan Losses

Suffolk management
determined that is was not properly identifying loan losses in the period incurred. This was the result of deficiencies in Suffolks internal controls with respect to credit administration and credit risk management, primarily with regard to
risk-rating as well as with respect to the timing and recognition of charge-offs, impaired loans, and classified loans. As a result, certain loans should have been considered impaired, charged-off or classified. See Note 1 (A) on page 34 for a
detailed description of the financial statement restatement.

Suffolk takes into account applicable guidance under U.S. GAAP, including
particularly ASC 855  Subsequent Events. Under this statement, subsequent events are defined as events or transactions that occur after the balance sheet date but before financial statements are issued or are available to be
issued. This statement requires that entities recognize in the financial statements the effects of all subsequent events that provide additional evidence about conditions that existed as of the balance sheet date, including any estimates underlying
the financial statements. The entity should not recognize subsequent events that provide evidence about conditions that arose after the balance sheet date, but should disclose those events which are so important that nondisclosure would make the
financial statements misleading.

One result of the analysis of subsequent events is that loans which would have been downgraded or charged
off during 2011 through the date of the filing of this Form 10-K/A because of their continuing deterioration, have been recognized in the restated ALLL for the year ended December 31, 2010 since the credit deterioration could be traced to 2010
even though it had been identified after December 31, 2010. This resulted in an increase in charged-off loans totaling approximately $8.0 million for the year ended December 31, 2010. These charge-offs were reflected in the ALLL
calculations as of December 31, 2010.

An analysis of the changes in the allowance for loan losses follows: (in thousands)



|                             |  |              |         |   |      |   |        |      |  |   |        |  
|---------------------------- |  | ------------ | ------- | - | ---- | - | ------ | ---- |  | - | ------ | -
|                             |  | 2010Restated |         |   | 2009 |   |        | 2008 | 
|Balance at beginning of year |  | $            | 12,333  |   |      | $ | 9,051  |      |  | $ | 7,672  |  
|Provision for loan losses    |  |              | 32,086  |   |      |   | 4,275  |      |  |   | 2,050  |  
|Reclass to Allowance for     |  |              |         |   |      |   |        |      |  |   |        |  
|Contingent Liabilities       |  |              | 51      |   |      |   |       |      |  |   | (29    | )
|Loans charged-off            |  |              | (16,238 | ) |      |   | (1,210 | )    |  |   | (1,031 | )
|Recoveries on loans          |  |              | 187     |   |      |   | 217    |      |  |   | 389    |  
|                             |  |              |         |   |      |   |        |      |  |   |        |  
|Balance at end of year       |  | $            | 28,419  |   |      | $ | 12,333 |      |  | $ | 9,051  |  
|                             |  |              |         |   |      |   |        |      |  |   |        |  



Page 42



---

##### Table of Contents

A summary of transactions in the Allowance for Loan Losses follows:



|                                           |  |              |        |  |      |   |       |      |  |   |       | 
|------------------------------------------ |  | ------------ | ------ |  | ---- | - | ----- | ---- |  | - | ----- | 
|Year ended December 31,                    |  | 2010Restated |        |  | 2009 |   |       | 2008 | 
|Balance, January 1,                        |  | $            | 12,333 |  |      | $ | 9,051 |      |  | $ | 7,672 | 
|Loans charged-off:                         |  |              |        |  |      |   |       |      |  |   |       | 
|Commercial, financial & agricultural loans |  |              | 8,501  |  |      |   | 806   |      |  |   | 694   | 
|Commercial real estate mortgages           |  |              | 2,788  |  |      |   |      |      |  |   |      | 
|Real estate  construction loans           |  |              | 3,548  |  |      |   |      |      |  |   |      | 
|Residential mortgages (1st & 2nd liens)    |  |              | 769    |  |      |   |      |      |  |   |      | 
|Home equity loans                          |  |              | 315    |  |      |   |      |      |  |   |      | 
|Consumer loans                             |  |              | 317    |  |      |   | 404   |      |  |   | 337   | 
|Other loans                                |  |              |       |  |      |   |      |      |  |   |      | 
|                                           |  |              |        |  |      |   |       |      |  |   |       | 
|Total Charge-offs                          |  | $            | 16,238 |  |      | $ | 1,210 |      |  | $ | 1,031 | 
|                                           |  |              |        |  |      |   |       |      |  |   |       | 



|                                           |  |      |        |  |      |   |        |      |  |   |       |  
|------------------------------------------ |  | ---- | ------ |  | ---- | - | ------ | ---- |  | - | ----- | -
|Loans recovered after charge-off           |  | 2010 |        |  | 2009 |   |        | 2008 | 
|Commercial, financial & agricultural loans |  |      | 69     |  |      |   | 41     |      |  |   | 155   |  
|Commercial real estate mortgages           |  |      |       |  |      |   |       |      |  |   |      |  
|Real estate  construction loans           |  |      |       |  |      |   |       |      |  |   |      |  
|Residential mortgages (1st & 2nd liens)    |  |      |       |  |      |   |       |      |  |   |      |  
|Home equity loans                          |  |      |       |  |      |   |       |      |  |   |      |  
|Consumer loans                             |  |      | 118    |  |      |   | 176    |      |  |   | 234   |  
|Other loans                                |  |      |       |  |      |   |       |      |  |   |      |  
|                                           |  |      |        |  |      |   |        |      |  |   |       |  
|Total recoveries                           |  | $    | 187    |  |      | $ | 217    |      |  | $ | 389   |  
|                                           |  |      |        |  |      |   |        |      |  |   |       |  
|Net loans charged-off                      |  |      | 16,051 |  |      |   | 993    |      |  |   | 642   |  
|Reclass to Allowance for Contingent        |  |      |        |  |      |   |        |      |  |   |       |  
|Liabilities (1)                            |  |      | 51     |  |      |   |       |      |  |   | (29   | )
|Provision for loan losses                  |  |      | 32,086 |  |      |   | 4,275  |      |  |   | 2,050 |  
|                                           |  |      |        |  |      |   |        |      |  |   |       |  
|Balance, December 31,                      |  | $    | 28,419 |  |      | $ | 12,333 |      |  | $ | 9,051 |  
|                                           |  |      |        |  |      |   |        |      |  |   |       |  



|(1) | Prior year amounts not reclassified due to immateriality.
|--- | ---------------------------------------------------------

At December 31, 2010 and 2009, respectively the Banks investment in impaired loans and the related valuation allowance follows: (in thousands, 2010 restated)



|                    |  |              |         |  |      |   |        | 
|------------------- |  | ------------ | ------- |  | ---- | - | ------ | 
|                    |  | 2010Restated |         |  | 2009 |  
|Recorded investment |  | $            | 100,241 |  |      | $ | 34,342 | 
|Valuation allowance |  |              | 9,416   |  |      |   | 2,995  | 
|                    |  |              |         |  |      |   |        | 

This valuation allowance is included in the allowance for loan losses on the statements of condition.

The qualitative factors are determined based on the various risk characteristics of each loan class. Relevant risk characteristics are as follows:

Commercial, industrial and agricultural loans  Loans in this class are made to businesses. Generally these loans are secured by assets
of the business and repayment is expected from the cash flows of the business. A weakened economy, and resultant decreased consumer and/or business spending will have an effect on the credit quality in this loan class.

Commercial real estate  Loans in this class include income-producing investment properties and owner-occupied real estate used for business
purposes. The underlying properties are generally located largely in our primary market area. The cash flows of the income producing investment properties are adversely impacted by a downturn in the economy as evidenced by increased vacancy rates,
which in turn, will have an effect on credit quality. Generally management obtains annual financial information for borrowers with loans in excess of $1 million in this category. In the case of owner-occupied real estate used for business purposes a
weakened economy and resultant decreased consumer and/or business spending will have an adverse effect on credit quality.

Construction loans
 Loans in this class primarily include land loans to local individuals, contractors and developers for developing the land for sale or for the purpose of making improvements thereon. Repayment is derived from sale of the lots/ units including
any pre-sold units. Credit risk is affected by market conditions, time to sell at an adequate price and cost overruns. To a lesser extent this class includes commercial development projects we finance which in most cases have an interest-only phase
during construction and then convert to permanent financing. Credit risk is affected by construction

delays, cost overruns, market conditions
and the availability of permanent financing, to the extent such permanent financing is not being provided by us.

Residential real estate
 Loans in this class, including home equity loans, are made to and secured by owner-occupied residential real estate and repayment is dependent on the credit quality of the individual borrower. The overall health of the economy, including
unemployment rates and housing prices, will have an effect on the credit quality in this loan class. The Bank generally does not originate loans with a loan-to-value ratio greater than 80 percent and does not grant sub-prime loans.

Consumer loans  Loans in this class may be either secured or unsecured and repayment is dependent on the credit quality of the individual borrower
and, if applicable, sale of the collateral securing the loan (such as automobile, mobile home). Therefore the overall health of the economy, including unemployment rates and housing prices, will have an effect on the credit quality in this loan
class.



Page 43



---

##### Table of Contents

Further information pertaining to the allowance for loan losses at December 31, 2010 is as follows: (in
thousands)



|                                                      |  |                                      |         |  |                       |   |         |                              |  |   |                                        |  |  |                 |         |  |                   |   |        |       |  |   |        |  |  |   |           | 
|----------------------------------------------------- |  | ------------------------------------ | ------- |  | --------------------- | - | ------- | ---------------------------- |  | - | -------------------------------------- |  |  | --------------- | ------- |  | ----------------- | - | ------ | ----- |  | - | ------ |  |  | - | --------- | 
|                                                      |  | Commercial,financial,andagricultural |         |  | Commercialreal estate |   |         | Real estateconstructionloans |  |   | Residentialmortgages(1st and2nd liens) |  |  | Homeequityloans |         |  | Consumerloans (2) |   |        | Total | 
|                                                      |  |                                      |         |  | Restated              |   |         |                              |  |   |                                        |  |  |                 |         |  |                   |  
|Allowance for loan losses:                            |  |                                      |         |  |                       |   |         |                              |  |   |                                        |  |  |                 |         |  |                   |   |        |       |  |   |        |  |  |   |           | 
|Ending balance (total allowance)                      |  | $                                    | 13,826  |  |                       | $ | 9,226   |                              |  | $ | 3,177                                  |  |  | $               | 519     |  |                   | $ | 1,392  |       |  | $ | 279    |  |  | $ | 28,419    | 
|Ending balance: individually evaluated for impairment |  |                                      | 2,845   |  |                       |   | 5,636   |                              |  |   | 935                                    |  |  |                 |        |  |                   |   |       |       |  |   |       |  |  |   | 9,416     | 
|Ending balance: collectively evaluated for impairment |  |                                      | 10,981  |  |                       |   | 3,590   |                              |  |   | 2,242                                  |  |  |                 | 519     |  |                   |   | 1,392  |       |  |   | 279    |  |  |   | 19,003    | 
|Loan balances:                                        |  |                                      |         |  |                       |   |         |                              |  |   |                                        |  |  |                 |         |  |                   |   |        |       |  |   |        |  |  |   |           | 
|Ending balance (loan portfolio) (1)                   |  | $                                    | 248,750 |  |                       | $ | 431,179 |                              |  | $ | 82,720                                 |  |  | $               | 195,993 |  |                   | $ | 84,696 |       |  | $ | 67,814 |  |  | $ | 1,111,152 | 
|Ending balance: individually evaluated for impairment |  |                                      | 17,277  |  |                       |   | 51,540  |                              |  |   | 26,897                                 |  |  |                 | 3,466   |  |                   |   | 986    |       |  |   | 75     |  |  |   | 100,241   | 
|Ending balance: collectively evaluated for impairment |  |                                      | 231,473 |  |                       |   | 379,639 |                              |  |   | 55,823                                 |  |  |                 | 192,527 |  |                   |   | 83,710 |       |  |   | 67,739 |  |  |   | 1,010,911 | 
|                                                      |  |                                      |         |  |                       |   |         |                              |  |   |                                        |  |  |                 |         |  |                   |   |        |       |  |   |        |  |  |   |           | 



|(1) | Other loans of $1,127, not included here, consist of overdraft advances, nearly all of which have been repaid subsequent to year-end.
|--- | -------------------------------------------------------------------------------------------------------------------------------------

|(2) | Net of unearned discount totalling $28 at December 31, 2010.
|--- | ------------------------------------------------------------

The following is a summary of current and past due loans at December 31, 2010: (in thousands)



|                                        |  |                    |       |  |                    |   |       |                           |  |   |               |  |  |         |        |  |             |   |           |  |  |   |           | 
|--------------------------------------- |  | ------------------ | ----- |  | ------------------ | - | ----- | ------------------------- |  | - | ------------- |  |  | ------- | ------ |  | ----------- | - | --------- |  |  | - | --------- | 
|                                        |  | 30-59 dayspast due |       |  | 60-89 dayspast due |   |       | 90 days andover 
past due |  |   | Totalpast due |  |  | Current |        |  | Total loans |  
|                                        |  |                    |       |  | Restated           |   |       |                           |  |   |               |  |  |         |       
|Commercial:                             |  |                    |       |  |                    |   |       |                           |  |   |               |  |  |         |        |  |             |   |           |  |  |   |           | 
|Commercial, financial, and agricultural |  | $                  | 212   |  |                    | $ | 81    |                           |  | $ | 2,382         |  |  | $       | 2,675  |  |             | $ | 246,075   |  |  | $ | 248,750   | 
|Commercial real estate                  |  |                    | 4,375 |  |                    |   | 243   |                           |  |   | 11,601        |  |  |         | 16,219 |  |             |   | 414,960   |  |  |   | 431,179   | 
|Real estate construction loans          |  |                    |      |  |                    |   |      |                           |  |   | 10,481        |  |  |         | 10,481 |  |             |   | 72,239    |  |  |   | 82,720    | 
|Consumer:                               |  |                    |       |  |                    |   |       |                           |  |   |               |  |  |         |        |  |             |   |           |  |  |   |           | 
|Residential mortgages                   |  |                    |       |  |                    |   |       |                           |  |   |               |  |  |         |        |  |             |   |           |  |  |   |           | 
|(1st and 2nd liens)                     |  |                    | 2,162 |  |                    |   | 1,934 |                           |  |   | 3,466         |  |  |         | 7,562  |  |             |   | 188,431   |  |  |   | 195,993   | 
|Home equity loans                       |  |                    | 637   |  |                    |   | 1,140 |                           |  |   | 986           |  |  |         | 2,763  |  |             |   | 81,933    |  |  |   | 84,696    | 
|Consumer loans (2)                      |  |                    | 408   |  |                    |   | 108   |                           |  |   | 75            |  |  |         | 591    |  |             |   | 67,223    |  |  |   | 67,814    | 
|                                        |  |                    |       |  |                    |   |       |                           |  |   |               |  |  |         |        |  |             |   |           |  |  |   |           | 
|Total                                   |  | $                  | 7,794 |  |                    | $ | 3,506 |                           |  | $ | 28,991        |  |  | $       | 40,291 |  |             | $ | 1,070,861 |  |  | $ | 1,111,152 | 
|                                        |  |                    |       |  |                    |   |       |                           |  |   |               |  |  |         |        |  |             |   |           |  |  |   |           | 



|(1) | Other loans of $1,127, not included here, consist of overdraft advances, nearly all of which have been repaid subsequent to year-end.
|--- | -------------------------------------------------------------------------------------------------------------------------------------

|(2) | Net of unearned discount totalling $28 at December 31, 2010.
|--- | ------------------------------------------------------------



Page 44



---

##### Table of Contents

The following is a summary of impaired loans at December 31, 2010 and 2009: (in thousands)



|                                           |  |                                     |        |  |                                       |   |        |                    |  |   |                        |  |  |                                     |       |  |                                       |   |        |                    |  |   |                        |  |  |   |        |  |  |   |       | 
|------------------------------------------ |  | ----------------------------------- | ------ |  | ------------------------------------- | - | ------ | ------------------ |  | - | ---------------------- |  |  | ----------------------------------- | ----- |  | ------------------------------------- | - | ------ | ------------------ |  | - | ---------------------- |  |  | - | ------ |  |  | - | ----- | 
|                                           |  | December 31,
2010Restated           |        |  | December 31, 2009                     |  
|                                           |  | ImpairedLoans withValuationReserves |        |  | ImpairedLoanswithoutValuationReserves |   |        | TotalImpairedLoans |  |   | TotalValuationReserves |  |  | ImpairedLoans withValuationReserves |       |  | ImpairedLoanswithoutValuationReserves |   |        | TotalImpairedLoans |  |   | TotalValuationReserves | 
|Commercial, financial & agricultural loans |  | $                                   | 8,227  |  |                                       | $ | 9,050  |                    |  | $ | 17,277                 |  |  | $                                   | 2,845 |  |                                       | $ | 5,983  |                    |  | $ |                       |  |  | $ | 5,983  |  |  | $ | 1,967 | 
|Commercial real estate mortgages           |  |                                     | 34,301 |  |                                       |   | 17,239 |                    |  |   | 51,540                 |  |  |                                     | 5,636 |  |                                       |   | 15,547 |                    |  |   |                       |  |  |   | 15,547 |  |  |   | 621   | 
|Real estate construction loans             |  |                                     | 6,569  |  |                                       |   | 20,328 |                    |  |   | 26,897                 |  |  |                                     | 935   |  |                                       |   | 10,774 |                    |  |   |                       |  |  |   | 10,774 |  |  |   | 407   | 
|Residential mortgages (1st and 2nd liens)  |  |                                     |       |  |                                       |   | 3,466  |                    |  |   | 3,466                  |  |  |                                     |      |  |                                       |   |       |                    |  |   | 1,820                  |  |  |   | 1,820  |  |  |   |      | 
|Home equity loans                          |  |                                     |       |  |                                       |   | 986    |                    |  |   | 986                    |  |  |                                     |      |  |                                       |   |       |                    |  |   | 65                     |  |  |   | 65     |  |  |   |      | 
|Consumer loans                             |  |                                     |       |  |                                       |   | 75     |                    |  |   | 75                     |  |  |                                     |      |  |                                       |   |       |                    |  |   | 153                    |  |  |   | 153    |  |  |   |      | 
|                                           |  |                                     |        |  |                                       |   |        |                    |  |   |                        |  |  |                                     |       |  |                                       |   |        |                    |  |   |                        |  |  |   |        |  |  |   |       | 
|Total                                      |  | $                                   | 49,097 |  |                                       | $ | 51,144 |                    |  | $ | 100,241                |  |  | $                                   | 9,416 |  |                                       | $ | 32,304 |                    |  | $ | 2,038                  |  |  | $ | 34,342 |  |  | $ | 2,995 | 
|                                           |  |                                     |        |  |                                       |   |        |                    |  |   |                        |  |  |                                     |       |  |                                       |   |        |                    |  |   |                        |  |  |   |        |  |  |   |       | 



|                                                             |  |                          |        |  |      |   |        |      |  |   |       | 
|------------------------------------------------------------ |  | ------------------------ | ------ |  | ---- | - | ------ | ---- |  | - | ----- | 
|                                                             |  | Years Ended December 31, |       
|                                                             |  | 2010Restated             |        |  | 2009 |   |        | 2008 | 
|Average investment in impaired loans                         |  | $                        | 63,101 |  |      | $ | 20,838 |      |  | $ | 1,644 | 
|Interest income recognized on impaired loans                 |  |                          | 4,264  |  |      |   | 957    |      |  |   |      | 
|Interest income recognized on a cash basis on impaired loans |  |                          |       |  |      |   |       |      |  |   |      | 
|                                                             |  |                          |        |  |      |   |        |      |  |   |       | 

The following is a summary of information pertaining to impaired and non-accrual loans: (in thousands)



|                                                        |  |              |         |  |      |   |        | 
|------------------------------------------------------- |  | ------------ | ------- |  | ---- | - | ------ | 
|                                                        |  | December 31, |        
|                                                        |  | 2010Restated |         |  | 2009 |  
|Impaired loans without a valuation allowance            |  | $            | 51,144  |  |      | $ | 2,038  | 
|Impaired loans with a valuation allowance               |  |              | 49,097  |  |      |   | 32,304 | 
|                                                        |  |              |         |  |      |   |        | 
|Total impaired loans                                    |  |              | 100,241 |  |      |   | 34,342 | 
|                                                        |  |              |         |  |      |   |        | 
|Valuation allowance related to impaired loans           |  | $            | 9,416   |  |      | $ | 2,995  | 
|Total non-accrual loans                                 |  |              | 28,991  |  |      |   | 19,124 | 
|Total loans past due 90 days or more and still accruing |  |              |        |  |      |   | 173    | 
|Troubled debt restructurings accruing interest          |  |              | 11,904  |  |      |   | 11,674 | 
|Troubled debt restructurings-nonaccruing                |  |              | 12,140  |  |      |   |       | 
|                                                        |  |              |         |  |      |   |        | 

Additional interest income of approximately $1,510,000, $874,000, and $214,500 respectively, would have been recorded
during the years ended December 31, 2010, 2009 and 2008, respectively, if the loans has performed in accordance with their original terms.

No additional funds are committed to be advanced in connection with impaired loans.



Page 45



---

##### Table of Contents

The following table summarizes loan balances and allocates the allowance for loan losses by risk rating as
of December 31, 2010: (in thousands)



|                                  |  |                                       |         |   |                       |   |         |                              |  |   |                                         |      |  |                  |         |   |                   |   |        |       |  |   |        |   |  |   |           |  
|--------------------------------- |  | ------------------------------------- | ------- | - | --------------------- | - | ------- | ---------------------------- |  | - | --------------------------------------- | ---- |  | ---------------- | ------- | - | ----------------- | - | ------ | ----- |  | - | ------ | - |  | - | --------- | -
|Restated                          | 
|                                  |  | Commercial,financial, andagricultural |         |   | Commercialreal estate |   |         | Real estateconstructionloans |  |   | Residentialmortgages (1stand 2nd liens) |      |  | Home equityloans |         |   | Consumerloans (4) |   |        | Total | 
|Unimpaired loans:                 |  |                                       |         |   |                       |   |         |                              |  |   |                                         |      |  |                  |         |   |                   |   |        |       |  |   |        |   |  |   |           |  
|Total pass loans (1)              |  | $                                     | 202,926 |   |                       | $ | 314,447 |                              |  | $ | 39,530                                  |      |  | $                | 192,527 |   |                   | $ | 83,710 |       |  | $ | 67,739 |   |  | $ | 900,879   |  
|Loss factor (2)                   |  |                                       | 4.80    | % |                       |   | 0.95    | %                            |  |   | 3.96                                    | %    |  |                  | 0.27    | % |                   |   | 1.66   | %     |  |   | 0.41   | % |  |   | 1.83      | %
|                                  |  |                                       |         |   |                       |   |         |                              |  |   |                                         |      |  |                  |         |   |                   |   |        |       |  |   |        |   |  |   |           |  
|Reserve                           |  |                                       | 9,731   |   |                       |   | 2,996   |                              |  |   | 1,567                                   |      |  |                  | 519     |   |                   |   | 1,392  |       |  |   | 279    |   |  |   | 16,484    |  
|Total special mention loans       |  |                                       | 6,291   |   |                       |   | 28,823  |                              |  |   | 1,773                                   |      |  |                  |        |   |                   |   |       |       |  |   |       |   |  |   | 36,887    |  
|Loss factor                       |  |                                       | 4.43    | % |                       |   | 0.91    | %                            |  |   | 4.12                                    | %    |  |                  |         |   |                   |   |        |       |  |   |        |   |  |   | 1.67      | %
|                                  |  |                                       |         |   |                       |   |         |                              |  |   |                                         |      |  |                  |         |   |                   |   |        |       |  |   |        |   |  |   |           |  
|Reserve                           |  |                                       | 279     |   |                       |   | 263     |                              |  |   | 73                                      |      |  |                  |        |   |                   |   |       |       |  |   |       |   |  |   | 615       |  
|Total substandard loans           |  |                                       | 22,256  |   |                       |   | 36,369  |                              |  |   | 14,520                                  |      |  |                  |        |   |                   |   |       |       |  |   |       |   |  |   | 73,145    |  
|Loss factor                       |  |                                       | 4.36    | % |                       |   | 0.91    | %                            |  |   | 4.15                                    | %    |  |                  |         |   |                   |   |        |       |  |   |        |   |  |   | 2.60      | %
|                                  |  |                                       |         |   |                       |   |         |                              |  |   |                                         |      |  |                  |         |   |                   |   |        |       |  |   |        |   |  |   |           |  
|Reserve                           |  |                                       | 971     |   |                       |   | 331     |                              |  |   | 602                                     |      |  |                  |        |   |                   |   |       |       |  |   |       |   |  |   | 1,904     |  
|Impaired loans:                   |  |                                       |         |   |                       |   |         |                              |  |   |                                         |      |  |                  |         |   |                   |   |        |       |  |   |        |   |  |   |           |  
|Total substandard loans           |  |                                       | 16,792  |   |                       |   | 51,540  |                              |  |   | 26,226                                  |      |  |                  | 3,466   |   |                   |   | 986    |       |  |   | 75     |   |  |   | 99,085    |  
|Loss factor                       |  |                                       | 14.37   | % |                       |   | 10.94   | %                            |  |   | 1.01                                    | %(3) |  |                  |         |   |                   |   |        |       |  |   |        |   |  |   | 8.39      | %
|                                  |  |                                       |         |   |                       |   |         |                              |  |   |                                         |      |  |                  |         |   |                   |   |        |       |  |   |        |   |  |   |           |  
|Reserve                           |  |                                       | 2,413   |   |                       |   | 5,636   |                              |  |   | 264                                     |      |  |                  |        |   |                   |   |       |       |  |   |       |   |  |   | 8,313     |  
|Total doubtful loans              |  |                                       | 485     |   |                       |   |        |                              |  |   | 671                                     |      |  |                  |        |   |                   |   |       |       |  |   |       |   |  |   | 1,156     |  
|Loss factor                       |  |                                       | 89.07   | % |                       |   |         |                              |  |   | 100.00                                  | %    |  |                  |         |   |                   |   |        |       |  |   |        |   |  |   | 95.42     | %
|                                  |  |                                       |         |   |                       |   |         |                              |  |   |                                         |      |  |                  |         |   |                   |   |        |       |  |   |        |   |  |   |           |  
|Reserve                           |  |                                       | 432     |   |                       |   |        |                              |  |   | 671                                     |      |  |                  |        |   |                   |   |       |       |  |   |       |   |  |   | 1,103     |  
|                                  |  |                                       |         |   |                       |   |         |                              |  |   |                                         |      |  |                  |         |   |                   |   |        |       |  |   |        |   |  |   |           |  
|Total unimpaired loans            |  | $                                     | 231,473 |   |                       | $ | 379,639 |                              |  | $ | 55,823                                  |      |  | $                | 192,527 |   |                   | $ | 83,710 |       |  | $ | 67,739 |   |  | $ | 1,010,911 |  
|Total reserve on unimpaired loans |  | $                                     | 10,981  |   |                       | $ | 3,590   |                              |  | $ | 2,242                                   |      |  | $                | 519     |   |                   | $ | 1,392  |       |  | $ | 279    |   |  | $ | 19,003    |  
|                                  |  |                                       |         |   |                       |   |         |                              |  |   |                                         |      |  |                  |         |   |                   |   |        |       |  |   |        |   |  |   |           |  



|(1) | Other loans of $1,127, not included here, consist of overdraft advances, nearly all of which have been repaid subsequent to year-end.
|--- | -------------------------------------------------------------------------------------------------------------------------------------

|(2) | Loss factor calculation is specific reserves as a percentage of balance for a portfolio segment.
|--- | ------------------------------------------------------------------------------------------------

|(3) | Loss factor is driven by higher collateral positions and charge offs taken within this portfolio segment.
|--- | ---------------------------------------------------------------------------------------------------------

|(4) | Net of unearned discount.
|--- | -------------------------

CREDIT QUALITY INFORMATION

The Bank utilizes an eight grade risk rating system for commercial loans, commercial real estate and construction loans as follows:

Risk Grade 1 -4 Pass

Risk Grade 5 Special Mention:

Loans which possess some credit deficiency or potential weakness which deserves close attention. Such loans pose an unwarranted financial risk that, if
not corrected, could weaken the loan by adversely impacting the future repayment ability of the borrower. The key distinctions of a Special Mention classification are that (1) it is indicative of an unwarranted level of risk and
(2) weaknesses are considered potential, not defined, impairments to the primary source of repayment.

Risk Grade
6 Substandard:

One or more of the following characteristics may be exhibited in loans classified Substandard:



| |  |  | Loans which possess a defined credit weakness. The likelihood that a loan will be paid from the primary source of repayment is uncertain. Financial
deterioration is under way and very close attention is warranted to ensure that the loan is collected without loss.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Loans are inadequately protected by the current net worth and paying capacity of the obligor.
| | - |  | ---------------------------------------------------------------------------------------------



| |  |  | The primary source of repayment is gone, and the Bank is forced to rely on a secondary source of repayment, such as collateral liquidation or
guarantees.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Loans have a distinct possibility that the Bank will sustain some loss if deficiencies are not corrected.
| | - |  | ---------------------------------------------------------------------------------------------------------



| |  |  | Unusual courses of action are needed to maintain a high probability of repayment.
| | - |  | ---------------------------------------------------------------------------------



| |  |  | The borrower is not generating enough cash flow to repay loan principal; however, it continues to make interest payments.
| | - |  | -------------------------------------------------------------------------------------------------------------------------



| |  |  | The lender is forced into a subordinated or unsecured position due to flaws in documentation.
| | - |  | ---------------------------------------------------------------------------------------------



| |  |  | Loans have been restructured so that payment schedules, terms, and collateral represent concessions to the borrower when compared to the
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------



Page 46



---

##### Table of Contents

| | normal loan terms.
| | ------------------



| |  |  | The lender is seriously contemplating foreclosure or legal action due to the apparent deterioration in the loan.
| | - |  | ----------------------------------------------------------------------------------------------------------------



| |  |  | There is a significant deterioration in market conditions to which the borrower is highly vulnerable.
| | - |  | -----------------------------------------------------------------------------------------------------

Risk Grade 7 Doubtful:

One or more of the
following characteristics may be present in loans classified Doubtful:



| |  |  | Loans have all of the weaknesses of those classified as Substandard. However, based on existing conditions, these weaknesses make full collection of
principal highly improbable.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The primary source of repayment is gone, and there is considerable doubt as to the quality of the secondary source of repayment.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------



| |  |  | The possibility of loss is high but because of certain important pending factors which may strengthen the loan, loss classification is deferred until
the exact status of repayment is known.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Risk Grade 8 Loss:

Loans are considered uncollectible and of such little value that continuing to carry them as assets is not feasible. Loans will be classified Loss when it is neither practical nor desirable to defer
writing off or reserving all or a portion of a basically worthless asset, even though partial recovery may be possible at some time in the future.

The Bank considers real estate, home equity and consumer loans secured by real estate (such as mobile homes) that are contractually past due 90 days or more or where legal action has commenced against the
borrower to be substandard. The Bank follows the Federal Financial Institutions Examination Council (FFIEC) Uniform Retail Credit Classification guidelines.

The Bank formally reviews the ratings on all commercial and industrial, commercial real estate and construction loans greater than $1 million annually. Quarterly, the Bank engages an independent
third-party to review a significant portion of loans within these segments. Management uses the results of these reviews as part of its annual review process.

The following table identifies credit risk by the internally assigned grade: (in thousands)



|                |  |                                                  |         |  |                          |   |         |                              |  |   |                                         |  |  |                  |         |  |                |   |        |       |  |   |        |  |  |   |           | 
|--------------- |  | ------------------------------------------------ | ------- |  | ------------------------ | - | ------- | ---------------------------- |  | - | --------------------------------------- |  |  | ---------------- | ------- |  | -------------- | - | ------ | ----- |  | - | ------ |  |  | - | --------- | 
|                |  | Credit Risk Profile By Internally Assigned Grade |        
|                |  | Restated                                         |        
|                |  | Commercial Credit Exposure                       |         |  | Consumer Credit Exposure |  
|                |  | Commercial,financial, andagricultural            |         |  | Commercialreal estate    |   |         | Real estateconstructionloans |  |   | Residentialmortgages (1stand 2nd liens) |  |  | Home equityloans |         |  | Consumer loans |   |        | Total | 
|Grade:          |  |                                                  |         |  |                          |   |         |                              |  |   |                                         |  |  |                  |         |  |                |   |        |       |  |   |        |  |  |   |           | 
|Pass (1)        |  | $                                                | 202,926 |  |                          | $ | 314,447 |                              |  | $ | 39,530                                  |  |  | $                | 192,527 |  |                | $ | 83,710 |       |  | $ | 67,739 |  |  | $ | 900,879   | 
|Special mention |  |                                                  | 6,291   |  |                          |   | 28,823  |                              |  |   | 1,773                                   |  |  |                  |        |  |                |   |       |       |  |   |       |  |  |   | 36,887    | 
|Substandard     |  |                                                  | 39,048  |  |                          |   | 87,909  |                              |  |   | 40,746                                  |  |  |                  | 3,466   |  |                |   | 986    |       |  |   | 75     |  |  |   | 172,230   | 
|Doubtful        |  |                                                  | 485     |  |                          |   |        |                              |  |   | 671                                     |  |  |                  |        |  |                |   |       |       |  |   |       |  |  |   | 1,156     | 
|                |  |                                                  |         |  |                          |   |         |                              |  |   |                                         |  |  |                  |         |  |                |   |        |       |  |   |        |  |  |   |           | 
|Total           |  | $                                                | 248,750 |  |                          | $ | 431,179 |                              |  | $ | 82,720                                  |  |  | $                | 195,993 |  |                | $ | 84,696 |       |  | $ | 67,814 |  |  | $ | 1,111,152 | 
|                |  |                                                  |         |  |                          |   |         |                              |  |   |                                         |  |  |                  |         |  |                |   |        |       |  |   |        |  |  |   |           | 



|(1) | Other loans of $1,127, not included here, consist of overdraft advances, nearly all of which have been repaid subsequent to year-end. This presentation is net of
unearned discount.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Page 47



---

##### Table of Contents

Note 5  Premises and Equipment

The following table details premises and equipment: (in thousands)



|                                          |  |                       |               |  |      |   |         |      |  |   |         |  
|----------------------------------------- |  | --------------------- | ------------- |  | ---- | - | ------- | ---- |  | - | ------- | -
|                                          |  | EstimatedUseful Lives |               |  | 2010 |   |         | 2009 | 
|Land                                      |  |                       | Indefinite    |  |      | $ | 3,326   |      |  | $ | 3,326   |  
|Premises                                  |  |                       | 30 - 40 years |  |      |   | 24,601  |      |  |   | 21,527  |  
|Furniture, fixtures & equipment           |  |                       | 2 - 7 years   |  |      |   | 25,276  |      |  |   | 25,614  |  
|Leasehold improvements                    |  |                       | 2 - 25 years  |  |      |   | 3,968   |      |  |   | 3,517   |  
|                                          |  |                       |               |  |      |   | 57,171  |      |  |   | 53,984  |  
|Accumulated depreciation and amortization |  |                       |               |  |      |   | (31,623 | )    |  |   | (30,638 | )
|                                          |  |                       |               |  |      |   |         |      |  |   |         |  
|Balance at end of year                    |  |                       |               |  |      | $ | 25,548  |      |  | $ | 23,346  |  
|                                          |  |                       |               |  |      |   |         |      |  |   |         |  

Premises and accumulated depreciation and amortization includes amounts related to property under capital lease of
$2,845,000, as of December 31, 2010. There were no amounts related to capital leases recorded as of December 31, 2009.

Depreciation
and amortization charged to operations amounted to $2,535,000, $2,555,000, and $2,469,000 during 2010, 2009, and 2008, respectively. Depreciation and amortization charged to operations includes amounts related to property under capital lease of
$50,000 entered into during 2010.

Note 6  Deposits

The following table summarizes the contractual maturities of time deposits during the years after 2010: (in thousands)



|                                       |  |                         |         |  |                    |   |        | 
|-------------------------------------- |  | ----------------------- | ------- |  | ------------------ | - | ------ | 
|Year during which Time Deposit Matures |  | Time Deposits> $100,000 |         |  | Other TimeDeposits |  
|2011                                   |  | $                       | 184,130 |  |                    | $ | 70,329 | 
|2012                                   |  |                         | 11,567  |  |                    |   | 13,356 | 
|2013                                   |  |                         | 5,672   |  |                    |   | 6,071  | 
|2014                                   |  |                         | 1,939   |  |                    |   | 2,721  | 
|2015                                   |  |                         | 6,788   |  |                    |   | 4,722  | 
|                                       |  |                         |         |  |                    |   |        | 
|Total                                  |  | $                       | 210,096 |  |                    | $ | 97,199 | 
|                                       |  |                         |         |  |                    |   |        | 

Note 7  Borrowings

Presented below is information concerning short- and long- term interest-bearing liabilities  principally Federal Home Loan Bank Borrowings, Securities Sold Under Agreements to Repurchase, and
Federal Funds Purchased  and their related weighted-average interest rates for the years 2010 and 2009: (dollars in thousands)



|                                                       |  |      |         |   |      |   |         |  
|------------------------------------------------------ |  | ---- | ------- | - | ---- | - | ------- | -
|December 31,                                           |  | 2010 |         |   | 2009 |  
|Daily average outstanding                              |  | $    | 93,169  |   |      | $ | 131,986 |  
|Total interest cost                                    |  |      | 1,670   |   |      |   | 2,974   |  
|Average interest rate paid                             |  |      | 1.79    | % |      |   | 2.25    | %
|Maximum amount outstanding at any month-end            |  | $    | 177,500 |   |      | $ | 225,620 |  
|December 31, balance                                   |  |      | 40,000  |   |      |   | 150,800 |  
|Weighted-average interest rate on balances outstanding |  |      | 3.41    | % |      |   | 1.62    | %
|                                                       |  |      |         |   |      |   |         |  

The following tables summarize the components of short-term and long-term borrowings as of December 31, 2010 and
2009: (in thousands)



|                                                       |  |                      |         |   |                     |   |        |       |  |   |         |  
|------------------------------------------------------ |  | -------------------- | ------- | - | ------------------- | - | ------ | ----- |  | - | ------- | -
|December 31, 2010                                      |  | Short-TermBorrowings |         |   | Long-TermBorrowings |   |        | Total | 
|Daily average outstanding                              |  | $                    | 53,169  |   |                     | $ | 40,000 |       |  | $ | 93,169  |  
|Total interest cost                                    |  |                      | 306     |   |                     |   | 1,364  |       |  |   | 1,670   |  
|Average interest rate paid                             |  |                      | 0.58    | % |                     |   | 3.41   | %     |  |   | 1.79    | %
|Maximum amount outstanding at any month-end            |  | $                    | 137,500 |   |                     | $ | 40,000 |       |  | $ | 177,500 |  
|December 31, balance                                   |  |                      |        |   |                     |   | 40,000 |       |  |   | 40,000  |  
|Weighted-average interest rate on balances outstanding |  |                      |        | % |                     |   | 3.41   | %     |  |   | 3.41    | %
|                                                       |  |                      |         |   |                     |   |        |       |  |   |         |  
|                                                       |  |                      |        
|December 31, 2009                                      |  | Short-TermBorrowings |         |   | Long-TermBorrowings |   |        | Total | 
|Daily average outstanding                              |  | $                    | 91,986  |   |                     | $ | 40,000 |       |  | $ | 131,986 |  
|Total interest cost                                    |  |                      | 1,610   |   |                     |   | 1,364  |       |  |   | 2,974   |  
|Average interest rate paid                             |  |                      | 1.75    | % |                     |   | 3.41   | %     |  |   | 2.25    | %
|Maximum amount outstanding at any month-end            |  | $                    | 185,620 |   |                     | $ | 40,000 |       |  | $ | 225,620 |  
|December 31, balance                                   |  |                      | 110,800 |   |                     |   | 40,000 |       |  |   | 150,800 |  
|Weighted-average interest rate on balances outstanding |  |                      | 0.98    | % |                     |   | 3.41   | %     |  |   | 1.62    | %
|                                                       |  |                      |         |   |                     |   |        |       |  |   |         |  

For purposes of borrowing, Suffolk has no assets pledged as collateral to the Federal Reserve Bank as of
December 31, 2010 and 2009. Assets pledged as collateral to the Federal Home Loan Bank (FHLB) as of December 31, 2010 and 2009 totaled $356,349,000 and $330,471,000, consisting of eligible loans and investment securities as
determined under FHLB borrowing guidelines. (See also Note 17 -Subsequent Events)

Note 8 
Stockholders Equity

Suffolk has a Dividend Reinvestment Plan. Stockholders can reinvest dividends in common stock of Suffolk at a 3
percent discount from market value on newly issued shares. Shareholders may also make additional cash purchases at market value. There were 54,305, 30,498 and 13,969 shares issued in 2010, 2009 and 2008, respectively.

At December 31, 2010, Suffolk has a Stock Incentive Plan (the Plan) under which 500,000 shares of Suffolks common stock were
originally reserved for issuance to key employees and directors, and of which none have been issued at that date. Options are awarded by a committee appointed by the Board of Directors. The Plan provides that the option price shall not be less than
the fair value of the common stock on the date the option is granted. All options are exercisable for a period of ten years or less. The Plan provides for but does not require the grant of stock appreciation rights that the holder may exercise
instead of the underlying option. When the stock appreciation right is exercised, the underlying option is canceled. The optionee receives shares of common stock with a fair market value equal to the excess of the fair value of the shares subject to
the option at the time of exercise (or the portion thereof so exercised) over the aggregate option price of the shares set forth in the option agreement. The exercise of stock appreciation rights is treated as the exercise of the underlying option.
Options vest after one year and expire after ten years. Compensation (benefit) expense related to stock appreciation rights amounted to approximately



Page 48



---

##### Table of Contents

($253,000), ($174,000), and $104,000, for the years ended December 31, 2010, 2009, and 2008,
respectively.

The following table presents the options granted, exercised, or expired during each of the past three years:



|                              |  |        |         |   |                    |   |       | 
|----------------------------- |  | ------ | ------- | - | ------------------ | - | ----- | 
|                              |  | Shares |         |   | Wtd. Avg. Exercise |  
|Balance at December 31, 2007  |  |        | 141,500 |   |                    | $ | 27.61 | 
|Options granted               |  |        | 17,000  |   |                    |   | 31.18 | 
|Options exercised             |  |        |        |   |                    |   |      | 
|Options expired or terminated |  |        | (16,000 | ) |                    |   | 32.83 | 
|                              |  |        |         |   |                    |   |       | 
|Balance at December 31, 2008  |  |        | 142,500 |   |                    | $ | 27.45 | 
|Options granted               |  |        | 15,000  |   |                    |   | 28.30 | 
|Options exercised             |  |        | (3,000  | ) |                    |   |      | 
|Options expired or terminated |  |        |        |   |                    |   | 13.13 | 
|                              |  |        |         |   |                    |   |       | 
|Balance at December 31, 2009  |  |        | 154,500 |   |                    | $ | 27.81 | 
|Options granted               |  |        |        |   |                    |   |      | 
|Options exercised             |  |        | (29,000 | ) |                    |   | 14.44 | 
|Options expired or terminated |  |        | (36,000 | ) |                    |   | 32.32 | 
|                              |  |        |         |   |                    |   |       | 
|Balance at December 31, 2010  |  |        | 89,500  |   |                    | $ | 30.32 | 
|                              |  |        |         |   |                    |   |       | 

The following table presents additional information:



|                                                                               |  |      |        |  |      |   |         |      |  |   |         |  
|------------------------------------------------------------------------------ |  | ---- | ------ |  | ---- | - | ------- | ---- |  | - | ------- | -
|At, or during, year ended December 31,                                         |  | 2010 |        |  | 2009 |   |         | 2008 | 
|Average remaining contractual life in years                                    |  |      | 4.75   |  |      |   | 4.83    |      |  |   | 5.26    |  
|Exercisable options (vested)                                                   |  |      | 89,500 |  |      |   | 139,500 |      |  |   | 127,500 |  
|Options granted during the year:                                               |  |      |        |  |      |   |         |      |  |   |         |  
|Options granted                                                                |  |      |       |  |      |   | 15,000  |      |  |   | 17,000  |  
|Weighted average fair value of options (Black-Scholes model) at date of grant: |  |      |       |  |      | $ | 9.24    |      |  | $ | 10.38   |  
|Black-Scholes Assumptions:                                                     |  |      |        |  |      |   |         |      |  |   |         |  
|Risk-free interest rate                                                        |  |      |       |  |      |   | 3.17    | %    |  |   | 3.59    | %
|Expected dividend yield                                                        |  |      |       |  |      |   | 3.06    | %    |  |   | 2.82    | %
|Expected life in years                                                         |  |      |       |  |      |   | 10      |      |  |   | 10      |  
|Expected volatility                                                            |  |      |       |  |      |   | 36.90   | %    |  |   | 35.40   | %
|                                                                               |  |      |        |  |      |   |         |      |  |   |         |  
|No options were granted during 2010.                                           |  |      |        |  |      |   |         |      |  |   |         |  

The following table details contractual weighted-averages lives of outstanding options at various prices:



|                                |  |                             |        |  |                  |   |        |            |  |   |        | 
|------------------------------- |  | --------------------------- | ------ |  | ---------------- | - | ------ | ---------- |  | - | ------ | 
|                                |  | By range of exercise prices |       
|from                            |  | $                           | 13.13  |  |                  | $ | 28.30  |            |  | $ | 34.39  | 
|to                              |  |                             | 15.50  |  |                  |   | 32.90  |            |  |   | 34.95  | 
|Outstanding stock options       |  |                             | 10,000 |  |                  |   | 57,000 |            |  |   | 22,500 | 
|Weighted-average remaining life |  |                             | 0.05   |  |                  |   | 5.71   |            |  |   | 4.40   | 
|Weighted-average exercise price |  | $                           | 15.50  |  |                  | $ | 31.17  |            |  | $ | 34.76  | 
|Exercisable stock options       |  |                             | 10,000 |  |                  |   | 57,000 |            |  |   | 22,500 | 
|Weighted-average remaining life |  |                             | 0.05   |  |                  |   | 5.71   |            |  |   | 4.40   | 
|Weighted-average exercise price |  | $                           | 15.50  |  |                  | $ | 31.17  |            |  | $ | 34.76  | 
|                                |  |                            
|                                |  |                             |        |  | Weighted-average |  
|At all prices                   |  | Options                     |        |  | price            |   |        | life (yrs) | 
|Total outstanding               |  |                             | 89,500 |  |                  | $ | 30.32  |            |  |   | 4.75   | 
|Total exerciseable              |  |                             | 89,500 |  |                  | $ | 30.32  |            |  |   | 4.75   | 
|                                |  |                             |        |  |                  |   |        |            |  |   |        | 

All dividends must conform to applicable statutory requirements. Under 12 USC 56-9, a national bank may not pay a
dividend on its common stock if the dividend would exceed net undivided profits then on hand. Further, under 12 USC 60, a national bank must obtain prior approval from the Office of the Comptroller of the Currency (OCC) to pay dividends
on either common or preferred stock that would exceed the banks net profits for the current year combined with retained net profits (net profits minus dividends paid during that period) from the prior two years. The ability of the Bank to pay
dividends to Suffolk is subject to certain regulatory restrictions. Generally, dividends declared in a given year by a national bank are limited to its net profit, as defined by regulatory agencies, for that year, combined with its retained net
income for the preceding two years, less any required transfer to surplus or to fund for the retirement of any preferred stock of which the Bank has none as of December 31, 2010. In addition, a national bank may not pay any dividends in an
amount greater than its undivided profits and a national bank may not declare any dividends if such declaration would leave the bank inadequately capitalized. Therefore, the ability of the Bank to declare dividends will depend on its future net
income and capital requirements. In addition, under the Agreement the Bank is required to establish a dividend policy that will permit the declaration of a dividend only when the Bank is in compliance with its capital program and with the prior
written determination of no supervisory objection by the OCC and the Federal Reserve Bank of New York. At December 31, 2010, approximately $35,925,000 was available for dividends from the Bank to Suffolk Bancorp.

Note 9  Income Taxes

The following table presents the provision for income taxes in the consolidated statements of income which is comprised of the following: (in thousands)



|          |  |         |  |              |         |   |      |   |        |      |  |   |        |  
|--------- |  | ------- |  | ------------ | ------- | - | ---- | - | ------ | ---- |  | - | ------ | -
|          |  |         |  | 2010Restated |         |   | 2009 |   |        | 2008 | 
|Current:  |  | Federal |  | $            | 5,043   |   |      | $ | 9,023  |      |  | $ | 10,575 |  
|          |  | State   |  |              | 848     |   |      |   | 1,098  |      |  |   | 1,382  |  
|          |  |         |  |              |         |   |      |   |        |      |  |   |        |  
|          |  |         |  |              | 5,891   |   |      |   | 10,121 |      |  |   | 11,957 |  
|Deferred: |  | Federal |  |              | (5,691  | ) |      |   | (143   | )    |  |   | (487   | )
|          |  | State   |  |              | (1,505) |   |      |   | (148)  |      |  |   | (46)   |  
|          |  |         |  |              |         |   |      |   |        |      |  |   |        |  
|          |  |         |  |              | (7,196) |   |      |   | (291)  |      |  |   | (533)  |  
|          |  |         |  |              |         |   |      |   |        |      |  |   |        |  
|Total     |  |         |  | $            | (1,305  | ) |      | $ | 9,830  |      |  | $ | 11,424 |  
|          |  |         |  |              |         |   |      |   |        |      |  |   |        |  

The total tax expense was different from the amounts computed by applying the federal income tax rate because of the
following:



|                                              |  |              |     |    |      |  |    |      |  |  |    |   
|--------------------------------------------- |  | ------------ | --- | -- | ---- |  | -- | ---- |  |  | -- | --
|                                              |  | 2010Restated |     |    | 2009 |  |    | 2008 | 
|Federal income tax expense at statutory rates |  |              | 35  | %  |      |  | 35 | %    |  |  | 35 | % 
|Tax-exempt interest                           |  |              | (55 | %) |      |  | (8 | %)   |  |  | (6 | %)
|State income taxes net of federal benefit     |  |              | (8  | %) |      |  | 2  | %    |  |  | 2  | % 
|Other                                         |  |              | 2   | %  |      |  | 1  | %    |  |  | 1  | % 
|                                              |  |              |     |    |      |  |    |      |  |  |    |   
|                                              |  |              |    
|Total                                         |  |              | (26 | %) |      |  | 30 | %    |  |  | 32 | % 
|                                              |  |              |     |    |      |  |    |      |  |  |    |   



Page 49



---

##### Table of Contents

The effects of temporary differences between tax and financial accounting that create significant
deferred-tax assets and liabilities at December 31, 2010 and 2009, and the recognition of income and expense for purposes of tax and financial reporting, are presented below: (in thousands)



|                                   |  |          |        |   |      |   |        | 
|---------------------------------- |  | -------- | ------ | - | ---- | - | ------ | 
|                                   |  | 2010     |        |   | 2009 |  
|                                   |  | Restated |        |   |      |  
|Deferred tax assets:               |  |          |        |   |      |   |        | 
|Provision for possible loan losses |  | $        | 11,520 |   |      | $ | 5,008  | 
|Post-retirement benefits           |  |          | 519    |   |      |   | 498    | 
|Deferred compensation              |  |          | 2,001  |   |      |   | 2,012  | 
|Unfunded pension obligation        |  |          | 2,299  |   |      |   | 2,414  | 
|Other                              |  |          | 1,839  |   |      |   | 1,105  | 
|                                   |  |          |        |   |      |   |        | 
|Total deferred tax assets          |  |          | 18,178 |   |      |   | 11,037 | 
|                                   |  |          |        |   |      |   |        | 
|Deferred tax liabilities:          |  |          |        |   |      |   |        | 
|Securities available for sale      |  |          | (4,975 | ) |      |   | 3,676  | 
|Other                              |  |          | (1,076 | ) |      |   | 1,132  | 
|                                   |  |          |        |   |      |   |        | 
|Total deferred tax liabilities     |  |          | (6,051 | ) |      |   | 4,808  | 
|                                   |  |          |        |   |      |   |        | 
|Net deferred tax asset             |  | $        | 12,127 |   |      | $ | 6,229  | 
|                                   |  |          |        |   |      |   |        | 

Suffolk had unrecognized tax benefits including interest of approximately $41,000 as of December 31, 2010 and
approximately $50,000 as of December 31, 2009. Changes in unrecognized tax benefits consist of the following: (in thousands)



|                                          |  |       |    |   |         |   |    |       |  |   |    |  
|----------------------------------------- |  | ----- | -- | - | ------- | - | -- | ----- |  | - | -- | -
|                                          |  | Total |    |   | Federal |   |    | State | 
|Balance 12/31/09                          |  | $     | 50 |   |         | $ | 40 |       |  | $ | 10 |  
|Additions from current year tax positions |  |       |   |   |         |   |   |       |  |   |   |  
|Additions from prior year tax positions   |  |       |   |   |         |   |   |       |  |   |   |  
|Reductions for prior year tax positions   |  |       | (9 | ) |         |   | (8 | )     |  |   | (1 | )
|Settlements                               |  |       |   |   |         |   |   |       |  |   |   |  
|                                          |  |       |    |   |         |   |    |       |  |   |    |  
|Balance 12/31/10 (Restated)               |  | $     | 41 |   |         | $ | 32 |       |  | $ | 9  |  
|                                          |  |       |    |   |         |   |    |       |  |   |    |  

Suffolk recognizes interest and penalties accrued relating to unrecognized tax benefits in income tax expense. There is
no accrued interest relating to uncertain tax positions as of December 31, 2010. Suffolk files income tax returns in the U.S. federal jurisdiction and in New York State. Federal returns are subject to audits by tax authorities beginning with
the 2007 tax year. New York State returns are subject to audits by tax authorities beginning with the 2007 tax year. It is not anticipated that the unrecognized tax benefits will significantly change over the next 12 months.

Note 10  Employee Benefits

(A) Retirement Plan  Suffolk has a noncontributory defined benefit pension plan available to all full-time employees who are at least 21 years old and have completed at least one year of
employment. The plan is governed by the rules and regulations in the Prototype Plan of the New York Bankers Association Retirement System and the Retirement System Adoption Agreement executed by the Bank. For purposes of investment, the plan
contributions are pooled with those of other participants in the system.

The following tables set forth the status of Suffolk Bancorps
combined plan as of December 31, 2010 and December 31, 2009, the time at which the annual valuation of the plan is made. (Tables as presented in thousands)

The following table sets forth the plans change in benefit obligation:



|                                    |  |      |        |   |      |   |        |  
|----------------------------------- |  | ---- | ------ | - | ---- | - | ------ | -
|                                    |  | 2010 |        |   | 2009 |  
|Benefit obligation at start of year |  | $    | 35,250 |   |      | $ | 32,262 |  
|Service cost                        |  |      | 1,805  |   |      |   | 1,683  |  
|Interest cost                       |  |      | 2,039  |   |      |   | 1,884  |  
|Actuarial loss                      |  |      | 5,122  |   |      |   | 785    |  
|Benefits paid                       |  |      | (1,646 | ) |      |   | (1,364 | )
|                                    |  |      |        |   |      |   |        |  
|Benefit obligation at end of year   |  | $    | 42,570 |   |      | $ | 35,250 |  
|                                    |  |      |        |   |      |   |        |  

The following table sets forth the plans change in plan assets:



|                                           |  |      |        |   |      |   |        |  
|------------------------------------------ |  | ---- | ------ | - | ---- | - | ------ | -
|                                           |  | 2010 |        |   | 2009 |  
|Fair value of plan assets at start of year |  | $    | 29,305 |   |      | $ | 20,646 |  
|Actual return on plan assets               |  |      | 2,471  |   |      |   | 4,388  |  
|Employer contribution                      |  |      | 2,700  |   |      |   | 5,633  |  
|Benefits paid                              |  |      | (1,646 | ) |      |   | (1,362 | )
|                                           |  |      |        |   |      |   |        |  
|Fair value of plan assets at end of year   |  | $    | 32,830 |   |      | $ | 29,305 |  
|                                           |  |      |        |   |      |   |        |  

The following table presents the plans funded status:



|                                |  |      |         |   |      |   |         |  
|------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|                                |  | 2010 |         |   | 2009 |  
|Prepaid Pension Cost            |  | $    | 7,245   |   |      | $ | 6,962   |  
|Unrecognized Net Loss           |  |      | (16,992 | ) |      |   | (12,919 | )
|Unrecognized Prior Service Cost |  |      | 8       |   |      |   | 12      |  
|                                |  |      |         |   |      |   |         |  
|Under Funded Status             |  | $    | (9,739  | ) |      | $ | (5,945  | )
|                                |  |      |         |   |      |   |         |  

A transition adjustment in the amount of $1,297,000 was recorded in 2008 for the 2007 plan year. In December 2010,
Suffolk made an annual minimum contribution of $2,700,000 for the plan year ending September 30, 2011. There is no additional minimum required contribution for the plan year ending September 30, 2011.

The following table presents estimated benefits to be paid during the years indicated:



|          |  |                      |  |  |                     |    |  |  |     | 
|--------- |  | -------------------- |  |  | ------------------- | -- |  |  | --- | 
|          |  | Qualifiedpensionplan |  |  | Post-retirementplan |   
|2011      |  | $1,507               |  |  | $                   | 63 | 
|2012      |  | 1,622                |  |  |                     | 65 | 
|2013      |  | 1,760                |  |  |                     | 67 | 
|2014      |  | 1,953                |  |  |                     | 69 | 
|2015      |  | 2,144                |  |  |                     | 71 | 
|2016-2020 |  |                      |  |  | 12,947              |    |  |  | 385 | 
|          |  |                      |  |  |                     |    |  |  |     | 



Page 50



---

##### Table of Contents

The following table summarizes the net periodic pension cost:



|                                                                                              |  |      |        |   |      |   |        |      |  |   |        |  
|--------------------------------------------------------------------------------------------- |  | ---- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | -
|                                                                                              |  | 2010 |        |   | 2009 |   |        | 2008 | 
|Service cost                                                                                  |  | $    | 1,805  |   |      | $ | 1,683  |      |  | $ | 1,354  |  
|Interest cost on projected benefit obligations                                                |  |      | 2,039  |   |      |   | 1,884  |      |  |   | 1,633  |  
|Expected return on plan assets                                                                |  |      | (2,150 | ) |      |   | (1,561 | )    |  |   | (2,082 | )
|Net amortization & deferral                                                                   |  |      | 724    |   |      |   | 965    |      |  |   | (4     | )
|                                                                                              |  |      |        |   |      |   |        |      |  |   |        |  
|Net periodic pension cost                                                                     |  | $    | 2,418  |   |      | $ | 2,971  |      |  | $ | 901    |  
|                                                                                              |  |      |        |   |      |   |        |      |  |   |        |  
|Other changes in plan assets and benefit obligations recognized in other comprehensive income |  |      |        |   |      |   |        |      |  |   |        |  
|Transition adjustment                                                                         |  | $    |       |   |      | $ |       |      |  | $ | 652    |  
|Net actuarial (gain) loss                                                                     |  |      | 2,419  |   |      |   | (1,798 | )    |  |   | 8,016  |  
|Amortization of service cost                                                                  |  |      | 2      |   |      |   | 2      |      |  |   | 2      |  
|                                                                                              |  |      |        |   |      |   |        |      |  |   |        |  
|Total recognized in other comprehensive (income) loss                                         |  | $    | 2,421  |   |      | $ | (1,796 | )    |  | $ | 8,670  |  
|                                                                                              |  |      |        |   |      |   |        |      |  |   |        |  
|Total recognized in net periodic pension cost and other comprehensive loss (income)           |  | $    | 4,839  |   |      | $ | 1,175  |      |  | $ | 9,571  |  
|                                                                                              |  |      |        |   |      |   |        |      |  |   |        |  
|Weighted-average discount rate                                                                |  |      | 5.89   | % |      |   | 5.95   | %    |  |   | 6.29   | %
|Rate of increase in future compensation                                                       |  |      | 3.50   | % |      |   | 3.50   | %    |  |   | 3.50   | %
|Expected long-term rate of return on assets                                                   |  |      | 7.50   | % |      |   | 7.50   | %    |  |   | 7.50   | %
|                                                                                              |  |      |        |   |      |   |        |      |  |   |        |  

The following table summarizes the net periodic pension cost expected for the year ended December 31, 2011. This
expense amount is subject to change if a significant plan-related event should occur before the end of fiscal 2011.



|                                               |  |      |        |  
|---------------------------------------------- |  | ---- | ------ | -
|                                               |  | 2011 |       
|Service cost                                   |  | $    | 2,179  |  
|Interest cost on projected benefit obligations |  |      | 2,250  |  
|Expected return on plan assets                 |  |      | (2,238 | )
|Net amortization & deferral                    |  |      | 974    |  
|                                               |  |      |        |  
|Net periodic pension cost                      |  | $    | 3,165  |  
|                                               |  |      |        |  
|Weighted-average discount rate                 |  |      | 5.38   | %
|Rate of increase in future compensation        |  |      | 3.50   | %
|Expected long-term rate of return on assets    |  |      | N/A    |  
|                                               |  |      |        |  

Plan Assets

Suffolks pension plan weighted-average asset allocations at December 31, 2010 and 2009, by asset category are as follows:



|                  |  |                |     |   |      |  |     |  
|----------------- |  | -------------- | --- | - | ---- |  | --- | -
|                  |  | atDecember 31, |    
|                  |  | 2010           |     |   | 2009 | 
|Asset category    |  |                |     |   |      |  |     |  
|Cash              |  |                | 11  | % |      |  | 13  | %
|Equity Securities |  |                | 48  | % |      |  | 46  | %
|Debt Securities   |  |                | 41  | % |      |  | 41  | %
|Other             |  |                | 0   | % |      |  | 0   | %
|                  |  |                |     |   |      |  |     |  
|Total             |  |                | 100 | % |      |  | 100 | %
|                  |  |                |     |   |      |  |     |  



Page 51



---

##### Table of Contents

Fair Value

The following table summarizes the fair value measurements of Suffolks pension plan assets on a recurring basis as of December 31, 2010: (in thousands)



|                                    |  |                                                          |        |  |                                             |   |        |                                        |  |   |       |  |  |   |        | 
|----------------------------------- |  | -------------------------------------------------------- | ------ |  | ------------------------------------------- | - | ------ | -------------------------------------- |  | - | ----- |  |  | - | ------ | 
|                                    |  | Fair Value Measurements Using                            |       
|Description                         |  | Active Markets forIdentical AssetsQuoted Prices(Level 1) |        |  | SignificantOtherObservable 
Inputs(Level 2) |   |        | SignificantUnobservableInputs(Level 3) |  |   | Total | 
|Investment in securities            |  |                                                          |        |  |                                             |   |        |                                        |  |   |       |  |  |   |        | 
|Short-term investment funds         |  | $                                                        | 71     |  |                                             | $ | 3,616  |                                        |  | $ |      |  |  | $ | 3,687  | 
|Equity securities                   |  |                                                          | 15,837 |  |                                             |   |       |                                        |  |   |      |  |  |   | 15,837 | 
|Fixed income securities             |  |                                                          |        |  |                                             |   |        |                                        |  |   |       |  |  |   |        | 
|Collateralized mortgage obligations |  |                                                          |       |  |                                             |   | 714    |                                        |  |   |      |  |  |   | 714    | 
|Corporate bonds                     |  |                                                          |       |  |                                             |   | 3,048  |                                        |  |   |      |  |  |   | 3,048  | 
|Government-issued securities        |  |                                                          |       |  |                                             |   | 9,544  |                                        |  |   |      |  |  |   | 9,544  | 
|                                    |  |                                                          |        |  |                                             |   |        |                                        |  |   |       |  |  |   |        | 
|Total                               |  | $                                                        | 15,908 |  |                                             | $ | 16,922 |                                        |  | $ |      |  |  | $ | 32,830 | 
|                                    |  |                                                          |        |  |                                             |   |        |                                        |  |   |       |  |  |   |        | 

The following table summarizes the fair value measurements of Suffolks pension plan assets on a recurring basis as
of December 31, 2009: (in thousands)



|                                    |  |                                                          |        |  |                                             |   |        |                                        |  |   |       |  |  |   |        | 
|----------------------------------- |  | -------------------------------------------------------- | ------ |  | ------------------------------------------- | - | ------ | -------------------------------------- |  | - | ----- |  |  | - | ------ | 
|                                    |  | Fair Value Measurements Using                            |       
|Description                         |  | Active Markets forIdentical AssetsQuoted Prices(Level 1) |        |  | SignificantOtherObservable 
Inputs(Level 2) |   |        | SignificantUnobservableInputs(Level 3) |  |   | Total | 
|Investment in securities            |  |                                                          |        |  |                                             |   |        |                                        |  |   |       |  |  |   |        | 
|Short-term investment funds         |  | $                                                        |       |  |                                             | $ | 3,972  |                                        |  | $ |      |  |  | $ | 3,972  | 
|Equity securities                   |  |                                                          | 13,443 |  |                                             |   |       |                                        |  |   |      |  |  |   | 13,443 | 
|Fixed income securities             |  |                                                          |        |  |                                             |   |        |                                        |  |   |       |  |  |   |        | 
|Collateralized mortgage obligations |  |                                                          |       |  |                                             |   | 710    |                                        |  |   |      |  |  |   | 710    | 
|Corporate bonds                     |  |                                                          |       |  |                                             |   | 2,795  |                                        |  |   |      |  |  |   | 2,795  | 
|Government-issued securities        |  |                                                          |       |  |                                             |   | 8,220  |                                        |  |   |      |  |  |   | 8,220  | 
|Other fixed income securities       |  |                                                          |       |  |                                             |   | 165    |                                        |  |   |      |  |  |   | 165    | 
|                                    |  |                                                          |        |  |                                             |   |        |                                        |  |   |       |  |  |   |        | 
|Total                               |  | $                                                        | 13,443 |  |                                             | $ | 15,862 |                                        |  | $ |      |  |  | $ | 29,305 | 
|                                    |  |                                                          |        |  |                                             |   |        |                                        |  |   |       |  |  |   |        | 

Please refer to Note 1 (R) for further discussion on the three levels of fair value inputs to measure assets.

For pension assets, Level 1 securities consist primarily of short-term investment funds and equity securities which include investments in
common stock and depository receipts. Level 2 securities consist of fixed income securities including corporate bonds, government issues, and mortgage-backed securities. Level 3 securities include rights and warrants.

Investment Policies

The New York State
Bankers Retirement System (the System) was established in 1938 to provide for the payment of benefits to employees of participating banks. The System is overseen by a Board of Trustees who meet quarterly and set the investment policy
guidelines.

The System utilizes two investment management firms (which will be referred to as Firm I and Firm II), each investing
approximately 50 percent of the total portfolio. The Systems investment objective is to exceed the investment benchmarks in each asset category. Each firm operates under a separate written investment policy approved by the Trustees and
designed to achieve an allocation approximating 60 percent invested in equity securities and 40 percent invested in debt securities.

Each
Firm shall report at least quarterly to the Investment Committee and semiannually to the Board.

Equity Securities

The target allocation percentage for equity securities is from 40-60 percent at the investment managers discretion.

Firm I is employed for its expertise as a Value Manager. It is allowed to invest a certain amount of the equity portfolio under its management in
international securities and to hedge said international securities so as to protect against currency devaluations.

The equities managed by
Firm II are in a separately managed Large Cap Core Equity Fund. The portfolio is permitted to



Page 52



---

##### Table of Contents

invest in a diversified range of securities in the U.S. equity markets. Although the portfolio holds primarily common stocks, from time to time the portfolio may invest in other types of
investments on an opportunistic basis.

The System currently prohibits its investment managers from purchasing the following investments:
securities in emerging market countries as defined by the Morgan Stanley Emerging Markets Index, short sales, unregistered securities, and margin purchases.

Debt Securities

For both investment portfolios, the target allocation percentage for debt
securities is from 40-60 percent at the investment managers discretion.

The Fixed Income Portfolio managed by Firm I operates with
guidelines relating to types of debt securities, quality ratings, maturities, and maximum single and sector allocations.

The portfolio may
trade foreign currencies in both spot and forward markets to effect securities transactions and to hedge underlying asset positions. The purchase and sale of futures and options on futures on foreign currencies and on foreign and domestic bonds,
bond indices, and short-term securities is permitted; however, purchases may not be used to leverage the portfolio. Currency transactions may be used only to hedge 0- 100 percent of currency exposure of foreign securities.

The Fixed Income portfolio managed by Firm II is a Core Bond Fixed Income Fund. The portfolio investments are limited to U.S. Dollar denominated,
fixed income securities and selective derivatives designed to have similar attributes of such fixed income securities. The term fixed income security is defined to include instruments with fixed, floating, variable, adjustable, auction
rate, zero, or other coupon features.

The System currently prohibits its investment managers from purchasing the following investments:
securities of BBB quality or less, CMOs that have an inverse floating rate and whose payments dont include principal or which arent certified and guaranteed by the U.S. Government, ABSs that arent issued or guaranteed
by the U.S., or its agencies or its instrumentalities, Non-Agency residential subprime or ALT-A MBSs and structured notes.

Concentration

At December 31,
2010, the System held approximately $25,200,000 of the State Street Bank & Trust Company Short Term Investment Fund. This fund represented 11.0 percent of the Systems total investments. Suffolks portion of this investment is
$3,616,000 at December 31, 2010.

Expected Long-Term Rate of Return

The expected long-term rate of return on plan assets reflects long-term earnings expectations on existing plan assets and those contributions expected to be received during the current plan year. In
estimating that rate, appropriate consideration was given to historical returns earned by plan assets in the fund and the rates of return expected to be available for reinvestment. Average rates of return over the past one-, three-, five-, and
ten-year periods were determined and subsequently adjusted to reflect current capital market assumptions and changes in investment allocations.

(B) Directors Retirement Income Agreement of the Bank of the Hamptons  On April 11, 1994, Suffolk acquired Hamptons Bancshares,
Inc., which had a directors deferred compensation plan. The liability for this plan was approximately $124,000 and $137,000 on December 31, 2010 and 2009. Interest (approximately $11,000 in 2010, $13,000 in 2009, and $14,000 in 2008) is
accrued over the term of the plan. In 2010, the Bank paid approximately $23,000 to participants.

(C) Deferred Compensation

1986 Plan  In 1986, the Board approved a deferred compensation plan. Under the plan, certain employees and Directors of Suffolk elected to
defer compensation aggregating approximately $177,000 in exchange for stated future payments to be made at specified dates. The rate of return on the initial deferral was guaranteed. For purposes of financial reporting, interest (approximately
$119,000 in 2010, $71,000 in 2009, and $268,000 in 2008) at the plans contractual rate is being accrued on the deferral amounts over the expected plan term.

During 2010, Suffolk made payments of approximately $119,000 to participants of the plan. Suffolk has purchased life insurance policies on the plans participants based upon reasonable actuarial
benefit and other financial assumptions where the present value of the projected cash flows from the insurance proceeds approximates the present value of the projected cost of the employee benefit. Suffolk is the named beneficiary on the policies.
Net insurance (expense) income related to the policies aggregated approximately ($7,000), $17,000, and $222,000, in 2010, 2009, and 2008, respectively.

1999 PlanIn 1999, the Board approved a non-qualified deferred compensation plan. Under this plan, certain employees and Directors of Suffolk may elect to defer some or all of their
compensation in exchange for a future payment of the compensation deferred, with accrued interest, at retirement. During 2010, participants deferred compensation totaling $147,000. During 2010, payments of $228,000 have been made to the
participants.



Page 53



---

##### Table of Contents

(D) Post-retirement Benefits Other Than Pension  The following table sets forth the
post-retirement benefit liability included in other liabilities in the accompanying consolidated statements of condition as of December 31, 2010 and 2009: (in thousands)



|                                   |  |      |        |   |      |   |        |  
|---------------------------------- |  | ---- | ------ | - | ---- | - | ------ | -
|                                   |  | 2010 |        |   | 2009 |  
|Accumulated benefit obligation     |  | $    | (1,366 | ) |      | $ | (1,227 | )
|Unrecognized net gain              |  |      | (859   | ) |      |   | (1,061 | )
|Unrecognized past service cost     |  |      | (8     | ) |      |   | (9     | )
|Unrecognized transition obligation |  |      | 1      |   |      |   | 2      |  
|                                   |  |      |        |   |      |   |        |  
|Post-retirement benefit liability  |  | $    | (2,232 | ) |      | $ | (2,295 | )
|                                   |  |      |        |   |      |   |        |  

The following table presents the plans funded status: (in thousands)



|                                |  |      |        |   |      |   |        |  
|------------------------------- |  | ---- | ------ | - | ---- | - | ------ | -
|                                |  | 2010 |        |   | 2009 |  
|Accrued Benefit Cost            |  | $    | (2,232 | ) |      | $ | (2,295 | )
|Unrecognized Prior Service Cost |  |      | 7      |   |      |   | 7      |  
|Unrecognized Net Gain           |  |      | 859    |   |      |   | 1,061  |  
|                                |  |      |        |   |      |   |        |  
|Underfunded Status              |  | $    | (1,366 | ) |      | $ | (1,227 | )
|                                |  |      |        |   |      |   |        |  

Net periodic post-retirement benefit cost (the net periodic cost) for the years ended December 31, 2010,
2009, and 2008 includes the following components: (in thousands)



|                                                                                              |  |      |     |   |      |   |      |      |  |   |     |  
|--------------------------------------------------------------------------------------------- |  | ---- | --- | - | ---- | - | ---- | ---- |  | - | --- | -
|                                                                                              |  | 2010 |     |   | 2009 |   |      | 2008 | 
|Service cost of benefits earned                                                               |  | $    | 4   |   |      | $ | 5    |      |  | $ | 37  |  
|Interest cost on liability                                                                    |  |      | 72  |   |      |   | 69   |      |  |   | 82  |  
|Unrecognized gain                                                                             |  |      | (79 | ) |      |   | (89  | )    |  |   | (54 | )
|                                                                                              |  |      |     |   |      |   |      |      |  |   |     |  
|Net periodic cost                                                                             |  | $    | (3  | ) |      | $ | (15  | )    |  | $ | 65  |  
|                                                                                              |  |      |     |   |      |   |      |      |  |   |     |  
|Other changes in plan assets and benefit obligations recognized in other comprehensive income |  |      |     |   |      |   |      |      |  |   |     |  
|Net actuarial gain                                                                            |  |      | 89  |   |      |   | (621 | )    |  |   |    |  
|Amortization of net actuarial loss                                                            |  |      |    |   |      |   |     |      |  |   |    |  
|                                                                                              |  |      |     |   |      |   |      |      |  |   |     |  
|Total recognized in other comprehensive income                                                |  | $    | 89  |   |      | $ | (621 | )    |  | $ |    |  
|                                                                                              |  |      |     |   |      |   |      |      |  |   |     |  
|Total recognized in net periodic pension cost and other comprehensive income                  |  | $    | 86  |   |      | $ | (636 | )    |  | $ | 65  |  
|                                                                                              |  |      |     |   |      |   |      |      |  |   |     |  

Benefit assumptions are based on sponsor contributions of $0.27 per participant per month per $1,000 of life insurance.
The retiree is responsible for the premiums, less sponsor contributions. The Bank no longer contributes towards a retiree health plan.

(E)
401(k) Retirement Plan

The Bank has a 401(k) Retirement Plan and Trust (the 401(k) Plan). Employees who have attained the age
of 21 and have completed one year of service have the option to participate. Employees may elect to contribute up to a dollar limit which is set by law. The limit was $16,500 for 2010. The Bank will match one-half of the employees contribution
up to a maximum of 6 percent of the employees annual gross compensation subject to the aforementioned limit. Employees are fully vested in their own contributions, and the Banks matching contributions are fully vested once the
participant has six years of service. Bank contributions under the 401(k) Plan amounted to $406,000, $396,000, and $377,000 in 2010, 2009, and 2008, respectively. The Bank funds all amounts when due. At December 31, 2010, contributions to the
401(k) Plan were invested in various bond, equity, money market, or diversified funds as directed by each employee. The 401(k) Plan does not allow for investment in Suffolks common stock.

Note 11  Commitments and Contingent Liabilities

In the normal course of business, there are various outstanding commitments and contingent liabilities, such as standby letters of credit and commitments to extend credit, which are not reflected in the
accompanying consolidated financial statements. No material losses are anticipated as a result of these transactions. Suffolk is contingently liable under standby letters of credit in the amount of $24,430,000 and $30,769,000 at December 31,
2010 and 2009, respectively. Suffolk has commitments to make or to extend credit in the form of revolving open-end lines secured by one- to four-family residential properties, commercial real estate, construction and land development loans, and
lease financing arrangements in the amount of $123,672,000 and $148,309,000, and commercial loans of $33,889,000 and $39,885,000 as of December 31, 2010 and 2009, respectively.

In the opinion of management, based upon legal counsel, liabilities arising from legal proceedings against Suffolk would not have a significant effect on the financial position of Suffolk.

During 2010, Suffolk was required to maintain minimum balances with the Federal Reserve Bank of New York for reserve and clearing requirements of
$2,500,000. These balances averaged $11,313,000 in 2010.

Total rental expense for the years ended December 31, 2010, 2009, and 2008
amounted to $1,644,000, $1,633,000, and $1,319,000, respectively.

At December 31, 2010, Suffolk was obligated under a number of
non-cancelable leases for land and buildings used for bank purposes. Minimum annual rentals, exclusive of taxes and other charges under non-cancelable operating leases, are summarized as follows: (in thousands)



|                                            |  |               |       |  |                  |   |        | 
|------------------------------------------- |  | ------------- | ----- |  | ---------------- | - | ------ | 
|                                            |  | Capital Lease |       |  | Operating Leases |  
|2011                                        |  | $             | 175   |  |                  | $ | 1,572  | 
|2012                                        |  |               | 175   |  |                  |   | 1,632  | 
|2013                                        |  |               | 178   |  |                  |   | 1,541  | 
|2014                                        |  |               | 187   |  |                  |   | 1,407  | 
|2015 and thereafter                         |  |               | 3,802 |  |                  |   | 5,572  | 
|                                            |  |               |       |  |                  |   |        | 
|Total minimum lease payments                |  | $             | 4,517 |  |                  | $ | 11,724 | 
|                                            |  |               |       |  |                  |   |        | 
|Less: amounts representing interest         |  |               | 1,672 |  |                  |   |        | 
|                                            |  |               |       |  |                  |   |        | 
|Present value of minimum lease payments (1) |  | $             | 2,845 |  |                  |   |        | 
|                                            |  |               |       |  |                  |   |        | 



|(1) | Included in Other Liabilities in the Consolidated Statements of Condition is an obligation under a capital lease of $2,845,000 and $0 as of December 31,
2010 and 2009, respectively.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Page 54



---

##### Table of Contents

Note 12  Regulatory Capital

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

Quantitative measures established by regulation to ensure capital adequacy require 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 December 31, 2010, that the Bank meets all capital adequacy requirements to which it
is subject.

The Bank is also subject to individual minimum capital ratios established by the OCC requiring the Bank to maintain Tier 1
capital ratio of at least equal to 8.00 percent of adjusted total assets, to maintain a Tier 1 capital ratio at least equal to 10.50 percent of risk-weighted assets, and to maintain a total risk based capital ratio at least equal to 12.00 percent of
risk-weighted assets. At December 31, 2010, the Bank met all three capital ratios. See also Note 13  Regulatory Agreements.

The
Banks actual capital amounts and ratios are also presented in the following table: (dollars in thousands)



|                                         |  |                       |         |  |                             |  |       |                                                                          |  |   |         |  |  |        |      |   |       |   |         |  |  |  |       |  
|---------------------------------------- |  | --------------------- | ------- |  | --------------------------- |  | ----- | ------------------------------------------------------------------------ |  | - | ------- |  |  | ------ | ---- | - | ----- | - | ------- |  |  |  | ----- | -
|                                         |  | Actual capital ratios |         |  | Minimum forcapital adequacy |  |       | Minimum to
beWell Capitalized under promptcorrective action provisions | 
|                                         |  | Amount                |         |  | Ratio                       |  |       | Amount                                                                   |  |   | Ratio   |  |  | Amount |      |   | Ratio |  
|As of December 31, 2010 - Restated       |  |                       |         |  |                             |  |       |                                                                          |  |   |         |  |  |        |      |   |       |   |         |  |  |  |       |  
|Total Capital (to risk-weighted assets)  |  | $                     | 151,115 |  |                             |  | 12.43 | %                                                                        |  | $ | 97,249  |  |  |        | 8.00 | % |       | $ | 121,561 |  |  |  | 10.00 | %
|Tier 1 Capital (to risk-weighted assets) |  |                       | 135,752 |  |                             |  | 11.17 | %                                                                        |  |   | 48,624  |  |  |        | 4.00 | % |       |   | 72,937  |  |  |  | 6.00  | %
|Tier 1 Capital (to average assets)       |  |                       | 135,752 |  |                             |  | 8.12  | %                                                                        |  |   | 66,872  |  |  |        | 4.00 | % |       |   | 83,591  |  |  |  | 5.00  | %
|                                         |  |                       |         |  |                             |  |       |                                                                          |  |   |         |  |  |        |      |   |       |   |         |  |  |  |       |  
|As of December 31, 2009                  |  |                       |         |  |                             |  |       |                                                                          |  |   |         |  |  |        |      |   |       |   |         |  |  |  |       |  
|Total Capital (to risk-weighted assets)  |  | $                     | 149,950 |  |                             |  | 11.68 | %                                                                        |  | $ | 102,725 |  |  |        | 8.00 | % |       | $ | 128,406 |  |  |  | 10.00 | %
|Tier 1 Capital (to risk-weighted assets) |  |                       | 137,198 |  |                             |  | 10.68 | %                                                                        |  |   | 51,362  |  |  |        | 4.00 | % |       |   | 77,043  |  |  |  | 6.00  | %
|Tier 1 Capital (to average assets)       |  |                       | 137,198 |  |                             |  | 8.16  | %                                                                        |  |   | 67,231  |  |  |        | 4.00 | % |       |   | 84,039  |  |  |  | 5.00  | %
|                                         |  |                       |         |  |                             |  |       |                                                                          |  |   |         |  |  |        |      |   |       |   |         |  |  |  |       |  

At December 31, 2010, Suffolks Tier 1 capital ratio was 8.26 percent of adjusted total assets, Tier 1 capital
ratio was 11.36 percent of risk-weighted assets, and Total Risk Based capital ratio was 12.62 percent of risk-weighted assets. At December 31, 2009, Suffolks Tier 1 capital ratio was 8.21 percent of adjusted total assets, Tier 1 capital
ratio was 10.74 percent of risk-weighted assets, and Total Risk Based capital ratio was 11.73 percent of risk-weighted assets.

Note 13  Regulatory Agreements

On October 25, 2010, the Bank entered into a Formal Agreement (Agreement) with
the OCC for the Bank to take various actions with respect to the operation of the Bank. Implementation of the Agreement has increased the Banks administrative costs somewhat for the near term. Many of the actions required by the Agreement have
already been implemented by the Bank. The actions for the Bank include:



| | 1. | Create a Compliance Committee which is to meet at least monthly to monitor and coordinate the Banks adherence to the provisions of the Agreement and make monthly
reports to the Board of Directors.
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 2. | Ensure the Bank has competent management in certain officer positions to carry out the Boards policies, ensure compliance with the Agreement, applicable laws,
rules and regulations and manage the daily operations of the Bank.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 3. | Develop a staffing plan that is consistent with the goals and objectives established in the Banks strategic plan that addresses the workload requirements and
maintenance of an effective control environment.
| | -- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 4. | Adopt, implement, and thereafter ensure adherence to a three year written strategic plan.
| | -- | -----------------------------------------------------------------------------------------



| | 5. | Develop, implement, and thereafter ensure adherence to a three year capital program.
| | -- | ------------------------------------------------------------------------------------



| | 6. | Adopt, implement, and thereafter ensure adherence to an independent internal audit program.
| | -- | -------------------------------------------------------------------------------------------



Page 55



---

##### Table of Contents

| | 7. | Implement and adhere to a written program for the maintenance of an adequate Allowance for Loan and Lease Losses.
| | -- | -----------------------------------------------------------------------------------------------------------------



| | 8. | Develop, implement and thereafter ensure adherence to a written program to ensure compliance with the appraisal and evaluation requirements for loans and other real
estate owned.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 9. | Develop, implement and thereafter ensure adherence to a written program to improve credit risk management processes and practices to reduce the high level of credit
risk in the Bank.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 10. | Adopt, implement and thereafter ensure adherence to a written asset diversification program.
| | --- | --------------------------------------------------------------------------------------------



| | 11. | Develop, implement and thereafter ensure adherence to a written program of policies and procedures, staffing and training to provide for compliance with the Bank
Secrecy Act.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 12. | Review and revise the contingency funding plan.
| | --- | -----------------------------------------------



| | 13. | Adopt, implement and thereafter ensure adequate management reports that enable the Board and management to monitor the Banks liquidity position on a monthly
basis.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 14. | Develop, implement and thereafter ensure adherence to a comprehensive, written information security program to ensure the safety and soundness of its operations to
support the Banks efforts to safeguard customer information.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Bank is required to submit numerous periodic reports to
the OCC regarding various aspects of the foregoing actions. Management believes it has complied with these requirements.

Note 14  Credit Concentrations

Suffolks principal investments are loans and a portfolio of short- and medium-term debt of
the United States Treasury, states and other political subdivisions, U.S. government agencies, corporations, and mortgage-backed securities and collateralized mortgage obligations.

Loans secured by real estate comprise 71.4 percent of the portfolio and 49.4 percent of assets. Commercial real estate loans present greater risk than residential mortgages. Suffolk has attempted to
minimize the risks of these loans by considering several factors, including the creditworthiness of the borrower, location, condition, value, and the business prospects for the security property. Commercial, financial, and agricultural loans,
unsecured or secured by collateral other than real estate, comprise 22.3 percent of the loan portfolio and 15.5 percent of assets. These loans present significantly greater risk than other types of loans. Average credits are greater in size than
consumer loans, and unsecured loans may be more difficult to collect. Suffolk obtains, whenever possible, both the personal guarantees of the principal(s) and cross-guarantees among the principals business enterprises. Consumer loans, net of
unearned discounts, comprised 6.1 percent of Suffolks loan portfolio and 4.2 percent of assets. A majority are indirect dealer-generated loans secured by automobiles. Most of these loans are made to residents of Suffolks primary lending
area. Each loan is small in amount. Borrowers represent a cross-section of the population and are employed in a variety of industries. The risk presented by any one loan is correspondingly small, and therefore, the risk that this portion of the
portfolio presents to Suffolk depends on the financial stability of the population as a whole, not any one entity or industry.

Municipal
obligations constitute 52.4 percent of the investment portfolio and 13.3 percent of assets. These obligations present slightly greater risk than U.S. Treasury securities, or those secured by the U.S. government, but significantly less risk than
loans because they are backed by the full faith and taxing power of the issuer, most of which are located in the state of New York. U.S. Treasury securities represented 2.0 percent of the investment portfolio and 0.5 percent of assets. U.S.
government agency debt securities represented 5.5 percent of the investment portfolio and 1.4 percent of assets. These offer little or no financial risk. Collateralized mortgage obligations represented 39.9 percent of the investment portfolio and
10.1 percent of assets. These securities are backed by pools of mortgages; however, they provide more predictable cash flows because payments are assigned to specific tranches of securities in the order in which they are received.
Suffolk invests in senior tranches, which provides for prioritized receipt of cash flows. Mortgage-backed securities represented 0.1 percent of the investment portfolio and less than 0.03 percent of assets.



Page 56



---

##### Table of Contents

Note 15  Fair Value of Financial Instruments

The following table presents the carrying amounts and fair values of Suffolks financial instruments. FASB ASC 825, Financial
Instruments, defines the fair value of a financial instrument as the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced sale or liquidation: (in thousands)



|                                          |  |                |           |  |           |   |           |                |  |   |           |  |  |   |           | 
|----------------------------------------- |  | -------------- | --------- |  | --------- | - | --------- | -------------- |  | - | --------- |  |  | - | --------- | 
|                                          |  | 2010Restated   |           |  | 2009      |  
|                                          |  | CarryingAmount |           |  | FairValue |   |           | CarryingAmount |  |   | FairValue | 
|Cash & cash equivalents                   |  | $              | 41,149    |  |           | $ | 41,149    |                |  | $ | 37,007    |  |  | $ | 37,007    | 
|Investment securities available for sale  |  |                | 396,670   |  |           |   | 396,670   |                |  |   | 437,000   |  |  |   | 437,000   | 
|Investment securities held to maturity    |  |                | 10,016    |  |           |   | 10,703    |                |  |   | 9,343     |  |  |   | 10,096    | 
|Loans, net of unearned discount           |  |                | 1,112,279 |  |           |   | 1,144,678 |                |  |   | 1,160,379 |  |  |   | 1,178,429 | 
|Accrued interest and loan fees receivable |  |                | 7,025     |  |           |   | 7,025     |                |  |   | 7,843     |  |  |   | 7,843     | 
|Deposits                                  |  |                | 1,402,753 |  |           |   | 1,404,514 |                |  |   | 1,385,278 |  |  |   | 1,387,241 | 
|Borrowings                                |  |                | 40,000    |  |           |   | 41,387    |                |  |   | 150,800   |  |  |   | 152,328   | 
|Accrued interest payable                  |  |                | 591       |  |           |   | 591       |                |  |   | 829       |  |  |   | 829       | 
|                                          |  |                |           |  |           |   |           |                |  |   |           |  |  |   |           | 

Limitations

The following estimates are made at a specific point in time and may be based on judgments regarding losses expected in the future, risk, and other factors that are subjective in nature. The methods and
assumptions used to produce the fair value estimates follow.

Short-Term Instruments

Short-term financial instruments are valued at the carrying amounts included in the statements of condition, which are reasonable estimates of fair value
due to the relatively short term of the instruments. This approach applies to cash and cash equivalents; federal funds purchased; accrued interest receivable; non-interest-bearing demand deposits; N.O.W., money market, and saving accounts; accrued
interest payable; and other borrowings. Federal Home Loan Bank advances/borrowings are measured using a discounted replacement cost of funds approach.

Loans

Fair values are estimated for portfolios of loans with similar characteristics.
Loans are segregated by type.

The fair value of performing loans was calculated by discounting scheduled cash flows through the estimated
maturity using estimated market discount rates that reflect the credit and interest rate risk of the loan. Estimated maturity is based on the Banks history of repayments for each type of loan and an estimate of the effect of the current
economy.

Fair value for significant non-performing loans is based on recent external appraisals of collateral, if any. If appraisals are not
available, estimated cash flows are discounted using a rate commensurate with the associated risk. Assumptions regarding credit risk, cash flows, and discount rates are made using available market information and specific borrower information.



Page 57



---

##### Table of Contents

The carrying amount and fair value of loans were as follows at December 31, 2010 and 2009: (in
thousands)



|                                          |  |                |           |  |           |   |           |                |  |   |           |  |  |   |           | 
|----------------------------------------- |  | -------------- | --------- |  | --------- | - | --------- | -------------- |  | - | --------- |  |  | - | --------- | 
|                                          |  | 2010Restated   |           |  | 2009      |  
|                                          |  | CarryingAmount |           |  | FairValue |   |           | CarryingAmount |  |   | FairValue | 
|Commercial, financial & agricultural      |  | $              | 248,750   |  |           | $ | 253,153   |                |  | $ | 259,565   |  |  | $ | 261,333   | 
|Commercial real estate                    |  |                | 431,179   |  |           |   | 449,418   |                |  |   | 375,652   |  |  |   | 383,392   | 
|Real estate construction loans            |  |                | 82,720    |  |           |   | 83,389    |                |  |   | 133,431   |  |  |   | 133,996   | 
|Residential mortgages (1st & 2nd liens)   |  |                | 195,993   |  |           |   | 203,909   |                |  |   | 214,501   |  |  |   | 221,502   | 
|Home equity loans                         |  |                | 84,696    |  |           |   | 84,719    |                |  |   | 82,808    |  |  |   | 82,779    | 
|Consumer loans, net of unearned discounts |  |                | 67,814    |  |           |   | 68,963    |                |  |   | 80,352    |  |  |   | 81,357    | 
|Other loans                               |  |                | 1,127     |  |           |   | 1,127     |                |  |   | 14,070    |  |  |   | 14,070    | 
|                                          |  |                |           |  |           |   |           |                |  |   |           |  |  |   |           | 
|Totals                                    |  | $              | 1,112,279 |  |           | $ | 1,144,678 |                |  | $ | 1,160,379 |  |  | $ | 1,178,429 | 
|                                          |  |                |           |  |           |   |           |                |  |   |           |  |  |   |           | 

Other assets measured at fair value are as follows: (in thousands)



|                          |  |                               |        |  |                                                          |   |   |                                              |  |   |                                        |  |  |   |        | 
|------------------------- |  | ----------------------------- | ------ |  | -------------------------------------------------------- | - | - | -------------------------------------------- |  | - | -------------------------------------- |  |  | - | ------ | 
|                          |  | Fair Value Measurements Using |       
|Description               |  | 12/31/2010                    |        |  | Active Markets forIdentical
AssetsQuoted Prices(Level 1) |   |   | Significant OtherObservable 
Inputs(Level 2) |  |   | SignificantUnobservableInputs(Level 3) | 
|                          |  | Restated                      |       
|Impaired loans            |  | $                             | 90,825 |  |                                                          | $ |  |                                              |  | $ |                                       |  |  | $ | 90,825 | 
|Other real estate owned   |  |                               | 5,719  |  |                                                          |   |  |                                              |  |   |                                       |  |  |   | 5,719  | 
|Mortgage servicing rights |  |                               | 1,596  |  |                                                          |   |  |                                              |  |   |                                       |  |  |   | 1,596  | 
|                          |  |                               |        |  |                                                          |   |   |                                              |  |   |                                        |  |  |   |        | 
|Total                     |  | $                             | 98,140 |  |                                                          | $ |  |                                              |  | $ |                                       |  |  | $ | 98,140 | 
|                          |  |                               |        |  |                                                          |   |   |                                              |  |   |                                        |  |  |   |        | 

Mortgage servicing rights are measured at fair value on a recurring basis.



|                          |  |                               |        |  |                                                          |   |   |                                              |  |   |                                        |  |  |   |        | 
|------------------------- |  | ----------------------------- | ------ |  | -------------------------------------------------------- | - | - | -------------------------------------------- |  | - | -------------------------------------- |  |  | - | ------ | 
|                          |  | Fair Value Measurements Using |       
|Description               |  | 12/31/2009                    |        |  | Active Markets forIdentical
AssetsQuoted Prices(Level 1) |   |   | Significant OtherObservable 
Inputs(Level 2) |  |   | SignificantUnobservableInputs(Level 3) | 
|Impaired loans            |  | $                             | 29,309 |  |                                                          | $ |  |                                              |  | $ |                                       |  |  | $ | 29,309 | 
|Other real estate owned   |  |                               |       |  |                                                          |   |  |                                              |  |   |                                       |  |  |   |       | 
|Mortgage servicing rights |  |                               | 1,444  |  |                                                          |   |  |                                              |  |   |                                       |  |  |   | 1,444  | 
|                          |  |                               |        |  |                                                          |   |   |                                              |  |   |                                        |  |  |   |        | 
|Total                     |  | $                             | 30,753 |  |                                                          | $ |  |                                              |  | $ |                                       |  |  | $ | 30,753 | 
|                          |  |                               |        |  |                                                          |   |   |                                              |  |   |                                        |  |  |   |        | 

Mortgage servicing rights are measured at fair value on a recurring basis.

Other real estate owned is recorded at fair value, less estimated selling costs, and is therefore measured at fair value on a non-recurring basis. Other
real estate owned is classified at level 3 in the fair value hierarchy. Fair value is measured based on independent third-party appraisals, assets acquired through foreclosure are recorded as held for sale initially at the fair value less estimated
selling costs, upon the date of foreclosure. Subsequent to foreclosure, valuations are updated periodically and the carrying value of these assets may be reduced further.

Impaired loans are evaluated and valued at the time the loan is identified as impaired, at the lower of cost or market value, and classified at level 3 in the fair value hierarchy. Market value is
measured based on the value of the collateral securing these loans or techniques that are not supported by market activity for loans that are not collateral-dependent and require managements judgment. Collateral may be real estate and/or
business assets including equipment, inventory, and/or accounts receivable. The value of real estate collateral is determined based on appraisals by qualified licensed appraisers hired by Suffolk. The value of business equipment may be based on an
appraisal by qualified licensed appraisers hired by Suffolk if significant, or may be valued based on the equipments net book value on the business financial statements. Inventory and accounts receivable collateral may be valued based on
independent field examiner review or aging reports, if significant.

Field examiner reviews may be conducted based on the loan exposure and
reliance on this type of collateral. Appraised and reported values may be discounted based on managements historical knowledge, changes in market conditions from the time of valuation, and/or managements expertise and knowledge of the
client and clients business. Impaired loans are reviewed and evaluated on at least a quarterly basis for additional impairment and adjusted accordingly, based on the same factors identified above.



Page 58



---

##### Table of Contents

Investment Securities

The fair value of the investment portfolio, including mortgage-backed securities, was based on quoted market prices or market prices of similar instruments.

The following tables summarize fair value measurements on a recurring basis as of December 31, 2010 and 2009 including the additional requirement to
segregate classifications to correspond to the major security type classifications utilized for disclosure purposes: (in thousands)



|                                                 |  |                               |         |  |                                                          |   |        |                                            |  |   |                                        |  |  |   |   | 
|------------------------------------------------ |  | ----------------------------- | ------- |  | -------------------------------------------------------- | - | ------ | ------------------------------------------ |  | - | -------------------------------------- |  |  | - | - | 
|                                                 |  | Fair Value Measurements Using |        
|Description                                      |  | 12/31/2010                    |         |  | Active Markets forIdentical
AssetsQuoted Prices(Level 1) |   |        | SignificantOtherObservable Inputs(Level 2) |  |   | SignificantUnobservableInputs(Level 3) | 
|U.S. Treasury securities                         |  | $                             | 8,102   |  |                                                          | $ | 8,102  |                                            |  | $ |                                       |  |  | $ |  | 
|U.S. government agency debt                      |  |                               | 22,495  |  |                                                          |   | 22,495 |                                            |  |   |                                       |  |  |   |  | 
|Collateralized mortgage obligations              |  |                               | 162,323 |  |                                                          |   |       |                                            |  |   | 162,323                                |  |  |   |  | 
|Mortgage-backed securities                       |  |                               | 510     |  |                                                          |   |       |                                            |  |   | 510                                    |  |  |   |  | 
|Obligations of states and political subdivisions |  |                               | 203,240 |  |                                                          |   |       |                                            |  |   | 203,240                                |  |  |   |  | 
|                                                 |  |                               |         |  |                                                          |   |        |                                            |  |   |                                        |  |  |   |   | 
|Total                                            |  | $                             | 396,670 |  |                                                          | $ | 30,597 |                                            |  | $ | 366,073                                |  |  | $ |  | 
|                                                 |  |                               |         |  |                                                          |   |        |                                            |  |   |                                        |  |  |   |   | 



|                                                 |  |            |         |  |                                                          |   |        |                                            |  |   |                                        |  |  |   |   | 
|------------------------------------------------ |  | ---------- | ------- |  | -------------------------------------------------------- | - | ------ | ------------------------------------------ |  | - | -------------------------------------- |  |  | - | - | 
|Description                                      |  | 12/31/2009 |         |  | Active Markets forIdentical
AssetsQuoted Prices(Level 1) |   |        | SignificantOtherObservable Inputs(Level 2) |  |   | SignificantUnobservableInputs(Level 3) | 
|U.S. Treasury securities                         |  | $          | 8,318   |  |                                                          | $ | 8,318  |                                            |  | $ |                                       |  |  | $ |  | 
|U.S. government agency debt                      |  |            | 43,205  |  |                                                          |   | 43,205 |                                            |  |   |                                       |  |  |   |  | 
|Collateralized mortgage obligations              |  |            | 192,393 |  |                                                          |   |       |                                            |  |   | 192,393                                |  |  |   |  | 
|Mortgage-backed securities                       |  |            | 599     |  |                                                          |   |       |                                            |  |   | 599                                    |  |  |   |  | 
|Obligations of states and political subdivisions |  |            | 192,485 |  |                                                          |   |       |                                            |  |   | 192,485                                |  |  |   |  | 
|                                                 |  |            |         |  |                                                          |   |        |                                            |  |   |                                        |  |  |   |   | 
|Total                                            |  | $          | 437,000 |  |                                                          | $ | 51,523 |                                            |  | $ | 385,477                                |  |  | $ |  | 
|                                                 |  |            |         |  |                                                          |   |        |                                            |  |   |                                        |  |  |   |   | 

The types of instruments valued based on quoted market prices in active markets include most U.S. government debt and
agency debt securities. Such instruments are generally classified within level 1 or level 2 of the fair value hierarchy. Suffolk does not adjust the quoted price for such instruments.

The types of instruments valued based on quoted prices in markets that are not active, broker or dealer quotations, or alternative pricing sources with reasonable levels of price transparency include
state and municipal obligations, mortgage-backed securities and collateralized mortgage obligations. Such instruments are generally classified within level 2 of the fair value hierarchy.

FASB ASC 820, Fair Value Measurements and Disclosures, provides additional guidance in determining fair values when the volume and level of activity for the asset or liability have
significantly decreased, particularly when there is no active market or where the price inputs being used represent distressed sales. It also provides guidelines for making fair value measurements more consistent with principles, reaffirming the
need to use judgment to ascertain if a formerly active market has become inactive and in determining fair values when markets become inactive. Suffolk adopted this codification effective April 1, 2009. The adoption did not have a material
impact on Suffolks financial condition and results of operations. The additional disclosures are included herein.

Deposit
Liabilities

The fair value of certificates of deposit less than $100,000 was calculated by discounting cash flows with applicable
origination rates. At December 31, 2010, the fair value of certificates of deposit less than $100,000 totaling $98,145,000 had a carrying value of $97,199,000. At December 31, 2010, the fair value of certificates of deposit of $100,000 or
more totaling $211,772,000 had a carrying value of $210,096,000.



Page 59



---

##### Table of Contents

Commitments to Extend Credit, Standby Letters of Credit, and Written Financial Guarantees

The fair value of commitments to extend credit was estimated by either discounting cash flows or using the fees currently charged to enter into similar
agreements, taking into account the remaining terms of the agreements and the current creditworthiness of the counter-parties.

Credit in the
form of revolving open-end lines secured by one- to four-family residential properties, commercial real estate, construction and land development loans, and lease financing arrangements was $123,672,000 and $148,309,000 as of December 31, 2010
and 2009, respectively.

The estimated fair value of written financial guarantees and letters of credit is based on fees currently charged for
similar agreements. The contractual amounts of these commitments were $58,319,000 and $70,654,000 at December 31, 2010 and 2009, respectively. The fees charged for the commitments were not material in amount.

Note 16  Suffolk Bancorp (parent company only) Condensed Financial Statements (in thousands)



|                                                                             |  |              |         |   |      |   |         |      |  |   |         |  
|---------------------------------------------------------------------------- |  | ------------ | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|Condensed Statements of Condition as of December 31,                         |  | 2010Restated |         |   | 2009 |   |         | 2008 | 
|Assets                                                                       |  |              |         |   |      |   |         |      |  |   |         |  
|Due From Banks                                                               |  | $            | 2,058   |   |      | $ | 2,745   |      |  | $ | 2,163   |  
|Investment in Subsidiaries: SCNB                                             |  |              | 134,498 |   |      |   | 136,448 |      |  |   | 112,337 |  
|Other Assets                                                                 |  |              | 1,786   |   |      |   | 444     |      |  |   | 457     |  
|                                                                             |  |              |         |   |      |   |         |      |  |   |         |  
|Total Assets                                                                 |  | $            | 138,342 |   |      | $ | 139,637 |      |  | $ | 114,957 |  
|                                                                             |  |              |         |   |      |   |         |      |  |   |         |  
|Liabilities and Stockholders Equity                                         |  |              |         |   |      |   |         |      |  |   |         |  
|Dividends Payable                                                            |  | $            | 1,454   |   |      | $ | 2,115   |      |  | $ | 2,108   |  
|Other Liabilities                                                            |  |              | 68      |   |      |   | 351     |      |  |   | 448     |  
|Stockholders Equity                                                         |  |              | 136,820 |   |      |   | 137,171 |      |  |   | 112,401 |  
|                                                                             |  |              |         |   |      |   |         |      |  |   |         |  
|Total Liabilities and Stockholders Equity                                   |  | $            | 138,342 |   |      | $ | 139,637 |      |  | $ | 114,957 |  
|                                                                             |  |              |         |   |      |   |         |      |  |   |         |  
|                                                                             |  |              |        
|Condensed Statements of Income for the Years Ended December 31,              |  | 2010Restated |         |   | 2009 |   |         | 2008 | 
|Income                                                                       |  |              |         |   |      |   |         |      |  |   |         |  
|Dividends From Subsidiary Bank                                               |  | $            | 7,825   |   |      | $ | 8,451   |      |  | $ | 9,416   |  
|                                                                             |  |              |         |   |      |   |         |      |  |   |         |  
|                                                                             |  |              | 7,825   |   |      |   | 8,451   |      |  |   | 9,416   |  
|Expense                                                                      |  |              |         |   |      |   |         |      |  |   |         |  
|Other Expense                                                                |  |              | 141     |   |      |   | 291     |      |  |   | 331     |  
|                                                                             |  |              |         |   |      |   |         |      |  |   |         |  
|Income Before Equity in Undistributed Net Income of Subsidiaries             |  |              | 7,684   |   |      |   | 8,160   |      |  |   | 9,085   |  
|Equity in Undistributed Earnings of Subsidiaries                             |  |              | (1,428  | ) |      |   | 14,388  |      |  |   | 15,603  |  
|                                                                             |  |              |         |   |      |   |         |      |  |   |         |  
|Net Income                                                                   |  | $            | 6,256   |   |      | $ | 22,548  |      |  | $ | 24,688  |  
|                                                                             |  |              |         |   |      |   |         |      |  |   |         |  
|                                                                             |  |              |        
|Condensed Statements of Cash Flows for the Years Ended December 31,          |  | 2010Restated |         |   | 2009 |   |         | 2008 | 
|Cash Flows From Operating Activities                                         |  |              |         |   |      |   |         |      |  |   |         |  
|Net Income                                                                   |  | $            | 6,256   |   |      | $ | 22,548  |      |  | $ | 24,688  |  
|Less: Excess distribution (Equity in) Undistributed Earnings of Subsidiaries |  |              | 1,428   |   |      |   | (14,388 | )    |  |   | (15,603 | )
|Other, Net                                                                   |  |              | (1,616  | ) |      |   | 56      |      |  |   | 130     |  
|                                                                             |  |              |         |   |      |   |         |      |  |   |         |  
|Net Cash Provided by Operating Activities                                    |  |              | 6,068   |   |      |   | 8,216   |      |  |   | 9,215   |  
|                                                                             |  |              |         |   |      |   |         |      |  |   |         |  
|Cash Flows From Financing Activities                                         |  |              |         |   |      |   |         |      |  |   |         |  
|Stock Dividend Reinvestment and Stock Option Exercises                       |  |              | 1,732   |   |      |   | 809     |      |  |   | 463     |  
|Repurchase of Common Stock                                                   |  |              |        |   |      |   |        |      |  |   | (1,253  | )
|Dividends Paid                                                               |  |              | (8,487  | ) |      |   | (8,443  | )    |  |   | (8,439  | )
|                                                                             |  |              |         |   |      |   |         |      |  |   |         |  
|Net Cash Used in Financing Activities                                        |  |              | (6,755  | ) |      |   | (7,634  | )    |  |   | (9,229  | )
|                                                                             |  |              |         |   |      |   |         |      |  |   |         |  
|Net Increase (Decrease) in Cash and Cash Equivalents                         |  |              | (687    | ) |      |   | 582     |      |  |   | (14     | )
|Cash and Cash Equivalents, Beginning of Year                                 |  |              | 2,745   |   |      |   | 2,163   |      |  |   | 2,177   |  
|                                                                             |  |              |         |   |      |   |         |      |  |   |         |  
|Cash and Cash Equivalents, End of Year                                       |  | $            | 2,058   |   |      | $ | 2,745   |      |  | $ | 2,163   |  
|                                                                             |  |              |         |   |      |   |         |      |  |   |         |  

Note: No income tax provision has been recorded on the books of Suffolk Bancorp since it files a return consolidated with
its subsidiaries.



Page 60



---

##### Table of Contents

Note 17  Selected Quarterly Financial Data (Unaudited)

(in thousands except for share and per-share data)



|                                                    |  |          |           |   |          |   |           |          |  |   |           |   |  |          |           |   |          |   |           |          |  |   |           |  |  |   |           |  |  |   |           | 
|--------------------------------------------------- |  | -------- | --------- | - | -------- | - | --------- | -------- |  | - | --------- | - |  | -------- | --------- | - | -------- | - | --------- | -------- |  | - | --------- |  |  | - | --------- |  |  | - | --------- | 
|                                                    |  | 2010     |           |   | 2009     |  
|                                                    |  | 1st Qtr. |           |   | 2nd Qtr. |   |           | 3rd Qtr. |  |   | 4th Qtr.  |   |  | 1st Qtr. |           |   | 2nd Qtr. |   |           | 3rd Qtr. |  |   | 4th Qtr.  | 
|                                                    |  |          |           |   |          |   |           | Restated |  |   |           |   |  |          |           |   |          |   |           |          | 
|Interest income                                     |  | $        | 21,917    |   |          | $ | 21,849    |          |  | $ | 21,702    |   |  | $        | 20,838    |   |          | $ | 21,700    |          |  | $ | 22,028    |  |  | $ | 21,516    |  |  | $ | 21,764    | 
|Interest expense                                    |  |          | 2,671     |   |          |   | 2,505     |          |  |   | 2,335     |   |  |          | 2,203     |   |          |   | 3,561     |          |  |   | 3,119     |  |  |   | 3,042     |  |  |   | 2,950     | 
|                                                    |  |          |           |   |          |   |           |          |  |   |           |   |  |          |           |   |          |   |           |          |  |   |           |  |  |   |           |  |  |   |           | 
|Net interest income                                 |  |          | 19,246    |   |          |   | 19,344    |          |  |   | 19,367    |   |  |          | 18,635    |   |          |   | 18,139    |          |  |   | 18,909    |  |  |   | 18,474    |  |  |   | 18,814    | 
|Provision for loan losses                           |  |          | 8,837     |   |          |   | 2,983     |          |  |   | 14,729    |   |  |          | 5,537     |   |          |   | 975       |          |  |   | 1,050     |  |  |   | 975       |  |  |   | 1,275     | 
|                                                    |  |          |           |   |          |   |           |          |  |   |           |   |  |          |           |   |          |   |           |          |  |   |           |  |  |   |           |  |  |   |           | 
|Net interest income after provision for loan losses |  |          | 10,409    |   |          |   | 16,361    |          |  |   | 4,638     |   |  |          | 13,098    |   |          |   | 17,164    |          |  |   | 17,859    |  |  |   | 17,499    |  |  |   | 17,539    | 
|Other income                                        |  |          | 2,508     |   |          |   | 2,622     |          |  |   | 2,667     |   |  |          | 3,426     |   |          |   | 2,761     |          |  |   | 2,826     |  |  |   | 2,766     |  |  |   | 2,765     | 
|Other expense                                       |  |          | 11,883    |   |          |   | 12,399    |          |  |   | 13,021    |   |  |          | 13,475    |   |          |   | 11,676    |          |  |   | 12,531    |  |  |   | 12,034    |  |  |   | 12,560    | 
|Provision for income taxes                          |  |          | (498      | ) |          |   | 1,792     |          |  |   | (2,579    | ) |  |          | (20       | ) |          |   | 2,592     |          |  |   | 2,444     |  |  |   | 2,203     |  |  |   | 2,591     | 
|                                                    |  |          |           |   |          |   |           |          |  |   |           |   |  |          |           |   |          |   |           |          |  |   |           |  |  |   |           |  |  |   |           | 
|Net income (loss)                                   |  | $        | 1,532     |   |          | $ | 4,792     |          |  | $ | (3,137    | ) |  | $        | 3,069     |   |          | $ | 5,657     |          |  | $ | 5,710     |  |  | $ | 6,028     |  |  | $ | 5,153     | 
|                                                    |  |          |           |   |          |   |           |          |  |   |           |   |  |          |           |   |          |   |           |          |  |   |           |  |  |   |           |  |  |   |           | 
|Basic per-share data:                               |  |          |           |   |          |   |           |          |  |   |           |   |  |          |           |   |          |   |           |          |  |   |           |  |  |   |           |  |  |   |           | 
|                                                    |  |          |           |   |          |   |           |          |  |   |           |   |  |          |           |   |          |   |           |          |  |   |           |  |  |   |           |  |  |   |           | 
|Net income                                          |  | $        | 0.16      |   |          | $ | 0.50      |          |  | $ | (0.32     | ) |  | $        | 0.32      |   |          | $ | 0.59      |          |  | $ | 0.59      |  |  | $ | 0.63      |  |  | $ | 0.54      | 
|Cash dividends                                      |  | $        | 0.22      |   |          | $ | 0.22      |          |  | $ | 0.22      |   |  | $        | 0.15      |   |          | $ | 0.22      |          |  | $ | 0.22      |  |  | $ | 0.22      |  |  | $ | 0.22      | 
|Average shares                                      |  |          | 9,634,156 |   |          |   | 9,651,857 |          |  |   | 9,662,328 |   |  |          | 9,685,194 |   |          |   | 9,590,571 |          |  |   | 9,598,364 |  |  |   | 9,607,023 |  |  |   | 9,615,320 | 
|                                                    |  |          |           |   |          |   |           |          |  |   |           |   |  |          |           |   |          |   |           |          |  |   |           |  |  |   |           |  |  |   |           | 

Note 18  Subsequent Events (Unaudited)

Suffolk evaluated subsequent events to determine if there was an effect on these consolidated financial statements. Events which occurred subsequent to
the balance sheet date but prior to the release of these restated financial statements have been accounted for in accordance with ASC 855, Accounting for Subsequent Events, Suffolk considered whether there were subsequent events that
have occurred and is disclosing the following as well as the matters disclosed in Note 18  Legal Proceedings.



| |  |  | As part of its de-leveraging strategy, in June 2011 Suffolk pre-paid a $40 million borrowing from the Federal Home Loan Bank of New York and incurred a
$1million penalty. Suffolk also sold approximately $40 million of investment securities in June 2011, realizing a gain of $1.6 million. These transactions were recorded in the second quarter of 2011 when they occurred.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Note 19  Legal Proceedings (Unaudited  See Note 18)

On July 11, 2011 a shareholder derivative action, Robert J. Levy v. J. Gordon Huszagh, et al., No. 11 Civ. 3321 (JS), was filed in the U.S. District Court for the Eastern District of New York
against the directors of Suffolk and a former officer of Suffolk. Suffolk was named as a nominal defendant. The complaint seeks damages against the individual defendants in an unspecified amount, and alleges that the individual defendants breached
their fiduciary duties by making improper statements regarding the sufficiency of Suffolks allowance for loan losses and loan portfolio credit quality, and by failing to establish sufficient allowances for loan losses and to establish
effective credit risk management policies. On September 30, 2011, Suffolk and the directors filed a motion to dismiss the complaint.

On
October 28, 2011, a separate shareholder derivative action, Susan Forbush v. Edgar F. Goodale, et al., No. 33538/11, was filed in the Supreme Court of the State of New York for the County of Suffolk, against the directors of Suffolk and a
former officer of Suffolk. Suffolk was named as a nominal defendant. The complaint asserts claims that are substantially similar to those asserted in the Levy action.

On October 20, 2011, a putative shareholder class action, James E. Fisher v. Suffolk Bancorp, et al., No. 11 Civ. 5114 (SJ), was filed in the U.S. District Court for the Eastern District of New
York against Suffolk, its chief executive officer, and a former chief financial officer of Suffolk. The complaint alleges that the defendants violated Sections 10(b) and 20(a) of the Securities Exchange Act of 1934 by knowingly or recklessly making
false statements about, or failing to disclose accurate information about, Suffolks financial results and condition, loan loss reserves, impaired assets, internal and disclosure controls, and banking practices. The complaint seeks damages in
an unspecified amount on behalf of purchasers of Suffolks common stock between March 12, 2010 and August 10, 2011.

Suffolk
has been informed that the SECs New York regional office is conducting an informal inquiry to determine whether there have been violations of the federal securities laws in connection with Suffolks financial reporting. The SEC has not
asserted that any federal securities law violation has occurred. Suffolk believes it is in compliance with all federal securities laws and believes it has cooperated fully with the SECs informal inquiry. Although the ultimate outcome of the
informal inquiry cannot be ascertained at this time, based upon information that presently is available to it, Suffolk does not believe that the informal inquiry, when resolved, will have a material adverse effect on Suffolks results of
operations or financial condition.

The foregoing matters are in their preliminary phases and it is not possible to ascertain whether there is
a reasonable possibility of a loss from these matters. Therefore, we concluded that an amount for a loss contingency is not to be accrued or disclosed at this time. Suffolk believes that it has substantial defenses to the claims filed against it in
these lawsuits and, to the extent that these actions proceed, Suffolk intends to defend itself vigorously.



Page 61



---

##### Table of Contents

REPORTS OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Board of Directors and

Shareholders of Suffolk Bancorp

We have
audited the accompanying consolidated statements of condition of Suffolk Bancorp (a New York corporation) and subsidiaries as of December 31, 2010 and 2009, and the related consolidated statements of income, changes in stockholders equity
and cash flows for each of the three years in the period ended December 31, 2010. These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements
based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of Suffolk Bancorp and subsidiaries as of December 31, 2010 and 2009, and the results of their operations and their cash flows for each of the three years in the period ended
December 31, 2010 in conformity with accounting principles generally accepted in the United States of America.

As discussed in Note
1(A), the 2010 consolidated financial statements have been restated to correct misstatements.

We also have audited, in accordance with the
standards of the Public Company Accounting Oversight Board (United States), Suffolk Bancorp and subsidiaries internal control over financial reporting as of December 31, 2010, based on criteria established in Internal
ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) and our report dated March 15, 2011 (except for the matters discussed in paragraphs five through nine of
Managements Report on Internal Control over Financial Reporting as to which the date is December 20, 2011) expressed an adverse opinion.



|                      
|----------------------
|/s/ GRANT THORNTON LLP
|                      
|New York, New York    

March 15, 2011 (except for Note 1(A) and the related effects thereof as to which the date is December 20, 2011)



Page 62



---

##### Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Board of Directors and

Shareholders of Suffolk
Bancorp

We have audited Suffolk Bancorp (a New York corporation) and subsidiaries internal control over financial reporting as of
December 31, 2010, based on criteria established in Internal ControlIntegrated Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Suffolk Bancorps management is responsible for
maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in Managements Report on Internal Control over Financial Reporting. Our
responsibility is to express an opinion on Suffolk Bancorps internal control over financial reporting based on our audit.

We conducted
our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over
financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and
operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

A companys internal control over financial reporting is a process designed 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. A companys internal control over financial reporting includes those policies and procedures that
(1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as
necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors
of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the companys assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of
any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

A material weakness is a deficiency, or combination control deficiencies, in internal control over financial reporting; such that there is a reasonable
possibility that a material misstatement of the companys annual or interim financial statements will not be prevented or detected on a timely basis. The following material weaknesses have been identified and included in managements
assessment. Management identified material weaknesses in internal control relating to its process and procedures used to estimate the allowance for loan losses as well as in the areas of financial reporting staffing resources, interdepartmental
communications, and governance and management accountability. These material weaknesses resulted in the restatement of the consolidated financial statements for the three and nine months ended September 30, 2010, and for the year ended
December 31, 2010.

In our opinion, because of the effect of the material weaknesses described above, on the achievement of the
objectives of the control criteria, Suffolk Bancorp and subsidiaries has not maintained effective internal control over financial reporting as of December 31, 2010, based on criteria established in Internal ControlIntegrated Frameworkissued by COSO.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United
States), the consolidated statements of condition of Suffolk Bancorp and subsidiaries as of December 31, 2010 and 2009, and the related consolidated statements of income, changes in stockholders equity, and cash flows for each of the
three years in the period ended December 31, 2010. The material weaknesses identified above were considered in determining the nature, timing, and extent of audit tests applied in our audit of the 2010 consolidated financial statements and this
report does not affect our report dated March 15, 2011 (except for Note 1(A) and the related effects thereof as to which the date is December 20, 2011) which expressed an unqualified opinion on those financial statements.



|                      
|----------------------
|/s/ GRANT THORNTON LLP
|                      
|New York, New York    

March 15, 2011 (except for the matters discussed in paragraphs five through nine of Managements Report on
Internal Control over Financial Reporting as to which the date is December 20, 2011)



Page 63



---

##### Table of Contents

|ITEM 1- | BUSINESS
|------- | --------

Suffolk
Bancorp (Suffolk)

Suffolk was incorporated on January 2, 1985 as a bank holding company. On that date, Suffolk acquired,
and currently owns, all of the outstanding capital stock of Suffolk County National Bank. On July 14, 1988, Suffolk acquired all the outstanding capital stock of Island Computer Corporation of New York, Inc. The business of Suffolk consists
primarily of the ownership, supervision, and control of its subsidiaries. On April 11, 1994, Suffolk acquired all the outstanding capital stock of Hamptons Bancshares, Inc. and merged it into a subsidiary. During 1996, the operations of Island
Computer Corporation of New York, Inc. were assumed by Suffolk County National Bank.

Suffolks chief competition includes local banks
with main or branch offices in the service area of Suffolk County National Bank, including Peoples United Bank and Bridgehampton National Bank. Additionally, New York City money center banks and regional banks provide competition. These banks
include primarily Capital One, Citibank, Bank of America, JPMorgan Chase & Co., TD Bank, and Hudson City Savings.

Suffolk and its
subsidiaries had 360 full-time and 54 part-time employees on December 31, 2010.

Suffolk County National Bank (the
Bank)

The Suffolk County National Bank of Riverhead was organized under the national banking laws of the United States of
America on January 6, 1890. The Bank is a member of the Federal Reserve System, and its deposits are insured by the Federal Deposit Insurance Corporation to the extent provided by law.

Directed by members of the communities it serves, the Banks main service area includes the towns of Babylon, Brookhaven, East Hampton, Islip, Riverhead, Smithtown, Southampton, and Southold. The
main office of the Bank is situated at 6 West Second Street, Riverhead, New York. Its branch offices are located at Amityville, Bohemia, Center Moriches, Cutchogue, Deer Park, East Hampton, Hampton Bays, Hauppauge, Manorville, Mattituck, Medford,
Middle Island, Miller Place, Montauk, Port Jefferson, Port Jefferson Station, Riverhead, Sag Harbor, Sayville, Shoreham, Smithtown, Southampton, Wading River, Water Mill, West Babylon, and Westhampton Beach, New York.

The Bank is a full-service bank serving the needs of the local residents of Suffolk County. Most of the Banks business is devoted to serving those
residing in the immediate area of the Banks main and branch offices. Among the services offered by the Bank are checking accounts, savings accounts, time and savings certificates, money market accounts, negotiable-order-of withdrawal accounts,
holiday club accounts, and individual retirement accounts; secured and unsecured loans, including commercial loans to individuals, partnerships, and corporations, agricultural loans to farmers, installment loans to finance small businesses, and
automobile loans; home equity and real estate mortgage loans; safe deposit boxes; trust and estate services; the sale of mutual funds and annuities; and the maintenance of a master pension plan for self-employed individuals participation. The
business of the Bank is only mildly seasonal.

BUSINESS SEGMENT REPORTING

Suffolk County National Bank is a regional bank, which offers a wide array of products and services to its customers. Pursuant to its banking strategy,
emphasis is placed on building relationships with its customers, as opposed to building specific lines of business. As a result, at December 31, 2010 and 2009, Suffolk is not organized around discernible lines of business and prefers to work as
an integrated unit to customize solutions for its customers, with business line emphasis and product offerings changing over time as needs and demands change. See page 37 of this Annual Report to Shareholders for the fiscal year ended
December 31, 2010.

AVAILABLE INFORMATION

Suffolk files Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K, Proxy Statements on Form 14(a), and any amendments to those reports, with the United States
Securities and Exchange Commission (the SEC). The public may read and copy any of these materials at the SECs Public Reference Room at 100 F Street, NE, Washington, D.C. 20549. Information on the operation of the Public Reference
Room can be obtained by calling the SEC at 1-800- SEC-0330 (1-800-732-0330). The SEC also maintains an Internet site (http://www.sec.gov) that contains reports, proxy, and information statements, and other information regarding issuers,
including Suffolk, that file electronically with the SEC. Suffolk also makes these reports available free of charge through its Internet website (http://www.suffolkbancorp.com) as soon as practicably possible after Suffolk files these reports
electronically with the SEC.

SUPERVISION AND REGULATION

References in this section to applicable statutes and regulations are brief summaries only, and do not purport to be complete. The reader should consult such statutes and regulations themselves for a
full understanding of the details of their operation.

As a consequence of the extensive regulation of commercial banking activities in
the United States, the business of Suffolk and its subsidiaries is particularly susceptible to federal and state legislation that may have the effect of increasing or decreasing the cost of doing business, modifying permissible activities, or
enhancing the competitive position of other financial institutions.

Suffolk is a bank holding company registered under the Bank Holding
Company Act (BHCAct) and is subject to supervision and regulation by the Federal Reserve Board. Federal laws subject bank holding companies to particular restrictions on the types of activities in which they may engage, and to a range of
supervisory requirements and activities, including regulatory enforcement actions for violation of laws and policies.



Page 64



---

##### Table of Contents

Activities Closely Related to Banking

The BHC Act prohibits a bank holding company, with certain limited exceptions, from acquiring direct or indirect ownership or control of any voting
shares of any company that is not a bank or from engaging in any activities other than those of banking, managing or controlling banks and certain other subsidiaries, or furnishing services to or performing services for its subsidiaries. One
principal exception to these prohibitions allows the acquisition of interests in companies whose activities are found by the Federal Reserve Board, by order or regulation, to be closely related to banking, or managing or controlling banks. If a bank
holding company has become a Financial Holding Company (a FHC), it may engage in activities that are jointly determined by the Federal Reserve Board and the Treasury Department to be financial in nature or incidental to
such financial activity. FHCs may also engage in activities that are determined by the Federal Reserve to be complementary to financial activities. See Gramm-Leach-Bliley Act for a brief summary of the statutory
provisions relating to FHCs.

Safe and Sound Banking Practices

Bank holding companies are not permitted to engage in unsafe and unsound banking practices. The Federal Reserve Board may order a bank holding company to
terminate an activity or control of a nonbank subsidiary if such activity or control constitutes a significant risk to the financial safety, soundness, or stability of a subsidiary bank and is inconsistent with sound banking principles. Regulation Y
also requires a holding company to give the Federal Reserve Board prior notice of any redemption or repurchase of its own equity securities, if the consideration to be paid, together with the consideration paid for any repurchases or redemptions in
the preceding year, is equal to 10 percent or more of the companys consolidated net worth.

The Federal Reserve Board has broad
authority to prohibit activities of bank holding companies and their non-banking subsidiaries which represent unsafe and unsound banking practices or which constitute violations of laws or regulations. Notably, the Financial Institutions Reform,
Recovery and Enforcement Act of 1989 (FIRREA) provides that the Federal Reserve Board can assess civil money penalties for such practices or violations, which can be as high as $1 million per day. FIRREA contains expansive provisions
regarding the scope of individuals and entities against which such penalties may be assessed.

Annual Reporting and
Examinations

Suffolk is required to file an annual report with the Federal Reserve Board, and such additional information as the Federal
Reserve Board may require pursuant to the BHC Act. The Federal Reserve Board may examine a bank holding company or any of its subsidiaries, and charge the company for the cost of such an examination. Suffolk is also subject to reporting and
disclosure requirements under state and federal securities laws.

Imposition of Liability for Undercapitalized Subsidiaries

The Federal Deposit Insurance Corporation Improvement Act of 1991 (FDICIA) required each federal banking agency to revise its
risk-based capital standards to ensure that those standards take adequate account of interest rate risk, concentration of credit risk, and the risks of nontraditional activities, as well as reflect the actual performance and expected risk of loss on
multifamily mortgages. In accordance with the law, each federal banking agency has specified, by regulation, the levels at which an insured institution would be considered well capitalized, adequately capitalized,
undercapitalized, significantly undercapitalized, and critically undercapitalized. As of December 31, 2010, the Bank exceeded the capital levels required in order to be deemed well capitalized.

FDICIA requires bank regulators to take prompt corrective action to resolve problems associated with insured depository
institutions. In the event an institution becomes undercapitalized, it must submit a capital restoration plan. If an institution becomes significantly undercapitalized or critically undercapitalized, additional
and significant limitations are placed on the institution. The capital restoration plan of an undercapitalized institution will not be accepted by the regulators unless each company having control of the undercapitalized institution
guarantees the subsidiarys compliance with the capital restoration plan until it becomes adequately capitalized. Suffolk has control of the Bank for the purpose of this statute. Additionally, Federal Reserve Board
policy discourages the payment of dividends by a bank holding company from borrowed funds as well as payments that would adversely affect capital adequacy. Failure to meet the capital guidelines may result in supervisory or enforcement actions by
the Federal Reserve Board.

Acquisition by Bank Holding Companies

The BHC Act requires every bank holding company to obtain the prior approval of the Federal Reserve Board before it may acquire all or substantially all
of the assets of any bank, or ownership or control of any voting shares of any bank, if after such acquisition it would own or control, directly or indirectly, more than 5 percent of the voting shares of such bank. In approving bank acquisitions by
bank holding companies, the Federal Reserve Board is required to consider the financial and managerial resources and future prospects of the bank holding company and banks concerned, the convenience and needs of the communities to be served, and the
effect on competition. The Attorney General of the United States may, within 30 days after approval of an acquisition by the Federal Reserve Board, bring an action challenging such acquisition under the federal antitrust laws, in which case the
effectiveness of such approval is stayed pending a final ruling by the courts. Under certain circumstances, the 30- day period may be shortened to 15 days.

Interstate Acquisitions

Under the Riegle-Neal Interstate Banking and Branching Efficiency
Act of 1994, beginning September 29, 1995, bank holding companies may acquire banks in any state subject to limited restrictions including bank age and deposit concentration limits, notwithstanding contrary state law. All banks owned in common
by a bank holding company may act as agents for one another. An agent bank may receive deposits, renew time deposits, accept payments, and close and service loans for its principal bank and not be considered to be a branch of the principal banks.



Page 65



---

##### Table of Contents

Banks also may merge with banks in another state and operate either office as a branch, preexisting contrary
state law notwithstanding. This law became effective automatically in all states on June 1, 1997, unless a state, by legislation enacted before June 1, 1997, opted out of coverage by the interstate branching provision. Upon consummation of
an interstate merger, the resulting bank may acquire or establish branches on the same basis that any participant in the merger could have if the merger had not taken place.

Banks may also merge with branches of banks in other states without merging with the banks themselves, or may establish de novo branches in other states if the laws of the other states expressly
permit such mergers or such interstate de novo branching.

Banking Regulation

The Bank is a national bank, which is subject to regulation and supervision primarily by the Office of the Comptroller of the Currency (the
OCC) and secondarily by the Federal Reserve Board and the Federal Deposit Insurance Corporation (the FDIC). The Bank is subject to the requirements and restrictions under federal law, including requirements to maintain
reserves against deposits, restrictions on the types and amounts of loans that may be granted and the interest that may be charged thereon, and limitations on the types of investments that may be made and the types of services that may be offered.
Various consumer laws and regulations also affect the operations of the Bank.

Restrictions on Transactions with Affiliates

Section 23A of the Federal Reserve Act imposes quantitative and qualitative limits on transactions between a bank and any affiliate,
and requires certain levels of collateral for such loans. It also limits the amount of advances to third parties which are collateralized by the securities or obligations of Suffolk or its subsidiaries.

Section 23B requires that certain transactions between the Bank and its affiliates must be on terms substantially the same, or at least as
favorable, as those prevailing at the time for comparable transactions with or involving other nonaffiliated companies. In the absence of such comparable transactions, any transaction between the Bank and its affiliates must be on terms and under
circumstances, including credit standards, that in good faith would be offered to or would apply to nonaffiliated companies.

Examinations

The OCC
regularly examines the Bank and records of the Bank. The FDIC may also periodically examine and evaluate insured banks. In addition, the Federal Reserve Board regularly examines the Bank and records of Suffolk.

Standards for Safety and Soundness

As part of the FDICIAs efforts to promote the safety and soundness of depository institutions and their holding companies, appropriate federal banking regulators are required to have in place
regulations specifying operational and management standards (addressing internal controls, loan documentation, credit underwriting, and interest rate risk), asset quality, and earnings. In addition, the Federal Reserve Board, the OCC, and FDIC have
extensive authority to police unsafe or unsound practices and violations of applicable laws and regulations by depository institutions and their holding companies. For example, the FDIC may terminate the deposit insurance of any institution that it
determines has engaged in an unsafe or unsound practice. The agencies can also assess civil money penalties of up to $1 million per day, issue cease-and-desist or removal orders, seek injunctions, and publicly disclose such actions.

Gramm-Leach-Bliley Act

The Gramm-Leach-Bliley Act, effective on March 11, 2000, permits bank holding companies to become FHCs and, by doing so, affiliate with securities
firms and insurance companies and engage in other activities that are financial in nature or complementary thereto. A bank holding company may become a FHC, if each of its subsidiary banks is well capitalized under the FDICIA prompt
corrective action provisions, is well managed, and has at least a satisfactory rating under the Community Reinvestment Act as of 1977 as amended (the CRA), by filing a declaration that the bank holding company
wishes to become a FHC and meets all applicable requirements.

No prior regulatory approval is required for a FHC to acquire a company, other
than a bank or savings association, engaged in activities permitted under the Gramm-Leach-Bliley Act. Activities specified in the Gramm-Leach-Bliley Act as being financial in nature include securities underwriting and dealing, and
insurance underwriting and agency activities. Activities that the Federal Reserve Board has determined to be closely related to banking are also deemed to be financial in nature.

A national bank also may engage, subject to limitations on investment, in activities that are financial in nature, other than insurance underwriting, merchant banking, real estate development, and real
estate investment, through a financial subsidiary of the bank, if the bank is well capitalized, well managed, and has at least a satisfactory CRA rating. Subsidiary banks of a FHC or national bank with financial
subsidiaries must continue to be well capitalized and well managed in order to continue to engage in such activities without regulatory actions or restrictions, which could include divestiture of the financial subsidiary or subsidiaries. In
addition, a FHC or a bank may not acquire a company that is engaged in such activities unless each of the subsidiary banks of the FHC or the bank has at least a satisfactory rating. At December 31, 2010, the Bank was rated as
outstanding.

In July of 2001, provisions of the Gramm-Leach-Bliley Act became effective that impose additional requirements on
financial institutions with respect to customer privacy. These provisions generally prohibit disclosure of customer information to nonaffiliated third parties unless the customer has been given the opportunity to object, and has not objected, to
such disclosure. Financial institutions are also required to disclose their privacy policies to customers annually and may be required to comply with provisions of applicable state law if such provisions are



Page 66



---

##### Table of Contents

more protective of customer privacy than those contained in the Gramm-Leach-Bliley Act.

Emergency Economic Stabilization Act of 2008

On October 3, 2008, the Emergency
Economic Stabilization Act of 2008 (EESA) was signed into law. EESAs stated purpose is to provide the Secretary of the U.S. Treasury (the Secretary) with the authority and facilities to restore liquidity and stability
to the United States financial system and to ensure that such authority and facilities are used to protect home values, college funds, retirement accounts and life savings, preserve homeownership and promote jobs and economic growth, maximize
overall returns to U.S. taxpayers and provide accountability for the Secretarys exercise of such authority.

EESA includes a federal
program to purchase troubled mortgages and financial instruments from financial institutions, which is referred to as the Troubled Asset Relief Program (TARP). EESA also includes provisions that place limits on executive pay practices by
institutions participating in the TARP, measures to facilitate acquisitions of financial institutions with troubled assets without government assistance, temporary enhancements to the federal deposit insurance program, enhanced tax benefits for
losses incurred in the sale of certain assets, possible relief from fair value accounting, and an acceleration of the date on which the Board of Governors of the Federal Reserve System (FRB) can pay interest to banks on reserves on
deposit with the FRB. On October 6, 2008, the FRB stated that it will begin paying interest on both excess and required reserves on October 9, 2008. The Bank maintains funds on deposit at the Federal Reserve Bank of New York, and each has
received interest on these deposits since October 9, 2008.

The Secretary utilized his authority under the TARP to invest in preferred
stocks of financial institutions under a Capital Purchase Program (CPP). Under the CPP, we were eligible to submit an application for between $12.3 million and $36.1 million. After careful analysis, we chose to not submit an application
for any TARP funds. EESA immediately raised the FDIC insurance limit from $100,000 to $250,000, which increase was made permanent by the Dodd-Frank Wall Street Reform and Consumer Protection Act.

EESA also provides that gains or losses from the sale or exchange of Fannie Mae and Freddie Mac preferred stocks by an applicable institution (which
includes banks, thrifts and their holding companies) shall be treated as ordinary gains or losses. Previously, these gains or losses were treated as capital gains or losses. This provision allows applicable institutions to deduct losses realized on
the sale of the preferred stocks of Fannie Mae and Freddie Mac. Prior to the passage of the Act, the tax deductibility of these losses for us was limited to offset capital gains. Due to the provisions of the tax code, we have a limited ability to
realize capital gains other than from the sale of our facilities. We do not hold any preferred stock of either Fannie Mae or Freddie Mac.

The
FDIC adopted the Temporary Liquidity Guarantee Program to free up credit markets and maintain confidence in uninsured transaction accounts. The FDIC guaranteed senior unsecured debt issued between October 14, 2008 and October 31, 2009. The
insurance will run through June 30, 2012. The annualized guarantee fee is a 75 basis point charge of the debt issued. All FDIC-insured institutions were eligible for the program, except troubled institutions and a small number of
grandfathered savings and loan holding companies with commercial owners. The FDIC also provided full insurance coverage for non-interest bearing transaction accounts and NOW accounts with interest rates no higher than 50 basis points at insured
institutions through December 31, 2009 under the Transaction Account Guarantee Program (the TAGP). The cost was a 10 basis point annualized charge on amounts in excess of $250,000. Both programs had no cost for the first 30 days.
After that, institutions remained in the program unless they notified the FDIC that they were opting out of one or both programs by December 12, 2008. Those institutions were not allowed to opt back in. Participating banks in both programs are
subject to enhanced supervisory oversight to prevent rapid growth or excessive risk-taking. If the costs of the programs are not covered by the special fees, all FDIC-insured institutions will be assessed even if they did not participate in the
programs. The Bank opted to participate in these programs. The TAGP was subsequently extended through December 31, 2010. The extension increased the rate institutions paid to 15 basis points, 20 basis points or 25 basis points, depending on the
risk category assigned to the institution under the FDICs risk-based premium system.

The American Recovery and
Reinvestment Act of 2009

On February 17, 2009, the American Recovery and Reinvestment Act of 2009 (the Stimulus Act) was
signed into law. The purpose of the Stimulus Act is to provide stimulus for the U.S. economy. The Stimulus Act provided additional restrictions and standards throughout the period during which an institutions obligations under the CPP remained
outstanding, including:



| |  |  | Limits on compensation incentives for risk taking by senior executive officers;
| | - |  | -------------------------------------------------------------------------------



| |  |  | Recovery of any compensation paid based on inaccurate financial information;
| | - |  | ----------------------------------------------------------------------------



| |  |  | Prohibition on Golden Parachute Payments,
| | - |  | -------------------------------------------



| |  |  | Prohibition on compensation plans that would encourage manipulation of reported earnings to enhance the compensation of employees;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



| |  |  | Publicly registered TARP recipients must establish a board compensation committee comprised entirely of independent directors, for the purpose of
reviewing employee compensation plans;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Prohibition on bonuses, retention awards, or incentive compensation, except for payments of long term restricted stock;
| | - |  | -----------------------------------------------------------------------------------------------------------------------



| |  |  | Limitation on luxury expenditures;
| | - |  | ----------------------------------



| |  |  | TARP recipients may be required to permit a separate shareholder vote to approve the compensation of executives, as disclosed pursuant to the
SECs compensation disclosure rules; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The chief executive officer and chief financial officer of each TARP recipient will be required to provide a written certification of compliance with
these standards to the SEC.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Stimulus Act required the Secretary to issue additional regulations governing executive
| | - |  | -------------------------------------------------------------------------------------------



Page 67



---

##### Table of Contents

| | compensation at institutions participating in the CPP. These regulations did not have a significant effect on our operations as we did not participate in the CPP program as noted above.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Dodd-Frank Wall Street Reform and Consumer Protection Act

The Dodd-Frank Wall Street Reform and Consumer Protection Act (the Dodd-Frank Act), signed into law on July 21, 2010, makes extensive
changes to the laws regulating financial services firms. The Dodd-Frank Act also requires significant rulemaking and mandates multiple studies which could result in additional legislative or regulatory action. Under the Dodd-Frank Act federal
banking regulatory agencies are required to draft and implement enhanced supervision, examination and capital standards for depository institutions and their holding companies. The enhanced requirements include, among other things, changes to
capital, leverage and liquidity standards and numerous other requirements. The Dodd-Frank Act authorizes various new assessments and fees, expands supervision and oversight authority over non-bank subsidiaries, increases the standards for certain
covered transactions with affiliates and requires the establishment of minimum leverage and risk-based capital requirements for insured depository institutions. The Dodd-Frank Act also establishes a new federal Consumer Financial Protection Bureau
with broad authority and permits states to adopt stricter consumer protection laws and enforce consumer protection rules issued by the Consumer Financial Protection Bureau. Due to the passage of the Dodd-Frank Act, all deposits held in non-interest
bearing transaction accounts will be fully insured, regardless of the amount in the account. Interest-bearing transaction and non-transaction accounts will be subject to coverage up to $250,000 per depositor, per insured bank, for each account
ownership category. Effective for the FDIC insurance assessment payable September 30, 2011, which covers the second quarter of 2011, the FDIC assessment will be based on the Banks total average assets less Tier 1 capital, instead of
deposits. The assessment on average assets will be computed at lower rates, which may result in lower deposit premiums beginning in the second quarter of 2011.

Governmental Monetary Policies and Economic Conditions

The principal sources of funds
essential to the business of banks and bank holding companies are deposits, stockholders equity, and borrowed funds. The availability of these various sources of funds and other potential sources, such as preferred stock or commercial paper,
and the extent to which they are utilized, depends on many factors, the most important of which are the Federal Reserve Boards monetary policies and the relative costs of different types of funds. An important function of the Federal Reserve
Board is to regulate the national supply of bank credit in order to combat recession and curb inflationary pressure. Among the instruments of monetary policy used by the Federal Reserve Board to implement these objectives are open market operations
in United States government securities, changes in the discount rate on bank borrowings, and changes in reserve requirements against bank deposits. The monetary policies of the Federal Reserve Board have had a significant effect on the operating
results of commercial banks in the past and are expected to continue to do so in the future. In view of the recent changes in regulations affecting commercial banks and other actions and proposed actions by the federal government and its monetary
and fiscal authorities, including proposed changes in the structure of banking in the United States, no prediction can be made as to future changes in interest rates, availability of credit, deposit balances, or the overall performance of banks
generally or of Suffolk and its subsidiaries in particular.



|ITEM 1A. | Risk Factors
|-------- | ------------

Our results may be
adversely affected if we continue to suffer higher than expected losses on our loans or are required to further increase our allowance for loan losses.

We assume credit risk from the possibility that we will suffer losses because borrowers, guarantors, and related parties fail to perform under the terms of their loans. We try to minimize and monitor this
risk by adopting and implementing what we believe are effective underwriting and credit policies and procedures, including how we establish and review the allowance for loan losses. The allowance for loan losses is determined by continuous analysis
of the loan portfolio and the analytical process is regularly reviewed and adjustments may be made based on the assessments of internal and external influences on credit quality. Those policies and procedures may still not prevent unexpected losses
that could adversely affect our results. Weak economic conditions could adversely impact the ability of borrowers to repay outstanding loans or the value of collateral securing those loans. In addition, deterioration in economic conditions affecting
borrowers, new information regarding existing loans, identification of additional problem loans, changes in regulation and regulatory interpretation and other factors, both within and outside of our control, may require an increase in the allowance
for loan losses. See the sections captioned Loan Portfolio, Non-Performing Loans and Summary of Loan Losses and Allowance for Loan Losses beginning on page 13 of this report and Note 1(D) and Note 4 to our
Consolidated Financial Statements contained in this report for further discussion related to our loan portfolio and our process for determining the appropriate level of the allowance for loan losses. As required by the Agreement with the OCC,
Suffolk is in the process of reviewing its allowance for loan losses which may result in further increases to the allowance.

Recent
financial reforms and related regulations may affect our results of operations, financial condition or liquidity.

The Dodd-Frank Act,
signed into law on July 21, 2010, makes extensive changes to the laws regulating financial services firms. The Dodd-Frank Act also requires significant rulemaking and mandates multiple studies which could result in additional legislative or
regulatory action. For a Description of the Dodd-Frank Act see Supervision and RegulationThe Dodd Frank Wall Street Reform and Consumer Protection Act. At this time, it is difficult to predict the extent to which the Dodd-Frank Act
or the resulting regulations will impact Suffolks business. However, compliance with these new laws and



Page 68



---

##### Table of Contents

regulations will likely result in additional costs, and these additional costs may adversely impact our results of operations, financial condition or liquidity.

Failure to comply with the Banks written agreement with the OCC may result in further regulatory enforcement actions.

On October 25, 2010, the Bank, following discussion with the OCC, entered into an Agreement with the OCC. The Agreement requires the Bank to take
certain actions, including a review of management, the establishment of a three-year strategic plan and capital program, and the establishment of programs related to internal audit, maintaining an adequate allowance for loan losses, real property
appraisal, credit risk management, credit concentrations, Bank Secrecy Act compliance and information technology. While subject to the Agreement, Suffolk expects that its and the Banks management and Board of Directors will be required to
focus a substantial amount of time on complying with its terms. There also is no guarantee that the Bank will be able to fully comply with the Agreement. If the Bank fails to comply with the terms of the Agreement, it could be subject to further
regulatory enforcement actions.

While the Bank currently meets the three individual minimum capital ratios set by the OCC, further
increases to our allowance for loan losses would negatively impact our capital levels, causing the Bank to no longer be in compliance with such ratios.

The Bank is subject to individual minimum capital ratios established by the OCC requiring the Bank to maintain a Tier 1 capital ratio of at least equal to 8.00 percent of adjusted total assets, to
maintain a Tier 1 capital ratio at least equal to 10.50 percent of risk-weighted assets, and to maintain a total risk based capital ratio at least equal to 12.00 percent of risk-weighted assets. At December 31, 2010, the Bank met all three
capital ratios as the Bank had a Tier 1 leverage ratio of 8.12 percent, a Tier 1 risk-based capital ratio of 11.17 percent and a total risk-based capital ratio of 12.43 percent. Further increases to Suffolks allowance for loan losses, however,
would negatively impact the Banks capital levels and make it difficult to maintain the capital levels directed by the OCC. If the Bank fails to maintain the required capital levels, it could be subject to further regulatory enforcement
actions.

As a bank holding company that conducts substantially all of its operations through its banking subsidiary, our ability to pay
dividends to stockholders depends upon the results of operations of the Bank and its ability to pay dividends to Suffolk. Dividends paid by the Bank are subject to limits imposed by law and regulation and are restricted by an agreement with the OCC.

Substantially all of our activities are conducted through the Bank, and Suffolk receives substantially all of its funds through dividends
from the Bank. Suffolks ability to pay dividends to stockholders depends on the Banks ability to pay dividends to Suffolk. Various laws and regulations limit the amount of dividends that the Bank may pay us. In addition, under the
Agreement, the Bank is required to establish a dividend policy that will permit the declaration of a dividend only when the Bank is in compliance with its capital program and with the prior written determination of no supervisory objection by the
OCC. If the Bank is unable to pay dividends to Suffolk, we will not be able to pay dividends to our stockholders.

Changes in interest
rates could adversely affect Suffolks results of operations and financial condition.

Our ability to generate net income depends
primarily upon our net interest income. Net interest income is income that remains after deducting, from total income generated by earning assets, the interest expense attributable to the acquisition of the funds required to support earning assets.
Income from earning assets includes income from loans, investment securities and short-term investments. The amount of interest income is dependent on many factors including the volume of earning assets, the general level of interest rates, the
dynamics of the change in interest rates and the levels of non-performing loans. The cost of funds varies with the amount of funds necessary to support earning assets, the rates paid to attract and hold deposits, rates paid on borrowed funds and the
levels of non-interest-bearing demand deposits and equity capital.

Different types of assets and liabilities may react differently, at
different times, to changes in market interest rates. We expect that we will periodically experience gaps in the interest rate sensitivities of our assets and liabilities. That means either our interest-bearing liabilities will be more
sensitive to changes in market interest rates than our interest earning assets, or vice versa. When interest-bearing liabilities mature or re-price more quickly than interest-earning assets, an increase in market rates of interest could reduce our
net interest income. Likewise, when interest-earning assets mature or re-price more quickly than interest-bearing liabilities, falling interest rates could reduce net interest income. We are unable to predict changes in market interest rates which
are affected by many factors beyond our control including inflation, recession, unemployment, money supply, domestic and international events and changes in the United States and other financial markets. Net interest income is not only affected by
the level and direction of interest rates, but also by the shape of the yield curve, relationships between interest sensitive instruments and key driver rates, as well as balance sheet growth, client loan and deposit preferences and the timing of
changes in these variables.

We attempt to manage risk from changes in market interest rates, in part, by controlling the mix of interest
rate-sensitive assets and interest rate-sensitive liabilities. We review our interest rate risk position and modify our strategies based on projections to minimize the impact of future interest rate changes. However, interest rate risk management
techniques are not exact. A rapid increase or decrease in interest rates could adversely affect our results of operations and financial condition. Additional information about the nature of these risks and how they are managed can be found in the
following locations in this report:

Credit Risk: under the captions Non-Performing Loans and Summary of Loan Losses and
Allowance for Loan Losses beginning on page 14 of this report.



Page 69



---

##### Table of Contents

Interest Rate Risk: under the captions Asset/Liability Management & Liquidity and
Interest Rate Sensitivity on pages 22 through 24 of this report, respectively.

Market Risk: under the caption Market
Risk on page 25 of this report.

A failure to restore and maintain effective internal controls over financial reporting and
disclosure controls and procedures could have a material adverse effect on our results of operation or financial condition.

During April
of 2011, management identified possible deficiencies and/or weaknesses in Suffolks internal controls related to the design and implementation of policies to promptly identify problem loans and to quantify the elements of risk in problem loans.
After conducting an internal review, management determined that there were material weaknesses related to the allowance for loan and lease losses, financial reporting staffing resources, interdepartmental communications and governance and management
accountability. See Part I, Item 4Controls and Procedures. Suffolk has incurred costs and implemented certain changes in its internal controls over financial reporting and disclosure controls and procedures to address these material
weaknesses. It is too early to determine the impact of these remediation steps and Suffolk has not yet determined that it has restored effective internal controls over financial reporting and disclosure controls and procedures. It is possible that
additional deficiencies or weaknesses could be identified A failure to restore and maintain effective internal controls over financial reporting and disclosure controls and procedures could have a material adverse effect on our results of operation
or financial condition.



|ITEM 1B. | UNRESOLVED STAFF COMMENTS
|-------- | -------------------------

None.

STATISTICAL DISCLOSURE



|ITEM 2. | Properties
|------- | ----------

Registrant

Suffolk as such has no physical properties. Office facilities of Suffolk are located at 4 West Second Street, Riverhead, NY.

Bank

The Banks main office
campus, with three buildings, is located at 6 West Second Street, Riverhead, New York, title to which is held by the Town of Riverhead, New York Industrial Development Agency for reasons of tax abatement, but to which the Bank has all other rights
of ownership. The Bank also owns a total of 12 properties with 12 buildings in fee, and holds 18 buildings under lease agreements. Management believes that the physical facilities are suitable and adequate and at present are being fully utilized.
Suffolk, however, evaluates future needs continuously and anticipates other changes in its facilities during the next several years.



|ITEM 3. | Legal Proceedings
|------- | -----------------

On July 11, 2011
a shareholder derivative action, Robert J. Levy v. J. Gordon Huszagh, et al., No. 11 Civ. 3321 (JS), was filed in the U.S. District Court for the Eastern District of New York against the directors of Suffolk and a former officer of Suffolk.
Suffolk was named as a nominal defendant. The complaint seeks damages against the individual defendants in an unspecified amount, and alleges that the individual defendants breached their fiduciary duties by making improper statements regarding the
sufficiency of Suffolks allowance for loan losses and loan portfolio credit quality, and by failing to establish sufficient allowances for loan losses and to establish effective credit risk management policies. On September 30, 2011,
Suffolk and the directors filed a motion to dismiss the complaint.

On October 28, 2011, a separate shareholder derivative action, Susan
Forbush v. Edgar F. Goodale, et al., No. 33538/11, was filed in the Supreme Court of the State of New York for the County of Suffolk, against the directors of Suffolk and a former officer of Suffolk. Suffolk was named as a nominal defendant.
The complaint asserts claims that are substantially similar to those asserted in the Levy action.

On October 20, 2011, a putative
shareholder class action, James E. Fisher v. Suffolk Bancorp, et al., No. 11 Civ. 5114 (SJ), was filed in the U.S. District Court for the Eastern District of New York against Suffolk, its chief executive officer, and a former chief financial
officer of Suffolk. The complaint alleges that the defendants violated Sections 10(b) and 20(a) of the Securities Exchange Act of 1934 by knowingly or recklessly making false statements about, or failing to disclose accurate information about,
Suffolks financial results and condition, loan loss reserves, impaired assets, internal and disclosure controls, and banking practices. The complaint seeks damages in an unspecified amount on behalf of purchasers of Suffolks common stock
between March 12, 2010 and August 10, 2011.

Suffolk has been informed that the SECs New York regional office is conducting an
informal inquiry to determine whether there have been violations of the federal securities laws in connection with Suffolks financial reporting. The SEC has not asserted that any federal securities law violation has occurred. Suffolk believes
it is in compliance with all federal securities laws and believes it has cooperated fully with the SECs informal inquiry. Although the ultimate outcome of the informal inquiry cannot be ascertained at this time, based upon information that
presently is available to it, Suffolk does not believe that the informal inquiry, when resolved, will have a material adverse effect on Suffolks results of operations or financial condition.

The foregoing matters are in their preliminary phases and it is not possible to ascertain whether there is a reasonable possibility of a loss from these
matters. Therefore, we concluded that an amount for a loss contingency is not to be accrued or disclosed at this time. Suffolk believes that it has substantial defenses to the claims filed against it in these lawsuits and, to the extent that these
actions proceed, Suffolk intends to defend itself vigorously.



|ITEM 4. | Removed and Reserved
|------- | --------------------

None.



Page 70



---

##### Table of Contents

PART II



|ITEM 5. | Market for Registrants Common Equity and Related Stockholder Matters
|------- | ---------------------------------------------------------------------

Pages 4, 26, and 32 of this Annual Report to Shareholders for the fiscal year ended December 31, 2010.

At January 31, 2011, there were approximately 1,069 equity holders of record and approximately 6,837 beneficial shareholders of Suffolks common stock. Information concerning dividends and the
price range of the common stock can be found on page 4 of this Annual Report to Shareholders.

Comparison of Cumulative
Total Return of Suffolk Bancorp, Industry Index, and Broad Market (in $)



|                                           |  |        |        |  |          |  |        |          |  |  |          |  |  |          |        |  |          |  |       |  |  |  |       | 
|------------------------------------------ |  | ------ | ------ |  | -------- |  | ------ | -------- |  |  | -------- |  |  | -------- | ------ |  | -------- |  | ----- |  |  |  | ----- | 
|                                           |  | 1/1/06 |        |  | 12/31/06 |  |        | 12/31/07 |  |  | 12/31/08 |  |  | 12/31/09 |        |  | 12/31/10 | 
|Suffolk Bancorp                            |  |        | 100.00 |  |          |  | 112.91 |          |  |  | 90.94    |  |  |          | 105.39 |  |          |  | 87.95 |  |  |  | 73.08 | 
|NASDAQ Banks                               |  |        | 100.00 |  |          |  | 112.23 |          |  |  | 91.51    |  |  |          | 64.86  |  |          |  | 54.35 |  |  |  | 64.29 | 
|NASDAQ US                                  |  |        | 100.00 |  |          |  | 109.84 |          |  |  | 107.57   |  |  |          | 57.41  |  |          |  | 82.53 |  |  |  | 84.28 | 
|source: CRSP Total Return Indices - NASDAQ |  |        |        |  |          |  |        |          |  |  |          |  |  |          |        |  |          |  |       |  |  |  |       | 

LOGO

The following table illustrates equity compensation plan information as of December 31, 2010:

Equity Compensation Plan Information (item 201(d))



|                                                           |  |                                                                                              |        |  |                                                                              |   |       |                                                                                                                                          |  |  |         | 
|---------------------------------------------------------- |  | -------------------------------------------------------------------------------------------- | ------ |  | ---------------------------------------------------------------------------- | - | ----- | ---------------------------------------------------------------------------------------------------------------------------------------- |  |  | ------- | 
|Plan category at December 31, 2010                         |  | Number of securitiesto 
be issued uponexercise of outstandingoptions, warrants, andrights(a) |        |  | Weighted-averageexercise price ofoutstanding options,warrants, and rights(b) |   |       | Number of securitiesremaining available forfuture issuance underequity compensationplans (excludingsecurities reflected incolumn (a))(c) | 
|Equity compensation plans approved by security holders     |  |                                                                                              | 89,500 |  |                                                                              | $ | 30.32 |                                                                                                                                          |  |  | 500,000 | 
|Equity compensation plans not approved by security holders |  |                                                                                              |       |  |                                                                              |   |      |                                                                                                                                          |  |  |        | 
|                                                           |  |                                                                                              |        |  |                                                                              |   |       |                                                                                                                                          |  |  |         | 
|Total                                                      |  |                                                                                              | 89,500 |  |                                                                              |   | 30.32 |                                                                                                                                          |  |  | 500,000 | 
|                                                           |  |                                                                                              |        |  |                                                                              |   |       |                                                                                                                                          |  |  |         | 



|ITEM 6. | Selected Quarterly Financial Data
|------- | ---------------------------------

Page
56 of this Annual Report to Shareholders for the fiscal year ended December 31, 2010.



|ITEM 7. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

Pages 8 - 29 of this Annual Report to Shareholders for the fiscal year ended December 31, 2010.



|ITEM 7a. | Quantitative and Qualitative Disclosure about Market Risk
|-------- | ---------------------------------------------------------

Page 26 of this Annual Report to Shareholders for the fiscal year ended December 31, 2010.



Page 71



---

##### Table of Contents

|ITEM 8. | Financial Statements and Supplementary Data
|------- | -------------------------------------------

Pages 30 - 61 of this Annual Report to Shareholders for the fiscal year ended December 31, 2010.



|ITEM 9. | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|------- | ------------------------------------------------------------------------------------

None.



|ITEM 9a. | Controls and Procedures
|-------- | -----------------------

Suffolks
Chief Executive Officer who is also Acting Chief Financial Officer (collectively, the Certifying Officers) evaluated the effectiveness of Suffolks disclosure controls and procedures (as defined in Rules 13a-15(e) of the Securities
Exchange Act of 1934) as of December 31, 2010 in connection with the filing of the initial Form 10-K for that period.

In connection with
the restatement of Suffolks financial statements for the three and nine months ended September 30, 2010 and the restatement of Suffolks financial statements for the twelve months ended December 31, 2010, management re-evaluated
the effectiveness of its disclosure controls and procedures. Based on that re-evaluation, management, including Suffolks Certifying Officers, has concluded that, due to the material weakness in internal control over financial reporting
described below, Suffolks disclosure controls and procedures were not effective as of December 31, 2010.

(a)
Managements Report on Internal Control over Financial Reporting

Suffolks Certifying Officers are responsible for
establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rule 13a-15(f) under the Exchange Act.

Because of their inherent limitations, systems of internal control over financial reporting may not prevent or detect misstatements. Therefore, even those systems determined to be effective can only
provide reasonable assurance with respect to financial statement preparation and presentation.

The Certifying Officers evaluated the
effectiveness, as of December 31, 2010, of Suffolks internal control over financial reporting based on the framework in Internal Control  Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway
Commission (COSO).

A material weakness in internal control over financial reporting is a deficiency, or a combination
of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of a companys annual or interim financial statements will not be prevented or detected in a timely basis by
the companys internal controls.

Based on the evaluation under COSO, management initially concluded and disclosed in the initial Form
10-K filed on March 15, 2011 that the internal control over financial reporting was effective as of December 31, 2010. However, as a result of the misstatements in the estimate of the allowance for loan losses and the accounting treatment
for the recognition of gains on assets received in loan settlements, related to the issues described in Note 1(A) to the notes to consolidated financial statements, as well as in the areas of financial reporting staffing resources, interdepartmental
communications, and governance and management accountability, management determined that material weaknesses in Suffolks internal control over financial reporting existed as of December 31, 2010 and, therefore concluded that its internal
control over financial reporting was not effective as of December 31, 2010.

Allowance for Loan and Lease Losses

Estimating the allowance for loan losses requires credit administration staff to identify and evaluate borrowers ability to repay their obligations
through periodic evaluation and reevaluation of cash flow and/or collateral, and, when necessary, making provision for the amount deemed being likely not to be repaid. Suffolk identified deficiencies with the credit administration function which
compromised the operational effectiveness of the internal controls, particularly in making timely reevaluations of credit and/or collateral. This led to managements determination that there was a material weakness in internal control over
financial reporting in estimating the allowance for loan losses.

Financial Reporting Staffing Resources

Management concluded that a material weakness exists due to insufficient staffing resources that are in dedicated permanent positions within the
accounting function with sufficient skills and industry knowledge of Generally Accepted Accounting Principles in the United States (US GAAP) and regulatory accounting, which resulted in insufficient documentation and monitoring over the
financial reporting cycle, including preparing financial statements and disclosures. Among other factors identified, approximately six months have passed since the prior Chief Financial Officer resigned as of June 24, 2011 and Suffolk has yet
to fill this position. Suffolk immediately engaged an interim accounting consultant to assist with financial reporting in the meantime; however, the individual is not an officer of Suffolk. Suffolks President and Chief Executive Officer was
appointed as Acting Chief Financial Officer until a permanent Chief Financial Officer is hired, representing a significant concentration of authority in one individual.

Interdepartmental Communications

A material weakness exists due to insufficient
communications at the interdepartmental levels. There was inconsistent exchange of important financial information between Suffolks accounting and operating functions that led to errors in classifying loans as performing loans when the loans
were non-performing. That was one factor resulting in the allowance for loan and lease losses to be understated as of September 30, 2010 and December 31, 2010, as described above at Allowance for Loan and Lease Losses.



Page 72



---

##### Table of Contents

Governance and Management Accountability

The Board of Directors is responsible for competent and effective oversight and leadership of Suffolks management and to ensure accountability of management. The material weaknesses related to the
allowance for loan and lease losses, financial reporting staffing resources and interdepartmental communications, as well as delays in processes surrounding the completion of restated and current financial statements, and the untimely correction of
deficiencies previously identified by regulators, are reflective of a material weakness in the Board of Directors as it relates to the foregoing matters.

As a result of amended report of management on internal control over financial reporting, Grant Thornton LLP, Suffolks independent registered public accounting firm, which also audited
Suffolks consolidated financial statements included in this Amendment No. 1 to Form 10-K, has issued an updated report on Suffolks internal control over financial reporting which is provided on page 63 of this Amendment No. 1.

(b) Report of Independent Registered Public Accounting Firm.

See page 63 of this Amendment No. 1.

(c) Remediation of Material Weaknesses in
Internal Control over Financial Reporting

Suffolk has implemented certain changes in its internal controls as of the date of this report
to address the material weaknesses. Specifically, subsequent to December 31, 2010, management took the following steps to remediate the material weaknesses set forth above:

Allowances for Loan and Lease Losses



| | 1. | Hired a new Chief Lending Officer during the second quarter of 2011.
| | -- | --------------------------------------------------------------------



| | 2. | Improved staff by hiring a new loan administrator, additional underwriting staff and a loan workout specialist.
| | -- | ---------------------------------------------------------------------------------------------------------------



| | 3. | Reorganized the credit department to ensure appropriate separation of duties and developed expanded training for Suffolks lenders.
| | -- | -----------------------------------------------------------------------------------------------------------------------------------



| | 4. | Hired a senior credit officer to run a newly created separate loan review and workout department.
| | -- | -------------------------------------------------------------------------------------------------



| | 5. | Changed Suffolks credit policy to require identification of concentrations of risk, analysis of our customers global cash flows, reappraisal and
re-evaluation of collateral, more accurate and timely credit-risk rating procedures and improved underwriting processes and standards.
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 6. | Incorporated the results of a systematic re-appraisal of commercial real estate which secures loans in excess of $1 million.
| | -- | ----------------------------------------------------------------------------------------------------------------------------



| | 7. | Engaged qualified outside consultants to assist in re-evaluating risk ratings.
| | -- | ------------------------------------------------------------------------------



| | 8. | Improved the processes for identifying loans and the determination of the amount of impairment.
| | -- | -----------------------------------------------------------------------------------------------



| | 9. | Augmented Suffolks credit policy to govern loan workout.
| | -- | ---------------------------------------------------------



| | 10. | Implemented a new procedure to ensure that OREO was accounted for in accordance with US GAAP.
| | --- | ---------------------------------------------------------------------------------------------

Financial Reporting Staffing Resources



| | 11. | Initiated a search for a qualified Chief Financial Officer with sufficient knowledge of US GAAP, regulatory accounting and the banking industry and the skills to
effectively implement that knowledge.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 12. | Engaged a qualified consultant in financial reporting and the function of the Chief Financial Officer to assist the Acting Chief Financial Officer in maintaining and
improving controls.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 13. | Increased oversight of the financial reporting process through the Audit Committee and the Compliance Committee, the latter of which meets at least monthly or more
often.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 14. | Created and filled the new position of Treasurer to further relieve the Chief Financial Officer of day-to-day duties in asset liability management, investment portfolio
management and additional treasury functions.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 15. | Enhanced revising procedures to ensure that all reconciliations of all departments are completed and reviewed to ensure accuracy.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------



| | 16. | Compiled individual policies into comprehensive written policies and procedures for the accounting function which will include specific policies, procedures and
controls for financial reporting.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 17. | Increased automation of the accounting and financial reporting process to free staff resources to focus on financial reporting.
| | --- | -------------------------------------------------------------------------------------------------------------------------------

Interdepartmental Communications



| | 18. | Established a process for both credit and finance staff to review the computation of specific impairment allowances under ASC 310-10  Receivables 
Impairment of a Loan and establishing enhanced reporting from core systems available directly to personnel in accounting and finance.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Page 73



---

##### Table of Contents

Governance and Management Accountability



| | 19. | Formed a Compliance Committee of the Board to oversee compliance and, later, to respond to the Formal Agreement.
| | --- | ----------------------------------------------------------------------------------------------------------------



| | 20. | Implemented procedures to track all regulatory compliance through structured matrices.
| | --- | --------------------------------------------------------------------------------------



| | 21. | Engaged qualified independent consultants to assist with compliance with the Formal Agreement, including an assessment of key management roles.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------



| | 22. | Outsourced the internal audit function to a qualified risk management firm to provide greater independence and depth to the function.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------



| | 23. | Appointed a Vice Chairman of the Board to provide daily oversight of management on behalf of the full Board and to communicate back to the Board.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------



| | 24. | Engaged a qualified independent consultant to advise the Board on various regulatory, strategic and operational issues
| | --- | ----------------------------------------------------------------------------------------------------------------------

Suffolk cannot determine the impact of the remediation steps at this time.

Changes in Internal Control over Financial Reporting

There were no changes to the
internal control over financial reporting of the company identified in connection with the companys evaluation referred to above that occurred during the fourth quarter of 2010 that have materially affected, or are reasonably likely to
materially affect, the companys internal control over financial reporting.



Page 74



---

##### Table of Contents

PART III



|ITEM 10. | Directors and Executive Officers of the Registrant
|-------- | --------------------------------------------------

Pages 3-9 of Registrants Proxy Statement for its Annual Meeting of Shareholders to be held on April 12, 2011 is incorporated herein by reference.

EXECUTIVE OFFICERS



|                  |  |     |  |                                     |        |                                                                              |                                                                  |                                                                            
|----------------- |  | --- |  | ----------------------------------- | ------ | ---------------------------------------------------------------------------- | ---------------------------------------------------------------- | ---------------------------------------------------------------------------
|Name              |  | Age |  | Position                            |        |                                                                              |                                                                  | Business Experience                                                        
|                  |  |     |  |                                    
|J. Gordon Huszagh |  | 58  |  | President & Chief Executive Officer |        | Feb-09                                                                       |                                                                  | - Present President, Chief Executive Officer, and Director, Suffolk Bancorp
|                  |  |     |  |                                     | Feb-09 |                                                                              | - Present President, Chief Executive Officer, and Director, SCNB
|                  |  |     |  |                                     | Jan-99 |                                                                              | - Mar-09 Chief Financial Officer, Suffolk Bancorp, SCNB         
|                  |  |     |  |                                     | Jan-99 |                                                                              | - Feb-09 EVP, Suffolk Bancorp, SCNB                             
|                  |  |     |  |                                     | Jan-97 |                                                                              | - Jan-99 SVP and Chief Financial Officer, SCNB                  
|                  |  |     |  |                                     | Dec-92 |                                                                              | - Dec-96 SVP & Comptroller, SCNB                                
|                  |  |     |  |                                     | Dec-88 |                                                                              | - Dec-92 VP & Comptroller, SCNB                                 
|                  |  |     |  |                                     | Dec-86 |                                                                              | - Dec-88 VP, SCNB                                               
|                  |  |     |  |                                     | Jan-83 |                                                                              | - Dec-86 Auditor, SCNB                                          
|                  |  |     |  |                                     | 1975   |                                                                              | - 1982 Eastern Federal Savings and Loan                         
|                  |  |     |  |                                     |        | Employed by SCNB since January 1983.                                        
|                  |  |     |  |                                    
|Frank D. Filipo   |  | 60  |  | Executive Vice President,           |        | Mar-03                                                                       |                                                                  | - Present EVP, Suffolk Bancorp                                             
|                  |  |     |  | Operating Officer                   |        | Mar-03                                                                       |                                                                  | - Present EVP, Retail Banking, SCNB                                        
|                  |  |     |  |                                     |        | Sep-01                                                                       |                                                                  | - Mar-03 SVP, Retail Banking, SCNB                                         
|                  |  |     |  |                                     |        | Sep-96                                                                       |                                                                  | - Sep-01 Regional Administrator, North Fork Bank                           
|                  |  |     |  |                                     |        | Apr-94                                                                       |                                                                  | - Sep-96 SVP, Commercial Loans, SCNB                                       
|                  |  |     |  |                                     |        | Jul-84                                                                       |                                                                  | - Apr-94 EVP, Senior Lending Officer, Bank of the Hamptons, N.A.           
|                  |  |     |  |                                     |        | 1982                                                                         |                                                                  | - Jul-84 VP, Commercial Loans, Continental Bank                            
|                  |  |     |  |                                     |        | Employed by SCNB from April 1994 to September 1996 and since September 2001.



Page 75



---

##### Table of Contents

|ITEM 11. | Executive Compensation
|-------- | ----------------------

Pages 9-18 of
Registrants Proxy Statement for its Annual Meeting of Shareholders to be held on April 12, 2011 is incorporated herein by reference.



|ITEM 12. | Security Ownership of Certain Beneficial Owners and Management
|-------- | --------------------------------------------------------------

Pages 2, 13, 14, and 15 of Registrants Proxy Statement for its Annual Meeting of Shareholders to be held on April 12, 2011 is incorporated herein by reference.



|ITEM 13. | Certain Relationships and Related Transactions
|-------- | ----------------------------------------------

Pages 5-6 of Registrants Proxy Statement for its Annual Meeting of Shareholders to be held on April 12, 2011 is incorporated herein by reference.



|ITEM 14. | Principal Accountant Fees and Services
|-------- | --------------------------------------

The following table presents the fees billed for each of the last two fiscal years by Suffolks principal accountant by category:



|                   |  |      |         |  |      |   |         | 
|------------------ |  | ---- | ------- |  | ---- | - | ------- | 
|                   |  | 2010 |         |  | 2009 |  
|Audit fees         |  | $    | 302,705 |  |      | $ | 322,707 | 
|Audit-related fees |  |      | 24,840  |  |      |   | 24,840  | 
|Tax fees           |  |      |        |  |      |   |        | 
|All other fees     |  |      | 9,440   |  |      |   | 6,727   | 
|                   |  |      |         |  |      |   |         | 
|                   |  | $    | 336,985 |  |      | $ | 354,274 | 
|                   |  |      |         |  |      |   |         | 

The Audit Committee pre-approves all auditing services and permitted non-audit services (including the fees and terms
thereof) to be performed for Suffolk by its independent auditor, subject to the de minimisexceptions for non-audit services described in Section 10A (i) (1) (B) of the Exchange Act which are approved by the Committee
prior to the completion of the audit. The Audit Committee may form and delegate authority to subcommittees consisting of one or more members when appropriate, including the authority to grant pre-approvals of audit and permitted non-audit services,
provided that decisions of such subcommittee to grant pre-approvals shall be presented to the full Audit Committee at its next scheduled meeting. Fees for consultation concerning the computation and filing of income taxes amounting to $46,575 for
2010 were paid to the firm of Marcum & Kliegman, LLP.

PART IV



|ITEM 15. | Exhibits and Financial Statement Schedules
|-------- | ------------------------------------------

The following consolidated financial statements of the Registrant and Subsidiaries, and the accountants report thereon, are included on pages 30 through 56 inclusive.

Financial Statements (Consolidated)

Statements of Condition  December 31, 2010 and 2009.

Statements of Income  For the years ended December 31, 2010 and 2009



Page 76



---

##### Table of Contents

SIGNATURES

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

Dated: December 20, 2011



|                                   
|-----------------------------------
|/s/ J. Gordon Huszagh              
|J. Gordon Huszagh                  
|President & Chief Executive Officer

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



|    |  |                                                        
|--- |  | -------------------------------------------------------
|By: |  | /s/ EDGAR F. GOODALE                                   
|    |  | Edgar F. Goodale                                       
|    |  | Chairman of the Board & Director                       
|    | 
|By: |  | /s/ J. GORDON HUSZAGH                                  
|    |  | J. Gordon Huszagh                                      
|    |  | President, Chief Executive Officer (Principal Executive
|    |  | Officer), Acting Chief Financial Officer & Director    
|    | 
|By: |  | /s/ JAMES E. DANOWSKI                                  
|    |  | James E. Danowski                                      
|    |  | Director                                               
|    | 
|By: |  | /s/ JOSEPH A. GAVIOLA                                  
|    |  | Joseph A. Gaviola                                      
|    |  | Director                                               
|    | 
|By: |  | /s/ DAVID A. KANDELL                                   
|    |  | David A. Kandell                                       
|    |  | Director                                               
|    | 
|By: |  | /s/ THOMAS S. KOHLMANN                                 
|    |  | Thomas S. Kohlmann                                     
|    |  | Director                                               
|    | 
|By: |  | /s/ TERENCE X. MEYER                                   
|    |  | Terence X. Meyer                                       
|    |  | Director                                               
|    | 
|By: |  | /s/ SUSAN V. B. OSHEA                                 
|    |  | Susan V. B. OShea                                     
|    |  | Director                                               
|    | 
|By: |  | /s/ JOHN D. STARK, JR.                                 
|    |  | John D. Stark, Jr.                                     
|    |  | Director                                               

December 20, 2011



Page 77