##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549





FORM 10-Q





QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended
September 30, 2009

Commission file number 0-13580





SUFFOLK BANCORP

(Exact Name of Registrant as
Specified in Its Charter)







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

(631) 727-5667

(Registrants Telephone Number, Including Area Code)





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

Indicate by check mark whether the registrant has submitted electronically and
posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the
registrant was required to submit and post such files).    Yes   ̈    No  x

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller
reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.



|                        |  |                                                  |  |                           |  |  
|----------------------- |  | ------------------------------------------------ |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈                                                |  | Accelerated filer         |  | x
|Non-accelerated filer   |  |  ̈  (Do not check if a smaller reporting company) |  | Smaller reporting company |  |  ̈

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

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

9,615,338 SHARES OF COMMON STOCK OUTSTANDING AS OF October 30, 2009









---

##### Table of Contents





This page left blank intentionally.



Page 2



---

##### Table of Contents

SUFFOLK BANCORP AND SUBSIDIARIES





|                                                                                                     |  |     
|---------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                     |  | Page
|Part IFinancial Information (unaudited)                                                             |  |     
|                                                                                                     | 
|Item 1.       Financial Statements                                                                   |  |     
|Consolidated Statements of Condition                                                                 |  | 4   
|Consolidated Statements of Income, For the Three Months Ended September 30, 2009 and
2008            |  | 5   
|Consolidated Statements of Income, For the Nine Months Ended September 30, 2009 and
2008             |  | 6   
|Consolidated Statements of Cash Flows, For the Nine Months Ended September 30, 2009 and
2008         |  | 7   
|Notes to the Unaudited Consolidated Financial Statements                                             |  | 8   
|(1) Basis of Presentation                                                                            |  | 8   
|(2) Stock-based Compensation                                                                         |  | 8   
|(3) Income Taxes                                                                                     |  | 9   
|(4) Fair Value                                                                                       |  | 9   
|(5) Investment Securities                                                                            |  | 12  
|(6) Retirement Plan                                                                                  |  | 13  
|(7) Recent Accounting Pronouncements                                                                 |  | 13  
|                                                                                                     | 
|Item 2.       
Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 14  
|                                                                                                     | 
|Item 3.       
Quantitative and Qualitative Disclosures About Market Risk                            |  | 22  
|                                                                                                     | 
|Item 4.       Controls and Procedures                                                                |  | 23  
|                                                                                                     | 
|Part IIOther Information                                                                            |  |     
|                                                                                                     | 
|Item 2.       
Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 23  
|                                                                                                     | 
|Item 6.       Exhibits and Reports on Form
8-K                                                       |  | 23  
|                                                                                                     | 
|Signatures                                                                                           |  | 24  
|                                                                                                     | 
|Certifications of Periodic Report  Exhibit 31.1 Exhibit 31.2 Exhibit 
32.1 Exhibit 32.2             |  |     



Page 3



---

##### Table of Contents

SUFFOLK BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CONDITION

(in thousands of dollars except for share and per share data)



|                                                                                                                                                                   |  |                   |           |   |                  |   |           |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ----------------- | --------- | - | ---------------- | - | --------- | -
|                                                                                                                                                                   |  | September 30,2009 |           |   | December 31,2008 |  
|                                                                                                                                                                   |  | unaudited         |           |   |                  |  
|ASSETS                                                                                                                                                             |  |                   |           |   |                  |   |           |  
|Cash & Due From Banks                                                                                                                                              |  | $                 | 39,320    |   |                  | $ | 41,513    |  
|Investment Securities:                                                                                                                                             |  |                   |           |   |                  |   |           |  
|Available for Sale, at Fair Value                                                                                                                                  |  |                   | 453,711   |   |                  |   | 382,357   |  
|Held to Maturity (Fair Value of $22,010 and $22,974, respectively)                                                                                                 |  |                   |           |   |                  |   |           |  
|Obligations of States & Political Subdivisions                                                                                                                     |  |                   | 14,353    |   |                  |   | 11,830    |  
|Federal Reserve Bank Stock                                                                                                                                         |  |                   | 652       |   |                  |   | 638       |  
|Federal Home Loan Bank Stock                                                                                                                                       |  |                   | 6,145     |   |                  |   | 9,821     |  
|Corporate Bonds & Other Securities                                                                                                                                 |  |                   | 100       |   |                  |   | 100       |  
|                                                                                                                                                                   |  |                   |           |   |                  |   |           |  
|Total Investment Securities                                                                                                                                        |  |                   | 474,961   |   |                  |   | 404,746   |  
|                                                                                                                                                                   |  |                   |           |   |                  |   |           |  
|Total Loans                                                                                                                                                        |  |                   | 1,121,348 |   |                  |   | 1,093,521 |  
|Less: Allowance for Loan Losses                                                                                                                                    |  |                   | 11,716    |   |                  |   | 9,051     |  
|                                                                                                                                                                   |  |                   |           |   |                  |   |           |  
|Net Loans                                                                                                                                                          |  |                   | 1,109,632 |   |                  |   | 1,084,470 |  
|                                                                                                                                                                   |  |                   |           |   |                  |   |           |  
|Premises & Equipment, Net                                                                                                                                          |  |                   | 23,523    |   |                  |   | 22,740    |  
|Accrued Interest Receivable, Net                                                                                                                                   |  |                   | 7,935     |   |                  |   | 7,042     |  
|Goodwill                                                                                                                                                           |  |                   | 814       |   |                  |   | 814       |  
|Other Assets                                                                                                                                                       |  |                   | 15,631    |   |                  |   | 21,494    |  
|                                                                                                                                                                   |  |                   |           |   |                  |   |           |  
|TOTAL ASSETS                                                                                                                                                       |  | $                 | 1,671,816 |   |                  | $ | 1,582,819 |  
|                                                                                                                                                                   |  |                   |           |   |                  |   |           |  
|                                                                                                                                                                   |  |                  
|LIABILITIES & STOCKHOLDERS EQUITY                                                                                                                                 |  |                   |           |   |                  |   |           |  
|Demand Deposits                                                                                                                                                    |  | $                 | 495,991   |   |                  | $ | 439,380   |  
|Saving, N.O.W. & Money Market Deposits                                                                                                                             |  |                   | 572,247   |   |                  |   | 482,204   |  
|Time Certificates of $100,000 or more                                                                                                                              |  |                   | 230,205   |   |                  |   | 180,362   |  
|Other Time Deposits                                                                                                                                                |  |                   | 108,812   |   |                  |   | 114,491   |  
|                                                                                                                                                                   |  |                   |           |   |                  |   |           |  
|Total Deposits                                                                                                                                                     |  |                   | 1,407,255 |   |                  |   | 1,216,437 |  
|                                                                                                                                                                   |  |                  
|Federal Funds Purchased                                                                                                                                            |  |                   | 1,400     |   |                  |   |          |  
|Federal Home Loan Bank Borrowings                                                                                                                                  |  |                   | 101,900   |   |                  |   | 187,200   |  
|Repurchase Agreements                                                                                                                                              |  |                   |          |   |                  |   | 37,620    |  
|Dividend Payable on Common Stock                                                                                                                                   |  |                   | 2,114     |   |                  |   | 2,108     |  
|Accrued Interest Payable                                                                                                                                           |  |                   | 906       |   |                  |   | 2,244     |  
|Other Liabilities                                                                                                                                                  |  |                   | 24,875    |   |                  |   | 24,809    |  
|                                                                                                                                                                   |  |                   |           |   |                  |   |           |  
|TOTAL LIABILITIES                                                                                                                                                  |  |                   | 1,538,450 |   |                  |   | 1,470,418 |  
|                                                                                                                                                                   |  |                   |           |   |                  |   |           |  
|                                                                                                                                                                   |  |                  
|STOCKHOLDERS EQUITY                                                                                                                                               |  |                   |           |   |                  |   |           |  
|Common Stock (par value $2.50; 15,000,000 shares authorized; 9,607,360 and 9,582,699 shares outstanding at September 30,
2009 and December 31, 2008, respectively) |  |                   | 34,010    |   |                  |   | 33,946    |  
|Surplus                                                                                                                                                            |  |                   | 21,437    |   |                  |   | 20,782    |  
|Treasury Stock at Par (3,996,878 and 3,995,661 shares, respectively)                                                                                               |  |                   | (9,992    | ) |                  |   | (9,989    | )
|Retained Earnings                                                                                                                                                  |  |                   | 90,116    |   |                  |   | 79,092    |  
|                                                                                                                                                                   |  |                   |           |   |                  |   |           |  
|                                                                                                                                                                   |  |                   | 135,571   |   |                  |   | 123,831   |  
|Accumulated Other Comprehensive Loss, Net of Tax                                                                                                                   |  |                   | (2,205    | ) |                  |   | (11,430   | )
|                                                                                                                                                                   |  |                   |           |   |                  |   |           |  
|TOTAL STOCKHOLDERS EQUITY                                                                                                                                         |  |                   | 133,366   |   |                  |   | 112,401   |  
|                                                                                                                                                                   |  |                   |           |   |                  |   |           |  
|TOTAL LIABILITIES & STOCKHOLDERS EQUITY                                                                                                                           |  | $                 | 1,671,816 |   |                  | $ | 1,582,819 |  
|                                                                                                                                                                   |  |                   |           |   |                  |   |           |  

See accompanying notes to consolidated financial statements.



Page 4



---

##### Table of Contents

SUFFOLK BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(in thousands of dollars except for share and per share data)



|                                                                                                                                 |  |                            |           |                   |   |          
|-------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------- | --------- | ----------------- | - | ---------
|                                                                                                                                 |  | For the Three Months Ended
|                                                                                                                                 |  | September 30,2009          |           | September 30,2008
|                                                                                                                                 |  | unaudited                  |           | unaudited        
|INTEREST INCOME                                                                                                                  |  |                            |           |                   |   |          
|Federal Funds Sold & Interest from Bank Deposits                                                                                 |  | $                          | 44        |                   | $ | 262      
|United States Treasury Securities                                                                                                |  |                            | 94        |                   |   | 100      
|Obligations of States & Political Subdivisions                                                                                   |  |                            | 1,804     |                   |   | 1,595    
|Mortgage-Backed Securities                                                                                                       |  |                            | 1,836     |                   |   | 2,029    
|U.S. Government Agency Obligations                                                                                               |  |                            | 354       |                   |   | 855      
|Corporate Bonds & Other Securities                                                                                               |  |                            | 123       |                   |   | 119      
|Loans                                                                                                                            |  |                            | 17,261    |                   |   | 17,494   
|                                                                                                                                 |  |                            |           |                   |   |          
|Total Interest Income                                                                                                            |  |                            | 21,516    |                   |   | 22,454   
|                                                                                                                                 |  |                            |           |                   |   |          
|                                                                                                                                 |  |                           
|INTEREST EXPENSE                                                                                                                 |  |                            |           |                   |   |          
|Saving, N.O.W. & Money Market Deposits                                                                                           |  |                            | 934       |                   |   | 2,085    
|Time Certificates of $100,000 or more                                                                                            |  |                            | 960       |                   |   | 1,490    
|Other Time Deposits                                                                                                              |  |                            | 584       |                   |   | 847      
|Federal Funds Purchased and Repurchase Agreements                                                                                |  |                            |          |                   |   | 295      
|Interest on Other Borrowings                                                                                                     |  |                            | 564       |                   |   | 1,052    
|                                                                                                                                 |  |                            |           |                   |   |          
|Total Interest Expense                                                                                                           |  |                            | 3,042     |                   |   | 5,769    
|                                                                                                                                 |  |                            |           |                   |   |          
|Net-interest Income                                                                                                              |  |                            | 18,474    |                   |   | 16,685   
|Provision for Loan Losses                                                                                                        |  |                            | 975       |                   |   | 300      
|                                                                                                                                 |  |                            |           |                   |   |          
|Net-interest Income After Provision for Loan Losses                                                                              |  |                            | 17,499    |                   |   | 16,385   
|                                                                                                                                 |  |                            |           |                   |   |          
|                                                                                                                                 |  |                           
|OTHER INCOME                                                                                                                     |  |                            |           |                   |   |          
|Service Charges on Deposit Accounts                                                                                              |  |                            | 1,354     |                   |   | 1,402    
|Other Service Charges, Commissions & Fees                                                                                        |  |                            | 929       |                   |   | 904      
|Fiduciary Fees                                                                                                                   |  |                            | 237       |                   |   | 366      
|Other Operating Income                                                                                                           |  |                            | 246       |                   |   | 129      
|                                                                                                                                 |  |                            |           |                   |   |          
|Total Other Income                                                                                                               |  |                            | 2,766     |                   |   | 2,801    
|                                                                                                                                 |  |                            |           |                   |   |          
|                                                                                                                                 |  |                           
|OTHER EXPENSE                                                                                                                    |  |                            |           |                   |   |          
|Salaries & Employee Benefits                                                                                                     |  |                            | 7,190     |                   |   | 6,520    
|Net Occupancy Expense                                                                                                            |  |                            | 1,250     |                   |   | 1,289    
|Equipment Expense                                                                                                                |  |                            | 586       |                   |   | 534      
|FDIC Assessments                                                                                                                 |  |                            | 517       |                   |   | 74       
|Other Operating Expense                                                                                                          |  |                            | 2,491     |                   |   | 2,928    
|                                                                                                                                 |  |                            |           |                   |   |          
|Total Other Expense                                                                                                              |  |                            | 12,034    |                   |   | 11,345   
|                                                                                                                                 |  |                            |           |                   |   |          
|Income Before Provision for Income Taxes                                                                                         |  |                            | 8,231     |                   |   | 7,841    
|Provision for Income Taxes                                                                                                       |  |                            | 2,203     |                   |   | 2,168    
|                                                                                                                                 |  |                            |           |                   |   |          
|NET INCOME                                                                                                                       |  | $                          | 6,028     |                   | $ | 5,673    
|                                                                                                                                 |  |                            |           |                   |   |          
|Average:Common Shares Outstanding                                                                                                |  |                            | 9,607,023 |                   |   | 9,575,691
|Dilutive Stock Options                                                                                                           |  |                            | 19,286    |                   |   | 27,742   
|                                                                                                                                 |  |                            |           |                   |   |          
|Average Total Common Shares and Dilutive Options                                                                                 |  |                            | 9,626,309 |                   |   | 9,603,433
|                                                                                                                                 |  |                           
|EARNINGS PER COMMON SHARE                               
                                         
                        Basic |  | $                          | 0.63      |                   | $ | 0.59     
|Diluted                                                                                                                          |  | $                          | 0.63      |                   | $ | 0.59     
|                                                                                                                                 |  |                           
|DIVIDENDS PER COMMON SHARE                                                                                                       |  | $                          | 0.22      |                   | $ | 0.22     

See accompanying notes to consolidated financial statements.



Page 5



---

##### Table of Contents

SUFFOLK BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(in thousands of dollars except for share and per share data)



|                                                                                                                                 |  |                           |           |                   |   |          
|-------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------- | --------- | ----------------- | - | ---------
|                                                                                                                                 |  | For the Nine Months Ended
|                                                                                                                                 |  | September 30,2009         |           | September 30,2008
|                                                                                                                                 |  | unaudited                 |           | unaudited        
|INTEREST INCOME                                                                                                                  |  |                           |           |                   |   |          
|Federal Funds Sold & Interest from Bank Deposits                                                                                 |  | $                         | 48        |                   | $ | 265      
|United States Treasury Securities                                                                                                |  |                           | 292       |                   |   | 298      
|Obligations of States & Political Subdivisions                                                                                   |  |                           | 5,254     |                   |   | 4,643    
|Mortgage-Backed Securities                                                                                                       |  |                           | 5,382     |                   |   | 5,994    
|U.S. Government Agency Obligations                                                                                               |  |                           | 1,797     |                   |   | 2,948    
|Corporate Bonds & Other Securities                                                                                               |  |                           | 334       |                   |   | 500      
|Loans                                                                                                                            |  |                           | 52,137    |                   |   | 51,759   
|                                                                                                                                 |  |                           |           |                   |   |          
|Total Interest Income                                                                                                            |  |                           | 65,244    |                   |   | 66,407   
|                                                                                                                                 |  |                           |           |                   |   |          
|                                                                                                                                 |  |                          
|INTEREST EXPENSE                                                                                                                 |  |                           |           |                   |   |          
|Saving, N.O.W. & Money Market Deposits                                                                                           |  |                           | 2,732     |                   |   | 4,841    
|Time Certificates of $100,000 or more                                                                                            |  |                           | 2,591     |                   |   | 4,701    
|Other Time Deposits                                                                                                              |  |                           | 2,002     |                   |   | 3,103    
|Federal Funds Purchased and Repurchase Agreements                                                                                |  |                           | 120       |                   |   | 1,181    
|Interest on Other Borrowings                                                                                                     |  |                           | 2,277     |                   |   | 3,595    
|                                                                                                                                 |  |                           |           |                   |   |          
|Total Interest Expense                                                                                                           |  |                           | 9,722     |                   |   | 17,421   
|                                                                                                                                 |  |                           |           |                   |   |          
|Net-interest Income                                                                                                              |  |                           | 55,522    |                   |   | 48,986   
|Provision for Loan Losses                                                                                                        |  |                           | 3,000     |                   |   | 825      
|                                                                                                                                 |  |                           |           |                   |   |          
|Net-interest Income After Provision                                                                                              |  |                           | 52,522    |                   |   | 48,161   
|                                                                                                                                 |  |                           |           |                   |   |          
|                                                                                                                                 |  |                          
|OTHER INCOME                                                                                                                     |  |                           |           |                   |   |          
|Service Charges on Deposit Accounts                                                                                              |  |                           | 4,019     |                   |   | 4,208    
|Other Service Charges, Commissions & Fees                                                                                        |  |                           | 2,586     |                   |   | 2,350    
|Fiduciary Fees                                                                                                                   |  |                           | 779       |                   |   | 1,114    
|Net Security Gains                                                                                                               |  |                           |          |                   |   | 3,737    
|Other Operating Income                                                                                                           |  |                           | 969       |                   |   | 434      
|                                                                                                                                 |  |                           |           |                   |   |          
|Total Other Income                                                                                                               |  |                           | 8,353     |                   |   | 11,843   
|                                                                                                                                 |  |                           |           |                   |   |          
|                                                                                                                                 |  |                          
|OTHER EXPENSE                                                                                                                    |  |                           |           |                   |   |          
|Salaries & Employee Benefits                                                                                                     |  |                           | 20,892    |                   |   | 19,179   
|Net Occupancy Expense                                                                                                            |  |                           | 3,837     |                   |   | 3,463    
|Equipment Expense                                                                                                                |  |                           | 1,719     |                   |   | 1,580    
|FDIC Assessments                                                                                                                 |  |                           | 2,202     |                   |   | 145      
|Other Operating Expense                                                                                                          |  |                           | 7,591     |                   |   | 7,767    
|                                                                                                                                 |  |                           |           |                   |   |          
|Total Other Expense                                                                                                              |  |                           | 36,241    |                   |   | 32,134   
|                                                                                                                                 |  |                           |           |                   |   |          
|Income Before Provision for Income Taxes                                                                                         |  |                           | 24,634    |                   |   | 27,870   
|Provision for Income Taxes                                                                                                       |  |                           | 7,239     |                   |   | 8,924    
|                                                                                                                                 |  |                           |           |                   |   |          
|NET INCOME                                                                                                                       |  | $                         | 17,395    |                   | $ | 18,946   
|                                                                                                                                 |  |                           |           |                   |   |          
|Average:Common Shares Outstanding                                                                                                |  |                           | 9,598,583 |                   |   | 9,579,312
|Dilutive Stock Options                                                                                                           |  |                           | 17,976    |                   |   | 21,282   
|                                                                                                                                 |  |                           |           |                   |   |          
|Average Total Common Shares and Dilutive Options                                                                                 |  |                           | 9,616,559 |                   |   | 9,600,594
|                                                                                                                                 |  |                          
|EARNINGS PER COMMON SHARE                               
                                         
                        Basic |  | $                         | 1.81      |                   | $ | 1.98     
|Diluted                                                                                                                          |  | $                         | 1.81      |                   | $ | 1.97     
|DIVIDENDS PER COMMON SHARE                                                                                                       |  | $                         | 0.66      |                   | $ | 0.66     

See accompanying notes to consolidated financial statements.



Page 6



---

##### Table of Contents

SUFFOLK BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands of dollars)



|                                                               |  |                           |          |   |                   |   |          |  
|-------------------------------------------------------------- |  | ------------------------- | -------- | - | ----------------- | - | -------- | -
|                                                               |  | For the Nine Months Ended |         
|                                                               |  | September 30,2009         |          |   | September 30,2008 |  
|                                                               |  | unaudited                 |          |   | unaudited         |  
|NET INCOME                                                     |  | $                         | 17,395   |   |                   | $ | 18,946   |  
|                                                               |  |                          
|ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH                |  |                           |          |   |                   |   |          |  
|                                                               |  |                          
|CASH FLOWS FROM OPERATING ACTIVITIES                           |  |                           |          |   |                   |   |          |  
|Provision for Loan Losses                                      |  |                           | 3,000    |   |                   |   | 825      |  
|Depreciation & Amortization                                    |  |                           | 1,896    |   |                   |   | 1,843    |  
|Net Security Gains                                             |  |                           |         |   |                   |   | (3,737   | )
|Stock Based Compensation                                       |  |                           | 105      |   |                   |   | 138      |  
|Accretion of Discounts                                         |  |                           | (196     | ) |                   |   | (269     | )
|Amortization of Premiums                                       |  |                           | 973      |   |                   |   | 681      |  
|Increase in Accrued Interest Receivable                        |  |                           | (893     | ) |                   |   | (178     | )
|(Increase) Decrease in Other Assets                            |  |                           | (440     | ) |                   |   | 1,718    |  
|Decrease in Accrued Interest Payable                           |  |                           | (1,338   | ) |                   |   | (1       | )
|(Decrease) Increase in Other Liabilities                       |  |                           | (90      | ) |                   |   | 1,786    |  
|                                                               |  |                           |          |   |                   |   |          |  
|Net Cash Provided by Operating Activities                      |  |                           | 20,412   |   |                   |   | 21,752   |  
|                                                               |  |                           |          |   |                   |   |          |  
|                                                               |  |                          
|CASH FLOWS FROM INVESTING ACTIVITIES                           |  |                           |          |   |                   |   |          |  
|Principal Payments on Investment Securities Available for Sale |  |                           | 26,398   |   |                   |   | 27,921   |  
|Proceeds from Sale of Investment Securities Available for Sale |  |                           |         |   |                   |   | 3,737    |  
|Maturities of Investment Securities; Available for Sale        |  |                           | 102,500  |   |                   |   | 47,000   |  
|Purchases of Investment Securities; Available for Sale         |  |                           | (185,506 | ) |                   |   | (74,550  | )
|Maturities of Investment Securities; Held to Maturity          |  |                           | 8,503    |   |                   |   | 2,322    |  
|Purchases of Investment Securities; Held to Maturity           |  |                           | (7,369   | ) |                   |   | (4,560   | )
|Loan Disbursements & Repayments, Net                           |  |                           | (27,994  | ) |                   |   | (105,499 | )
|Purchases of Premises & Equipment, Net                         |  |                           | (2,679   | ) |                   |   | (1,746   | )
|                                                               |  |                           |          |   |                   |   |          |  
|Net Cash Used in Investing Activities                          |  |                           | (86,147  | ) |                   |   | (105,375 | )
|                                                               |  |                           |          |   |                   |   |          |  
|                                                               |  |                          
|CASH FLOWS FROM FINANCING ACTIVITIES                           |  |                           |          |   |                   |   |          |  
|Net Increase in Deposit Accounts                               |  |                           | 190,818  |   |                   |   | 171,194  |  
|Dividends Paid to Shareholders                                 |  |                           | (6,330   | ) |                   |   | (6,332   | )
|Treasury Shares Acquired                                       |  |                           |         |   |                   |   | (1,253   | )
|Dividend Reinvestment in Common Stock, net                     |  |                           | 574      |   |                   |   | 224      |  
|Net Payments on Other Borrowings                               |  |                           | (121,520 | ) |                   |   | (20,700  | )
|                                                               |  |                           |          |   |                   |   |          |  
|Net Cash Provided by Financing Activities                      |  |                           | 63,542   |   |                   |   | 143,133  |  
|                                                               |  |                           |          |   |                   |   |          |  
|                                                               |  |                          
|Net (Decrease) Increase in Cash & Cash Equivalents             |  |                           | (2,193   | ) |                   |   | 59,510   |  
|Cash & Cash Equivalents Beginning of Period                    |  |                           | 41,513   |   |                   |   | 59,333   |  
|                                                               |  |                           |          |   |                   |   |          |  
|Cash & Cash Equivalents End of Period                          |  | $                         | 39,320   |   |                   | $ | 118,843  |  
|                                                               |  |                           |          |   |                   |   |          |  
|                                                               |  |                          
|Supplemental Disclosure of Cash Flow Information               |  |                           |          |   |                   |   |          |  
|Cash Received During the Nine Month Period for Interest        |  | $                         | 64,303   |   |                   | $ | 66,229   |  
|                                                               |  |                           |          |   |                   |   |          |  
|Cash Paid During the Nine Month Period for:                    |  |                           |          |   |                   |   |          |  
|Interest                                                       |  | $                         | 11,060   |   |                   | $ | 17,422   |  
|Income Taxes                                                   |  |                           | 8,687    |   |                   |   | 10,039   |  
|                                                               |  |                           |          |   |                   |   |          |  
|Total Cash Paid for Interest & Income Taxes                    |  | $                         | 19,747   |   |                   | $ | 27,461   |  
|                                                               |  |                           |          |   |                   |   |          |  

See accompanying notes to consolidated financial statements.



Page 7



---

##### Table of Contents

SUFFOLK BANCORP AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(1)    Basis of Presentation

In the opinion of management, the accompanying unaudited consolidated financial statements of Suffolk Bancorp (Suffolk) and its
consolidated subsidiaries, primarily Suffolk County National Bank (the Bank), have been prepared to reflect all adjustments (consisting solely of normally recurring accruals) necessary for a fair presentation of the financial condition
and results of operations for the periods presented. Certain information and footnotes normally included in consolidated financial statements prepared in accordance with generally accepted accounting principles in the United States of America
(U.S. GAAP) have been condensed or omitted. Notwithstanding, management believes that the disclosures are adequate to prevent the information from misleading the reader, particularly when the accompanying consolidated financial
statements are read in conjunction with the audited consolidated financial statements and notes thereto included in the Registrants Annual Report on Form 10-K, for the year ended December 31, 2008. Certain reclassifications have been made
to the prior years consolidated financial statements that conform with the current years presentation. Such reclassifications had no impact on net income.

The results of operations for the three and nine months ended September 30, 2009 are not necessarily indicative of the results of operations to be expected for the remainder of the year.

(2)    Stock-based Compensation

At September 30, 2009, Suffolk had one stock-based employee compensation plan, the Suffolk Bancorp 2009 Stock Incentive Plan (the
Plan), under which 500,000 shares of Suffolks common stock were originally reserved for issuance to key employees, and of which none had yet been issued. Options currently outstanding were issued under the Suffolk Bancorp 1999 Stock
Option Plan and were 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 or cash 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 except as otherwise specified in the option
agreement.

Stock based compensation for all share-based payments to employees, including grants of employee stock options,
are recorded in the financial statements based on their fair values. During the three months ended September 30, 2009, $35,000 of compensation expense, net of a tax benefit of $14,000, was recorded for stock-based compensation. During the nine
months ended September 30, 2009, $105,000 of compensation expense, net of a tax benefit of $43,000, was recorded for stock-based compensation. As of September 30, 2009, there was $46,000 of total unrecognized compensation cost, net of
estimated forfeitures, related to non-vested options under the Plan. That cost is expected to be recognized over a remaining period of 4 months.

The following table presents the options granted, exercised, or expired during the nine months ended September 30, 2009:



|                              |  |         |   |  |                   |      
|----------------------------- |  | ------- | - |  | ----------------- | -----
|                              |  | Shares  |   |  | Wtd. Avg.Exercise
|Balance at December 31, 2008  |  | 142,500 |   |  | $                 | 27.45
|Options granted               |  | 15,000  |   |  |                   | 28.30
|Options exercised             |  | (3,000  | ) |  |                   | 13.13
|Options expired or terminated |  |        |   |  |                   |     
|                              |  |         |   |  |                   |      
|Balance at September 30, 2009 |  | 154,500 |   |  | $                 | 27.81
|                              |  |         |   |  |                   |      



Page 8



---

##### Table of Contents

The following table presents certain information about the valuation of options granted
during the nine months ended September 30, 2009 and the year ended December 31, 2008:



|                                                                               |  |                            |         |   |                      |   |         |  
|------------------------------------------------------------------------------ |  | -------------------------- | ------- | - | -------------------- | - | ------- | -
|At, or during,                                                                 |  | Nine Months Ended9/30/2009 |         |   | Year Ended12/31/2008 |  
|Exercisable options (vested)                                                   |  |                            | 139,500 |   |                      |   | 127,500 |  
|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   | %

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



|                                |  |                             |         |                  |   |             |  |   |       
|------------------------------- |  | --------------------------- | ------- | ---------------- | - | ----------- |  | - | ------
|                                |  | By range of exercise prices
|from to                         |  | $13.1315.50                 |         | $28.3032.90      |   | $34.3934.95
|Outstanding stock options       |  |                             | 39,000  |                  |   | 82,000      |  |   | 33,500
|Weighted-average remaining life |  |                             | 0.97    |                  |   | 6.84        |  |   | 5.58  
|Weighted-average exercise price |  | $                           | 14.71   |                  | $ | 31.21       |  | $ | 34.74 
|                                |  |                             |        
|Exercisable stock options       |  |                             | 39,000  |                  |   | 67,000      |  |   | 33,500
|Weighted-average remaining life |  |                             | 0.97    |                  |   | 6.28        |  |   | 5.58  
|Weighted-average exercise price |  | $                           | 14.71   |                  | $ | 31.86       |  | $ | 34.74 
|                                |  |                            
|                                |  |                             |         | Weighted-average
|At all prices                   |  | Options                     |         | price            |   | life (yrs) 
|Total outstanding(1)            |  |                             | 154,500 |                  | $ | 27.81       |  |   | 5.08  
|Total exercisable               |  |                             | 139,500 |                  | $ | 27.75       |  |   | 4.62  
|                                |  |                             |         |                  |   |             |  |   |       

| | 
| | 

| | (1) | Options to purchase 135,214 and 136,524 shares of common stock at a range of $31.18 - $34.95 per share were outstanding during the three and nine months ended
September 30, 2009, respectively, but were not included in the computation of diluted Earnings-Per-Share (EPS) on the Consolidated Statement of Income because the exercise price was greater than the average market price of the
common shares. These options expire beginning in 2013.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

(3)    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 Financial Accounting
Standards Board (FASB) Accounting Standards Codification (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. Suffolk had
unrecognized tax benefits including interest of approximately $116,000 as of September 30, 2009. Suffolk recognizes interest and penalties accrued relating to unrecognized tax benefits in income tax expense.

(4)    Fair Value

Suffolk records investments available for sale and impaired loans at fair value. 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. Suffolk uses three levels of the fair value inputs to measure assets, as described below.



Page 9



---

##### Table of Contents

Basis of Fair Value Measurement:

Level 1  Unadjusted, quoted prices in active markets that are accessible at the measurement date for identical,
unrestricted assets or liabilities;

Level 2  Quoted prices in markets that are not active, or inputs
that use pricing models or matrix pricing;

Level 3  Prices or valuation techniques that require inputs
that are both significant to the fair value measurement and unobservable (i.e., supported by little or no market activity).

The following table summarizes the valuation of financial instruments measured at fair value on a recurring basis in the statement of financial position at September 30, 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                                      |  | 9/30/2009 |         | Active Markets forIdentical AssetsQuoted Prices in(Level 1) |   | SignificantOtherObservable Inputs(Level 2) |  | SignificantUnobservableInputs(Level 3)
|U.S. Treasury securities                         |  | $         | 8,390   |                                                             | $ | 8,390                                      |  | $                                      |        |  | $ |      
|U.S. government agency debt                      |  |           | 53,436  |                                                             |   | 53,436                                     |  |                                        |        |  |   |      
|Collateralized mortgage obligations              |  |           | 201,240 |                                                             |   |                                           |  |                                        | 201,240 |  |   |      
|Mortgage-backed securities                       |  |           | 611     |                                                             |   |                                           |  |                                        | 611     |  |   |      
|Obligations of states and political subdivisions |  |           | 190,034 |                                                             |   |                                           |  |                                        | 190,034 |  |   |      
|Impaired Loans                                   |  |           | 27,037  |                                                             |   |                                           |  |                                        |        |  |   | 27,037
|                                                 |  |           |         |                                                             |   |                                            |  |                                        |         |  |   |       
|Total                                            |  | $         | 480,748 |                                                             | $ | 61,826                                     |  | $                                      | 391,885 |  | $ | 27,037
|                                                 |  |           |         |                                                             |   |                                            |  |                                        |         |  |   |       

The primary component of comprehensive income is the net unrealized gain of
Suffolks investment securities available for sale, which increased by $15.5 million during the nine months ended September 30, 2009, from a net unrealized loss of $3.2 million at December 31, 2008, to a net unrealized gain of $12.3
million at September 30, 2009. The gain is mainly attributable to an $11.2 million increase in the market value of obligations of states and political subdivisions, and an increase of $5.0 million in the unrealized gains attributable to
collateralized mortgage obligations.

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.

Suffolk discloses on a quarterly basis, qualitative and quantitative information about fair value estimates for all those financial
instruments not measured on the balance sheet at fair value.



Page 10



---

##### Table of Contents

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)



|                                         |  |                |           |           |   |          
|---------------------------------------- |  | -------------- | --------- | --------- | - | ---------
|                                         |  | 2009          
|                                         |  | CarryingAmount |           | FairValue
|Cash & cash equivalents                  |  | $              | 39,320    |           | $ | 39,320   
|Investment securities available for sale |  |                | 453,711   |           |   | 453,711  
|Investment securities held to maturity   |  |                | 21,250    |           |   | 22,010   
|Loans, net                               |  |                | 1,109,632 |           |   | 1,129,898
|Accrued interest receivable              |  |                | 7,935     |           |   | 7,935    
|Deposits                                 |  |                | 1,407,255 |           |   | 1,409,757
|Borrowings                               |  |                | 103,300   |           |   | 105,178  
|Accrued interest payable                 |  |                | 906       |           |   | 906      

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 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.

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.

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

The fair value of certificates of
deposit was calculated by discounting cash flows with applicable origination rates.

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 counterparties. 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 $167,979,000 as of September 30, 2009. The
estimated fair value of written financial guarantees and letters of credit is based on fees currently charged for similar agreements. The contractual amount of these commitments were $64,226,000 as of September 30, 2009. The fees charged for
the commitments were not material in amount.

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.

Reviews by field examiners 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 11



---

##### Table of Contents

(5)    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 September 30, 2009 were: (in thousands)



|                                                 |  |               |         |                     |   |                      |  |                       |        |  |   |         |  
|------------------------------------------------ |  | ------------- | ------- | ------------------- | - | -------------------- |  | --------------------- | ------ |  | - | ------- | -
|                                                 |  | AmortizedCost |         | EstimatedFair Value |   | GrossUnrealizedGains |  | GrossUnrealizedLosses |       
|Available for sale:                              |  |               |         |                     |   |                      |  |                       |        |  |   |         |  
|U.S. Treasury securities                         |  | $             | 8,018   |                     | $ | 8,390                |  | $                     | 372    |  | $ |        |  
|U.S. government agency debt                      |  |               | 52,730  |                     |   | 53,436               |  |                       | 706    |  |   |        |  
|Collateralized mortgage obligations              |  |               | 199,388 |                     |   | 201,240              |  |                       | 5,622  |  |   | (3,770  | )
|Mortgage-backed securities                       |  |               | 560     |                     |   | 611                  |  |                       | 51     |  |   |        |  
|Obligations of states and political subdivisions |  |               | 180,748 |                     |   | 190,034              |  |                       | 9,465  |  |   | (179    | )
|                                                 |  |               |         |                     |   |                      |  |                       |        |  |   |         |  
|Balance at September 30, 2009                    |  |               | 441,444 |                     |   | 453,711              |  |                       | 16,216 |  |   | (3,949) |  
|                                                 |  |               |         |                     |   |                      |  |                       |        |  |   |         |  
|Held to maturity:                                |  |               |         |                     |   |                      |  |                       |        |  |   |         |  
|Obligations of states and political subdivisions |  |               | 14,353  |                     |   | 15,113               |  |                       | 763    |  |   | (2      | )
|Other securities                                 |  |               | 6,897   |                     |   | 6,897                |  |                       |       |  |   |        |  
|                                                 |  |               |         |                     |   |                      |  |                       |        |  |   |         |  
|Balance at September 30, 2009                    |  |               | 21,250  |                     |   | 22,010               |  |                       | 763    |  |   | (2      | )
|                                                 |  |               |         |                     |   |                      |  |                       |        |  |   |         |  
|Total investment securities                      |  | $             | 462,694 |                     | $ | 475,721              |  | $                     | 16,979 |  | $ | (3,951  | )
|                                                 |  |               |         |                     |   |                      |  |                       |        |  |   |         |  

The amortized cost, maturities, and approximate fair value of Suffolks investment securities at
September 30, 2009 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 |   | TotalAmortizedCost |  | Total FairValue
|(1)Maturity (inyears)               |  | AmortizedCost           |         | FairValue            |   | AmortizedCost                                |  | FairValue                                    |        | AmortizedCost    |   | FairValue          |  | AmortizedCost   |         | FairValue |   | AmortizedCost |  | FairValue |        |  |   |       
|Within 1                            |  | $                       | 1,993   |                      | $ | 1,994                                        |  | $                                            |       |                  | $ |                   |  | $               |        |           | $ |              |  | $         | 7,081  |  | $ | 7,109  |  | $ |      |  | $ |      |  | $ | 9,074   |  | $ | 9,103  
|After 1 but within 5                |  |                         | 6,025   |                      |   | 6,396                                        |  |                                              | 52,730 |                  |   | 53,436             |  |                 | 13,829  |           |   | 14,711        |  |           | 2,253  |  |   | 2,351  |  |   |      |  |   |      |  |   | 74,837  |  |   | 76,894 
|After 5 but within 10               |  |                         |        |                      |   |                                             |  |                                              |       |                  |   |                   |  |                 | 143,666 |           |   | 151,180       |  |           | 5,019  |  |   | 5,653  |  |   |      |  |   |      |  |   | 148,685 |  |   | 156,833
|After 10                            |  |                         |        |                      |   |                                             |  |                                              |       |                  |   |                   |  |                 | 23,253  |           |   | 24,143        |  |           |       |  |   |       |  |   |      |  |   |      |  |   | 23,253  |  |   | 24,143 
|Other Securities                    |  |                         |        |                      |   |                                             |  |                                              |       |                  |   |                   |  |                 |        |           |   |              |  |           |       |  |   |       |  |   | 6,897 |  |   | 6,897 |  |   | 6,897   |  |   | 6,897  
|                                    |  |                         |         |                      |   |                                              |  |                                              |        |                  |   |                    |  |                 |         |           |   |               |  |           |        |  |   |        |  |   |       |  |   |       |  |   |         |  |   |        
|Subtotal                            |  | $                       | 8,018   |                      | $ | 8,390                                        |  | $                                            | 52,730 |                  | $ | 53,436             |  | $               | 180,748 |           | $ | 190,034       |  | $         | 14,353 |  | $ | 15,113 |  | $ | 6,897 |  | $ | 6,897 |  | $ | 262,746 |  | $ | 273,870
|Collateralized mortgage obligations |  |                         | 199,388 |                      |   | 201,240                                     
|Mortgage-backed securities          |  |                         | 560     |                      |   | 611                                         
|                                    |  |                         |         |                      |   |                                              |  |                                              |        |                  |   |                    |  |                 |         |           |   |               |  |           |        |  |   |        |  |   |       |  |   |       |  |   |         |  |   |        
|Total                               |  | $                       | 8,018   |                      | $ | 8,390                                        |  | $                                            | 52,730 |                  | $ | 53,436             |  | $               | 180,748 |           | $ | 190,034       |  | $         | 14,353 |  | $ | 15,113 |  | $ | 6,897 |  | $ | 6,897 |  | $ | 462,694 |  | $ | 475,721
|                                    |  |                         |         |                      |   |                                              |  |                                              |        |                  |   |                    |  |                 |         |           |   |               |  |           |        |  |   |        |  |   |       |  |   |       |  |   |         |  |   |        



|(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 $6,145,000. As of September 30, 2009, the Bank owns 15,596 shares
valued at $1,560,000 as its membership portion. The remaining $4,585,000 in stock is owned based on borrowing activity requirements. The stock has no maturity and there is no public market for the investment.

At September 30, 2009, investment securities carried at $288,982,000 were pledged to secure trust deposits and public funds on deposit.



Page 12



---

##### Table of Contents

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)



|                                    |  |                     |  |                     |        |                     |   |           |  |                  |        |           |   |                  |  |   |        |  |   |      
|----------------------------------- |  | ------------------- |  | ------------------- | ------ | ------------------- | - | --------- |  | ---------------- | ------ | --------- | - | ---------------- |  | - | ------ |  | - | -----
|As of September 30, 2009            |  |                     |  | Less than 12 months |        | 12 months or longer |   | Total    
|Type of securities                  |  | Number ofSecurities |  | FairValue           |        | Unrealizedlosses    |   | Fairvalue |  | Unrealizedlosses |        | Fairvalue |   | Unrealizedlosses
|Municipal securities                |  | 23                  |  | $                   | 8,957  |                     | $ | 174       |  | $                | 414    |           | $ | 7                |  | $ | 9,371  |  | $ | 181  
|Collateralized mortgage obligations |  | 7                   |  |                     | 21,488 |                     |   | 15        |  |                  | 21,535 |           |   | 3,755            |  |   | 43,023 |  |   | 3,770
|                                    |  |                     |  |                     |        |                     |   |           |  |                  |        |           |   |                  |  |   |        |  |   |      
|Total                               |  | 30                  |  | $                   | 30,445 |                     | $ | 189       |  | $                | 21,949 |           | $ | 3,762            |  | $ | 52,394 |  | $ | 3,951
|                                    |  |                     |  |                     |        |                     |   |           |  |                  |        |           |   |                  |  |   |        |  |   |      

To evaluate whether a debt security is other-than-temporarily impaired, Suffolk
determines whether the fair value of the debt security is less than its amortized cost basis at the statement of condition date. If the fair value is less than the amortized cost basis, then Suffolk must assess whether it intends to sell the
security or whether it is more likely than not that it will be required to sell the debt security before recovery of its amortized cost basis. If Suffolk determines that it will sell a debt security or that it more likely than not will be required
to sell a debt security before recovery of its amortized cost basis, then it must recognize the difference between the fair value and the amortized cost basis of the debt security in earnings. Otherwise, the other-than-temporary impairment must be
separated into two components: the amount related to the credit loss and the amount related to all other factors. The amount related to the credit loss must be recognized in earnings, while the other component must be recognized in other
comprehensive income, net of tax. The portion of other-than-temporary impairment recognized in earnings would decrease the amortized cost basis of the debt security, and subsequent recoveries in the fair value of the debt security would not result
in a write-up of the amortized cost basis. There are no debt securities other-than-temporarily impaired as of September 
30, 2009.

(6)    Retirement Plan

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 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. Suffolk has adopted the provisions of the codification, which have been recorded in the accompanying consolidated statement of condition and disclosures.

Suffolk presents information concerning net periodic defined benefit pension expense for the quarter and year to date periods ended
September 30, 2009 and 2008, including the following components: (in thousands)



|                                   |  |                   |      |   |                   |   |      |                   |  |   |                   |   |  |   |        |  
|---------------------------------- |  | ----------------- | ---- | - | ----------------- | - | ---- | ----------------- |  | - | ----------------- | - |  | - | ------ | -
|                                   |  | 3 months9/30/2009 |      |   | 3 months9/30/2008 |   |      | 9 months9/30/2009 |  |   | 9 months9/30/2008 |  
|Service cost                       |  | $                 | 451  |   |                   | $ | 335  |                   |  | $ | 1,244             |   |  | $ | 1,053  |  
|Interest cost                      |  |                   | 505  |   |                   |   | 404  |                   |  |   | 1,393             |   |  |   | 1,270  |  
|Expected return on plan assets     |  |                   | (418 | ) |                   |   | (515 | )                 |  |   | (1,154            | ) |  |   | (1,620 | )
|Amortization of prior service cost |  |                   | 258  |   |                   |   | (1   | )                 |  |   | 713               |   |  |   | (3     | )
|                                   |  |                   |      |   |                   |   |      |                   |  |   |                   |   |  |   |        |  
|Net periodic benefit expense       |  | $                 | 796  |   |                   | $ | 223  |                   |  | $ | 2,196             |   |  | $ | 701    |  
|                                   |  |                   |      |   |                   |   |      |                   |  |   |                   |   |  |   |        |  

A contribution of approximately $2,300,000 was made to the pension plan in June of
2009. There were no additional contributions required to be made to the plan in the three months ended September 
30, 2009.

(7)    Recent Accounting Pronouncements

FASB ASC 805, Business Combinations, requires an acquirer to recognize the assets acquired, the liabilities assumed, and any non-controlling
interest in the acquiree at the acquisition date, measured at their fair values as of that date. This statement recognizes and measures the goodwill acquired in the business combination or a gain from a bargain purchase. This statement also defines
the acquirer as the entity that obtains control of one or more businesses in the business combination and



Page 13



---

##### Table of Contents

establishes the acquisition date as the date that the acquiree achieves control. Additionally this statement determines what information to disclose to enable users of the financial statements to
evaluate the nature and financial effects of the business combination. This statement is effective for fiscal years beginning after December 15, 2008. Suffolk has evaluated FASB ASC 805 and determined that there is no impact on its financial
condition, results of operations, and disclosures.

In July 2009, the FASB Accounting Standards Codification
(Codification) became the source of authoritative U.S. GAAP recognized by the FASB to be applied by nongovernmental entities for financial statements issued for interim and annual periods ending after September 15, 2009. Rules and
interpretive releases of the Securities and Exchange Commission (SEC) under authority of the federal securities laws are also sources of authoritative GAAP for SEC registrants. On the effective date the Codification superseded all
then-existing non-SEC accounting and reporting standards. All accounting literature that is not grandfathered and not from the SEC and not included in the Codification will no longer be authoritative. In the FASBs view, the Codification will
not change GAAP, except for those nonpublic, nongovernmental entities that must now apply the American Institute to Certified Public Accountants Technical Inquiry Service Section 5100, Revenue Recognition paragraphs 38-76. Suffolk
has adopted the provisions of the codification which did not have a material impact on its consolidated financial statements.

In August 2009, the FASB issued Accounting Standards Update (ASU) 2009-05, Measuring Liabilities at Fair Value, to amend FASB ASC 820, Fair Value Measurements and Disclosures, to clarify how entities should estimate the fair
value of liabilities. ASC 820, as amended, includes clarifying guidance for circumstances in which a quoted price in an active market is not available, the effect of the existence of liability transfer restrictions, and the effect of quoted prices
for the identical liability, including when the identical liability is traded as an asset. The amended guidance in ASC 820 on measuring liabilities at fair value is effective for the first interim or annual reporting period beginning after
August 28, 2009, with earlier application permitted. Suffolk has evaluated ASU 2009-05 and determined that there is no impact on its financial condition, results of operations, and disclosures.

In May 2009, the FASB issued ASC 855, Subsequent Events, to incorporate the accounting and disclosure requirements for subsequent events
into U.S. GAAP. ASC 855 introduces new terminology, defines a date through which management must evaluate subsequent events, and lists the circumstances under which an entity must recognize and disclose events or transactions occurring after the
statement of condition date. Suffolk adopted ASC 855 as of June 30, 2009, which was the required effective date. Suffolk evaluated its financial statements as of September 30, 2009 for subsequent events through November 4, 2009, the
date the financial statements were available to be issued. Suffolk is not aware of any subsequent events which would require recognition or disclosure in the financial statements.

Item 2.

MANAGEMENTS DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION

AND RESULTS OF OPERATIONS

For the Quarters and Nine Month Periods ended September 30, 2009 and 2008

Recent Developments

During the third quarter of 2009, the availability of credit appeared to remain static as
banks balanced the need for additional capital against current business opportunities, although at lesser levels than during the previous year. However, weakness continued to develop in loans for commercial real estate, and consumer spending
remained depressed. Residential real estate stopped declining in value in a number of markets, although certain regions continued to deteriorate. Very short-term rates remained near zero, and the yield curve remained comparatively steep
in comparison with historic averages, with margins between short- and long-term rates wider than average, which continued to widen most banks net interest margin. This was primarily the result of continuing, low short-term targets for interest
rates by the Federal Reserve Board for federal funds and discount rates. It was also the result of an offsetting concern in the marketplace about the possibility of inflation over the longer term as a result of deficit spending by the federal
government, some of which was intended to stimulate the sluggish economy. Rates of unemployment continued to increase throughout the period, both locally and nationally.

During the past quarter, equity markets continued to rise as economists speculated that the decline in GDP had reached its low for the recession, but did not result in either capital spending or hiring on
the part of the private sector. At Suffolk, interest income declined despite an increase in total net loans, but net interest income increased because of lesser interest expense. The net interest margin increased to 4.89 percent in the third quarter
of 2009, up from 4.62 percent, in the third quarter of 2008. The net interest margin for earnings assets excluding interest-bearing deposits with other banks was 5.06 percent for the quarter ended September 30, 2009. The net interest margin on
a year to date basis increased to 4.98 percent in



Page 14



---

##### Table of Contents

2009, up from 4.70 percent for the comparable period in 2008. The net interest margin for earnings assets excluding interest-bearing deposits with other banks was 5.05 percent for the nine months
ended September 30, 2009. Increased net interest income was offset, however, by higher rates assessed by the FDIC that increased expense for deposit insurance by 6 times in comparison with the third quarter of 2008. Consistent application of a
methodology to determine the allowance for loan losses resulted in a provision that was 2.25 times that made in the comparable quarter of 2008.

Return on average equity decreased to 19.34 percent for the third quarter in 2009, down from 19.89 percent during the third quarter of 2008, while basic earnings-per-share increased from $0.59 in the
third quarter of 2008 to $0.63 in the third quarter of 2009. For the first nine months of 2009, return on average equity decreased to 19.29 percent, down from 22.36 percent during the comparable period of 2008, and earnings-per-share decreased to
$1.81 for the first nine months of 2009, down from $1.98 for the same period last year. The decrease in return on average equity and earnings-per-share for the first nine months of 2009 is the result of a net gain on sale of securities during the
first quarter of 2008, the proceeds of which were realized from the sale of shares issued by Visa, Inc. in connection with its initial public offering. The 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 initial public offering. The remaining shares remain restricted because of unsettled litigation pending against Visa, Inc. Visa, Inc., at its
discretion, may redeem additional restricted 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.

Key to
maintaining performance was disciplined management of the balance sheet. Steps included:



| |  |  | Consistent underwriting for lending to preserve both credit quality and yields throughout the business cycle. Emphasis was on preservation of margins
over less profitable growth, and on allocation of capital to credits that would result in a relationship with a long-term customer rather than on a single transaction which might itself be profitable but not lead to further business.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 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. In light of increased demand for loans from customers unable to obtain financing from other banks whose capital losses reduced their lending
capacity, Suffolk redoubled 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 qualified customers.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Managing net loan charge-offs and non-performing loans. During the third quarter of 2009, net charge-offs amounted to 5 basis points of average net
loans, on an annualized basis, although non-performing assets, those more than 90 days past due, and those that had been restructured but were more than 90 days past due increased. Lending staffs first efforts were directed to the management
of such credits, and then to developing new business as the economy wavered.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Managing the investment portfolio to provide downside protection from falling rates, and continued purchases of municipal securities, which provide
liquidity as well as higher returns net of taxes, and some protection from falling interest rates. This included purchases of approximately $90 million of collateralized mortgage obligations fully guaranteed by the U. S. government.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Managing capital closely, already in excess of the 10.00 percent total risk-based capital (TRBC) required to be considered
well-capitalized from a regulatory point of view, but allowing it to grow further above recent averages 1) to position Suffolk to absorb unanticipated losses should the economy stall further, and 2) to position Suffolk, if possible, to
respond to the possibility of higher capital requirements now under discussion among regulators using retained earnings having no marginal costs of distribution, rather than secondary offerings of stock with attendant investment banking,
syndication, legal, accounting, and other fees which would dilute the earnings of current shareholders. Growth in the core business during the quarter was sufficient to employ retained earnings, and no shares were repurchased.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Net Income

Net income was $6,028,000 for the quarter, up 6.3 percent from $5,673,000 posted during the same period last year. Basic earnings-per-share for the quarter were $0.63 versus $0.59, an increase of 6.8
percent. Net income was $17,395,000 for the nine months ended September 30, 2009, down from $18,946,000 posted during the same period last year. Basic earnings-per-



Page 15



---

##### Table of Contents

share were $1.81 for the nine month period ended September 30, 2009, down from $1.98 posted last year. Included in net income of the first quarter of 2008, is $2,429,000 attributed to the
Visa, Inc. transaction, net of income taxes. Accordingly, to compare the first nine months of 2009 to the prior comparable period of 2008, exclusive of the Visa, Inc. transaction, earnings-per-share were $1.81, an increase of 4.6 percent from $1.73
during the comparable period of 2008. Without the Visa, Inc. transaction, return on average equity decreased to 19.29 percent from 19.50 percent last year.

Interest Income

Interest income was $21,516,000 for the third quarter of
2009, down 4.2 percent from $22,454,000 posted for the same quarter in 2008. Average net loans during the third quarter of 2009 totaled $1,109,161,000 compared to $1,039,045,000 for the same period of 2008. During the third quarter of 2009, the
yield on a fully taxable-equivalent basis was 5.66 percent on average earning assets of $1,587,600,000 down from 6.14 percent on average earning assets of $1,516,069,000 during the third quarter of 2008. Interest income was $65,244,000 for the first
nine months of 2009, down 1.8 percent from $66,407,000 recorded in the first nine months of 2008. During the first nine months of 2009, the yield on a fully taxable-equivalent basis was 5.81 percent on average earning assets of $1,560,306,000, down
from 6.29 percent on average earning assets of $1,457,667,000 during the first nine months of 2008.

Interest Expense

Interest expense for the third quarter of 2009 was $3,042,000, down 47.3 percent from $5,769,000 for the same period of 2008. During the
third quarter of 2009, the cost of funds was 1.19 percent on average interest-bearing liabilities of $1,018,949,000, down from 2.24 percent on average interest-bearing liabilities of $1,030,877,000 during the third quarter of 2008. Interest expense
decreased due to decreased rates paid for all interest-bearing liabilities, in addition to a decrease in average borrowings outstanding. Interest expense was $9,722,000 for the first nine months of 2009, down 44.2 percent from $17,421,000 recorded
last year to date. During the first nine months of 2009, the cost of funds was 1.26 percent on average interest-bearing liabilities of $1,029,022,000, down from 2.34 percent on average interest-bearing liabilities of $990,647,000 during the first
nine months of 2008.

A portion of the Banks demand deposits are reclassified as savings accounts on a daily basis. The
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.

Net Interest Income

Net interest income, before the provision for loan losses, is the largest component of
Suffolks earnings. It was $18,474,000 for the third quarter of 2009, up 10.7 percent from $16,685,000 during the same period of 2008. The net interest margin for the quarter, on a fully taxable-equivalent basis, was 4.89 percent compared to
4.62 percent for the same period of 2008.



Page 16



---

##### Table of Contents

The following table details the components of Suffolks net interest income for the
quarter on a taxable-equivalent basis: (in thousands)



|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|--------------------------------------------------------------------------------------- |  | -------------- | --------- | -------- | ---- | ------ | ----------- |  | ---- | -------------- |  | -------- | --------- |  | ----------- | ------ | - |  | ---- | -
|Quarters ending September 30,                                                           |  | 2009           |           |          | 2008 |       
|                                                                                        |  | AverageBalance |           | Interest |      |        | AverageRate |  |      | AverageBalance |  | Interest |           |  | AverageRate |       
|INTEREST-EARNING ASSETS                                                                 |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|U.S. Treasury securities                                                                |  | $              | 9,784     |          | $    | 97     |             |  | 3.97 | %              |  | $        | 9,888     |  | $           | 102    |   |  | 4.13 | %
|Collateralized mortgage obligations                                                     |  |                | 145,479   |          |      | 1,826  |             |  | 5.02 |                |  |          | 147,695   |  |             | 2,017  |   |  | 5.46 |  
|Mortgage backed securities                                                              |  |                | 610       |          |      | 10     |             |  | 6.56 |                |  |          | 695       |  |             | 12     |   |  | 6.91 |  
|Obligations of states and political subdivisions                                        |  |                | 197,631   |          |      | 2,739  |             |  | 5.54 |                |  |          | 165,592   |  |             | 2,422  |   |  | 5.85 |  
|U.S. govt. agency obligations                                                           |  |                | 62,742    |          |      | 354    |             |  | 2.26 |                |  |          | 91,082    |  |             | 855    |   |  | 3.75 |  
|Corporate bonds and other securities                                                    |  |                | 6,434     |          |      | 123    |             |  | 7.65 |                |  |          | 8,584     |  |             | 119    |   |  | 5.55 |  
|Federal funds sold and interest bearing bank deposits                                   |  |                | 55,759    |          |      | 44     |             |  | 0.32 |                |  |          | 53,488    |  |             | 262    |   |  | 1.96 |  
|Loans, net of allowance for loan losses                                                 |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Commercial, financial & agricultural loans                                              |  |                | 233,721   |          |      | 3,459  |             |  | 5.92 |                |  |          | 226,143   |  |             | 3,616  |   |  | 6.40 |  
|Commercial real estate mortgages                                                        |  |                | 366,682   |          |      | 6,176  |             |  | 6.74 |                |  |          | 329,305   |  |             | 5,958  |   |  | 7.24 |  
|Real estate construction loans                                                          |  |                | 131,561   |          |      | 2,158  |             |  | 6.56 |                |  |          | 114,068   |  |             | 2,220  |   |  | 7.78 |  
|Residential mortgages (1st and 2nd liens)                                               |  |                | 208,930   |          |      | 3,148  |             |  | 6.03 |                |  |          | 201,003   |  |             | 3,118  |   |  | 6.20 |  
|Home equity loans                                                                       |  |                | 80,851    |          |      | 844    |             |  | 4.18 |                |  |          | 69,535    |  |             | 911    |   |  | 5.24 |  
|Consumer loans                                                                          |  |                | 83,997    |          |      | 1,476  |             |  | 7.03 |                |  |          | 94,960    |  |             | 1,671  |   |  | 7.04 |  
|Other loans (overdrafts)                                                                |  |                | 3,419     |          |      |       |             |  |     |                |  |          | 4,031     |  |             |       |   |  |     |  
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Total interest-earning assets                                                           |  | $              | 1,587,600 |          | $    | 22,454 |             |  | 5.66 | %              |  | $        | 1,516,069 |  | $           | 23,283 |   |  | 6.14 | %
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Cash and due from banks                                                                 |  | $              | 41,381    |          |      |        |             |  |      |                |  | $        | 46,794    |  |             |        |   |  |      |  
|Other non-interest-earning assets                                                       |  |                | 54,935    |          |      |        |             |  |      |                |  |          | 43,526    |  |             |        |   |  |      |  
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Total assets                                                                            |  | $              | 1,683,916 |          |      |        |             |  |      |                |  | $        | 1,606,389 |  |             |        |   |  |      |  
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|INTEREST-BEARING LIABILITIES                                                            |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Saving, N.O.W. and money market deposits                                                |  | $              | 580,544   |          | $    | 934    |             |  | 0.64 | %              |  | $        | 525,541   |  | $           | 2,085  |   |  | 1.59 | %
|Time deposits                                                                           |  |                | 346,768   |          |      | 1,544  |             |  | 1.78 |                |  |          | 316,713   |  |             | 2,337  |   |  | 2.95 |  
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Total saving and time deposits                                                          |  |                | 927,312   |          |      | 2,478  |             |  | 1.07 |                |  |          | 842,254   |  |             | 4,422  |   |  | 2.10 |  
|Federal funds purchased and securities sold under agreement to repurchase               |  |                | 16        |          |      |       |             |  |     |                |  |          | 45,734    |  |             | 295    |   |  | 2.58 |  
|Other borrowings                                                                        |  |                | 91,621    |          |      | 564    |             |  | 2.46 |                |  |          | 142,889   |  |             | 1,052  |   |  | 2.94 |  
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Total interest-bearing liabilities                                                      |  | $              | 1,018,949 |          | $    | 3,042  |             |  | 1.19 | %              |  | $        | 1,030,877 |  | $           | 5,769  |   |  | 2.24 | %
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Rate spread                                                                             |  |                |           |          |      |        |             |  | 4.46 | %              |  |          |           |  |             |        |   |  | 3.90 | %
|Non-interest-bearing deposits                                                           |  | $              | 508,810   |          |      |        |             |  |      |                |  | $        | 447,089   |  |             |        |   |  |      |  
|Other non-interest-bearing liabilities                                                  |  |                | 31,493    |          |      |        |             |  |      |                |  |          | 14,314    |  |             |        |   |  |      |  
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Total liabilities                                                                       |  | $              | 1,559,252 |          |      |        |             |  |      |                |  | $        | 1,492,280 |  |             |        |   |  |      |  
|Stockholders equity                                                                    |  |                | 124,664   |          |      |        |             |  |      |                |  |          | 114,109   |  |             |        |   |  |      |  
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Total liabilities and stockholders equity                                              |  | $              | 1,683,916 |          |      |        |             |  |      |                |  | $        | 1,606,389 |  |             |        |   |  |      |  
|Net-interest income (taxable-equivalent basis) and effective interest rate differential |  |                |           |          | $    | 19,412 |             |  | 4.89 | %              |  |          |           |  | $           | 17,514 |   |  | 4.62 | %
|Less: taxable-equivalent basis adjustment                                               |  |                |           |          |      | (938   | )           |  |      |                |  |          |           |  |             | (829   | ) |  |      |  
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Net-interest income                                                                     |  |                |           |          | $    | 18,474 |             |  |      |                |  |          |           |  | $           | 16,685 |   |  |      |  
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  



Page 17



---

##### Table of Contents

For the nine months ended September 30, 2009, net interest income was $55,522,000, up
13.3 percent from $48,986,000 during the same period of 2008. The net interest margin on a fully taxable-equivalent basis was 4.98 percent compared to 4.70 percent for the same period of 2008.

The following table details the components of Suffolks net interest income for the first nine months of the year on a
taxable-equivalent basis: (in thousands)



|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|--------------------------------------------------------------------------------------- |  | -------------- | --------- | -------- | ---- | ------ | ----------- |  | ---- | -------------- |  | -------- | --------- |  | ----------- | ------ | - |  | ---- | -
|Year to date ending September 30,                                                       |  | 2009           |           |          | 2008 |       
|                                                                                        |  | AverageBalance |           | Interest |      |        | AverageRate |  |      | AverageBalance |  | Interest |           |  | AverageRate |       
|INTEREST-EARNING ASSETS                                                                 |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|U.S. Treasury securities                                                                |  | $              | 9,962     |          | $    | 298    |             |  | 3.99 | %              |  | $        | 9,966     |  | $           | 304    |   |  | 4.07 | %
|Collateralized mortgage obligations                                                     |  |                | 131,515   |          |      | 5,351  |             |  | 5.42 |                |  |          | 147,927   |  |             | 5,956  |   |  | 5.37 |  
|Mortgage backed securities                                                              |  |                | 604       |          |      | 31     |             |  | 6.84 |                |  |          | 741       |  |             | 38     |   |  | 6.84 |  
|Obligations of states and political subdivisions                                        |  |                | 191,154   |          |      | 7,979  |             |  | 5.57 |                |  |          | 162,356   |  |             | 7,049  |   |  | 5.79 |  
|U.S. govt. agency obligations                                                           |  |                | 88,428    |          |      | 1,797  |             |  | 2.71 |                |  |          | 101,187   |  |             | 2,948  |   |  | 3.88 |  
|Corporate bonds and other securities                                                    |  |                | 8,359     |          |      | 334    |             |  | 5.33 |                |  |          | 9,463     |  |             | 500    |   |  | 7.04 |  
|Federal funds sold and interest bearing bank deposits                                   |  |                | 25,060    |          |      | 48     |             |  | 0.26 |                |  |          | 18,160    |  |             | 265    |   |  | 1.95 |  
|Loans, net of allowance for loan losses                                                 |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Commercial, financial & agricultural loans                                              |  |                | 233,848   |          |      | 10,369 |             |  | 5.91 |                |  |          | 224,363   |  |             | 11,207 |   |  | 6.66 |  
|Commercial real estate mortgages                                                        |  |                | 362,206   |          |      | 18,501 |             |  | 6.81 |                |  |          | 324,428   |  |             | 17,441 |   |  | 7.17 |  
|Real estate construction loans                                                          |  |                | 133,890   |          |      | 6,821  |             |  | 6.79 |                |  |          | 100,651   |  |             | 6,111  |   |  | 8.10 |  
|Residential mortgages (1st and 2nd liens)                                               |  |                | 208,604   |          |      | 9,469  |             |  | 6.05 |                |  |          | 191,469   |  |             | 8,975  |   |  | 6.25 |  
|Home equity loans                                                                       |  |                | 77,540    |          |      | 2,446  |             |  | 4.21 |                |  |          | 67,544    |  |             | 2,937  |   |  | 5.80 |  
|Consumer loans                                                                          |  |                | 87,135    |          |      | 4,531  |             |  | 6.93 |                |  |          | 96,581    |  |             | 5,088  |   |  | 7.02 |  
|Other loans (overdrafts)                                                                |  |                | 2,001     |          |      |       |             |  |     |                |  |          | 2,831     |  |             |       |   |  |     |  
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Total interest-earning assets                                                           |  | $              | 1,560,306 |          | $    | 67,975 |             |  | 5.81 | %              |  | $        | 1,457,667 |  | $           | 68,819 |   |  | 6.29 | %
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Cash and due from banks                                                                 |  | $              | 40,557    |          |      |        |             |  |      |                |  | $        | 47,350    |  |             |        |   |  |      |  
|Other non-interest-earning assets                                                       |  |                | 55,347    |          |      |        |             |  |      |                |  |          | 46,558    |  |             |        |   |  |      |  
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Total assets                                                                            |  | $              | 1,656,210 |          |      |        |             |  |      |                |  | $        | 1,551,575 |  |             |        |   |  |      |  
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|INTEREST-BEARING LIABILITIES                                                            |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Saving, N.O.W. and money market deposits                                                |  | $              | 567,270   |          | $    | 2,732  |             |  | 0.64 | %              |  | $        | 459,191   |  | $           | 4,841  |   |  | 1.41 | %
|Time deposits                                                                           |  |                | 320,462   |          |      | 4,593  |             |  | 1.91 |                |  |          | 316,216   |  |             | 7,804  |   |  | 3.29 |  
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Total saving and time deposits                                                          |  |                | 887,732   |          |      | 7,325  |             |  | 1.10 |                |  |          | 775,407   |  |             | 12,645 |   |  | 2.17 |  
|Federal funds purchased and securities sold under agreement to repurchase               |  |                | 6,501     |          |      | 120    |             |  | 2.46 |                |  |          | 53,182    |  |             | 1,181  |   |  | 2.96 |  
|Other borrowings                                                                        |  |                | 134,789   |          |      | 2,277  |             |  | 2.25 |                |  |          | 162,058   |  |             | 3,595  |   |  | 2.96 |  
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Total interest-bearing liabilities                                                      |  | $              | 1,029,022 |          | $    | 9,722  |             |  | 1.26 | %              |  | $        | 990,647   |  | $           | 17,421 |   |  | 2.34 | %
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Rate spread                                                                             |  |                |           |          |      |        |             |  | 4.55 | %              |  |          |           |  |             |        |   |  | 3.95 | %
|Non-interest-bearing deposits                                                           |  | $              | 470,598   |          |      |        |             |  |      |                |  | $        | 429,050   |  |             |        |   |  |      |  
|Other non-interest-bearing liabilities                                                  |  |                | 36,376    |          |      |        |             |  |      |                |  |          | 18,924    |  |             |        |   |  |      |  
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Total liabilities                                                                       |  | $              | 1,535,996 |          |      |        |             |  |      |                |  | $        | 1,438,621 |  |             |        |   |  |      |  
|Stockholders equity                                                                    |  |                | 120,214   |          |      |        |             |  |      |                |  |          | 112,954   |  |             |        |   |  |      |  
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Total liabilities and stockholders equity                                              |  | $              | 1,656,210 |          |      |        |             |  |      |                |  | $        | 1,551,575 |  |             |        |   |  |      |  
|Net-interest income (taxable-equivalent basis) and effective interest rate differential |  |                |           |          | $    | 58,253 |             |  | 4.98 | %              |  |          |           |  | $           | 51,398 |   |  | 4.70 | %
|Less: taxable-equivalent basis adjustment                                               |  |                |           |          |      | (2,731 | )           |  |      |                |  |          |           |  |             | (2,412 | ) |  |      |  
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  
|Net-interest income                                                                     |  |                |           |          | $    | 55,522 |             |  |      |                |  |          |           |  | $           | 48,986 |   |  |      |  
|                                                                                        |  |                |           |          |      |        |             |  |      |                |  |          |           |  |             |        |   |  |      |  



Page 18



---

##### Table of Contents

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 quarterly periods presented. 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 Third Quarter of 2009 overThird Quarter of 2008, Changes Due to |      
|                                                             |  | Volume                                                             |       |   | Rate |   |        | Net Change | 
|Interest-earning assets                                      |  |                                                                    |       |   |      |   |        |            |  |   |        |  
|U.S. Treasury securities                                     |  | $                                                                  | (1    | ) |      | $ | (4     | )          |  | $ | (5     | )
|Collateralized mortgage obligations                          |  |                                                                    | (30   | ) |      |   | (161   | )          |  |   | (191   | )
|Mortgage-backed securities                                   |  |                                                                    | (1    | ) |      |   | (1     | )          |  |   | (2     | )
|Obligations of states & political subdivisions               |  |                                                                    | 449   |   |      |   | (131   | )          |  |   | 318    |  
|U.S. government agency obligations                           |  |                                                                    | (220  | ) |      |   | (281   | )          |  |   | (501   | )
|Corporate bonds & other securities                           |  |                                                                    | (34   | ) |      |   | 38     |            |  |   | 4      |  
|Federal funds sold & interest bearing bank deposits          |  |                                                                    | 11    |   |      |   | (229   | )          |  |   | (218   | )
|Loans, including non-accrual loans                           |  |                                                                    | 1,138 |   |      |   | (1,372 | )          |  |   | (234   | )
|                                                             |  |                                                                    |       |   |      |   |        |            |  |   |        |  
|Total interest-earning assets                                |  | $                                                                  | 1,312 |   |      | $ | (2,141 | )          |  | $ | (829   | )
|                                                             |  |                                                                    |       |   |      |   |        |            |  |   |        |  
|                                                             |  |                                                                    |      
|Interest-bearing liabilities                                 |  |                                                                    |       |   |      |   |        |            |  |   |        |  
|Saving, N.O.W., & money market deposits                      |  | $                                                                  | 199   |   |      | $ | (1,350 | )          |  | $ | (1,151 | )
|Time deposits                                                |  |                                                                    | 205   |   |      |   | (998   | )          |  |   | (793   | )
|Federal funds purchased & due from bank                      |  |                                                                    | (148  | ) |      |   | (147   | )          |  |   | (295   | )
|Other borrowings                                             |  |                                                                    | (335  | ) |      |   | (153   | )          |  |   | (488   | )
|                                                             |  |                                                                    |       |   |      |   |        |            |  |   |        |  
|Total interest-bearing liabilities                           |  | $                                                                  | (79   | ) |      | $ | (2,648 | )          |  | $ | (2,727 | )
|                                                             |  |                                                                    |       |   |      |   |        |            |  |   |        |  
|Net change in net interest income (taxable-equivalent basis) |  | $                                                                  | 1,391 |   |      | $ | 507    |            |  | $ | 1,898  |  
|                                                             |  |                                                                    |       |   |      |   |        |            |  |   |        |  

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 nine month periods presented: (in thousands)



|                                                             |  |                                                                            |       |   |      |   |        |            |  |   |        |  
|------------------------------------------------------------ |  | -------------------------------------------------------------------------- | ----- | - | ---- | - | ------ | ---------- |  | - | ------ | -
|                                                             |  | In First Nine Months of 2009
overFirst Nine Months of 2008, Changes Due to |      
|                                                             |  | Volume                                                                     |       |   | Rate |   |        | Net Change | 
|Interest-earning assets                                      |  |                                                                            |       |   |      |   |        |            |  |   |        |  
|U.S. Treasury securities                                     |  | $                                                                          |      |   |      | $ | (6     | )          |  | $ | (6     | )
|Collateralized mortgage obligations                          |  |                                                                            | (667  | ) |      |   | 62     |            |  |   | (605   | )
|Mortgage-backed securities                                   |  |                                                                            | (7    | ) |      |   |       |            |  |   | (7     | )
|Obligations of states & political subdivisions               |  |                                                                            | 1,209 |   |      |   | (279   | )          |  |   | 930    |  
|U.S. government agency obligations                           |  |                                                                            | (339  | ) |      |   | (812   | )          |  |   | (1,151 | )
|Corporate bonds & other securities                           |  |                                                                            | (54   | ) |      |   | (112   | )          |  |   | (166   | )
|Federal funds sold & interest bearing bank deposits          |  |                                                                            | 74    |   |      |   | (291   | )          |  |   | (217   | )
|Loans, including non-accrual loans                           |  |                                                                            | 4,779 |   |      |   | (4,401 | )          |  |   | 378    |  
|                                                             |  |                                                                            |       |   |      |   |        |            |  |   |        |  
|Total interest-earning assets                                |  | $                                                                          | 4,995 |   |      | $ | (5,839 | )          |  | $ | (844   | )
|                                                             |  |                                                                            |       |   |      |   |        |            |  |   |        |  
|                                                             |  |                                                                            |      
|Interest-bearing liabilities                                 |  |                                                                            |       |   |      |   |        |            |  |   |        |  
|Saving, N.O.W., & money market deposits                      |  | $                                                                          | 952   |   |      | $ | (3,061 | )          |  | $ | (2,109 | )
|Time deposits                                                |  |                                                                            | 103   |   |      |   | (3,314 | )          |  |   | (3,211 | )
|Federal funds purchased & due from bank                      |  |                                                                            | (890  | ) |      |   | (171   | )          |  |   | (1,061 | )
|Other borrowings                                             |  |                                                                            | (545  | ) |      |   | (773   | )          |  |   | (1,318 | )
|                                                             |  |                                                                            |       |   |      |   |        |            |  |   |        |  
|Total interest-bearing liabilities                           |  | $                                                                          | (380  | ) |      | $ | (7,319 | )          |  | $ | (7,699 | )
|                                                             |  |                                                                            |       |   |      |   |        |            |  |   |        |  
|Net change in net interest income (taxable-equivalent basis) |  | $                                                                          | 5,375 |   |      | $ | 1,480  |            |  | $ | 6,855  |  
|                                                             |  |                                                                            |       |   |      |   |        |            |  |   |        |  

Other Income

Other income decreased to $2,766,000 for the quarter compared to $2,801,000 the previous year, down 1.2 percent. Service charges on deposits were down 3.4 percent. Service charges, including commissions
and fees other than for deposits, increased by 2.8 percent. Fiduciary fees were down 35.2 percent. Other operating income increased by 90.7 percent, mainly attributable to the sale of residential mortgage loans to the secondary market. Other income
for the nine months ended September 30, 2009 was $8,353,000, down 29.5 percent from $11,843,000 for the comparable year to date period. Service charges on deposits were down 4.5 percent. Service charges, including commissions and fees other
than for deposits, increased 10.0 percent. Fiduciary fees were down 30.1 percent. Other operating income increased by 123.3 percent, mainly attributable to the sale of residential mortgage loans to the secondary market. Proceeds received in
connection with shares redeemed as part of the Visa, Inc. Inc. initial public offering resulted in a net securities gain of $3,737,000 during the first quarter of 2008. There were no sales of securities during the nine months ended
September 30, 2009.



Page 19



---

##### Table of Contents

Other Expense

Other expense for the third quarter of 2009 was $12,034,000, up 6.1 percent from $11,345,000 for the comparable period in 2008. Employee compensation increased by 10.3 percent, net occupancy expense
decreased 3.0 percent, equipment expense increased by 9.7 percent, and other operating expense decreased by 14.9 percent. FDIC assessments increased by $443,000 or 598.6 percent. There were two significant items contributing to the increase in other
expense. One is increased net assessments by the FDIC for deposit insurance made in response to the current unrest in the banking industry. This amounted to $517,000 in 2009 compared to $74,000 in 2008. The increased assessment is a result of the
FDICs anticipation of greater demands on the Bank Insurance Fund in the future. Also increasing reported expense was the expiration during 2008 of a one-time credit previously granted by the FDIC. The second significant item is additional
expense for the employee pension plan necessary after the value of plan assets declined during 2008 at the same time that the rate at which the future payments are discounted declined, resulting in a greater current liability. This amounted to
$796,000 in the third quarter of 2009 compared to $223,000 in the comparable period of 2008, an increase of 257 percent.

Other expense for
the first nine months of 2009 was $36,241,000, up 12.8 percent from $32,134,000 compared to the first nine months of 2008. Employee compensation increased 8.9 percent, net occupancy expense increased 10.8 percent, equipment expense increased 8.8
percent and other operating expense decreased by 2.3 percent. FDIC assessments increased by 1,418.6 percent as a result of increased assessments. Included in the first nine months of 2009 FDIC assessments is a special assessment of approximately
$800,000 charged by the FDIC. Included in employee compensation is an additional expense for the employee pension plan as previously mentioned. This amounted to $2,196,000 for the first nine months of 2009 compared to $701,000 in the comparable
period of 2008, an increase of 213.3 percent. However the provision for income taxes declined by 18.9 percent, primarily because of the Visa transaction the previous year.

Capital Resources

Stockholders equity totaled $133,366,000 on
September 30, 2009, an increase of 18.7 percent from $112,401,000 on December 31, 2008. This was the result of net income, as well as a decrease in the depreciation in the market value of securities available for sale, offset by cash
dividends declared. The ratio of equity to assets was 8.0 percent at September 30, 2009 and 7.1 percent at December 31, 2008.

The following table details amounts and ratios of Suffolks regulatory capital: (in thousands of dollars except ratios)



|                                         |  |        |         |       |                      |   |        |                                                                |         |  |      |        |  |       |         |  |       |  
|---------------------------------------- |  | ------ | ------- | ----- | -------------------- | - | ------ | -------------------------------------------------------------- | ------- |  | ---- | ------ |  | ----- | ------- |  | ----- | -
|                                         |  | Actual |         |       | For capital adequacy |   |        | To be well capitalizedunder prompt correctiveaction
provisions |        
|                                         |  | Amount |         | Ratio |                      |   | Amount |                                                                | Ratio   |  |      | Amount |  | Ratio |        
|As of September 30, 2009                 |  |        |         |       |                      |   |        |                                                                |         |  |      |        |  |       |         |  |       |  
|Total Capital (to risk-weighted assets)  |  | $      | 146,754 |       | 11.73                | % |        | $                                                              | 100,075 |  | 8.00 | %      |  | $     | 125,094 |  | 10.00 | %
|Tier 1 Capital (to risk-weighted assets) |  |        | 134,619 |       | 10.76                | % |        |                                                                | 50,038  |  | 4.00 | %      |  |       | 75,056  |  | 6.00  | %
|Tier 1 Capital (to average assets)       |  |        | 134,619 |       | 8.00                 | % |        |                                                                | 67,319  |  | 4.00 | %      |  |       | 84,148  |  | 5.00  | %
|                                         |  |        |         |       |                      |  
|As of December 31, 2008                  |  |        |         |       |                      |   |        |                                                                |         |  |      |        |  |       |         |  |       |  
|Total Capital (to risk-weighted assets)  |  | $      | 131,884 |       | 10.59                | % |        | $                                                              | 99,585  |  | 8.00 | %      |  | $     | 124,482 |  | 10.00 | %
|Tier 1 Capital (to risk-weighted assets) |  |        | 122,833 |       | 9.87                 | % |        |                                                                | 49,793  |  | 4.00 | %      |  |       | 74,689  |  | 6.00  | %
|Tier 1 Capital (to average assets)       |  |        | 122,833 |       | 7.90                 | % |        |                                                                | 62,172  |  | 4.00 | %      |  |       | 77,214  |  | 5.00  | %

Credit Risk

Suffolk makes loans based on its evaluation of the creditworthiness of the borrower. Even with careful underwriting, some loans may not be repaid as originally agreed. To provide for this possibility,
Suffolk maintains an allowance for loan losses, based on an analysis of the performance of the loans in its portfolio. The analysis includes subjective factors based on



Page 20



---

##### Table of Contents

managements judgment as well as quantitative evaluation. Estimates should produce an allowance that will provide for a range of losses. According to U.S. GAAP, a financial institution
should record its best estimate. Appropriate factors contributing to the estimate may include changes in the composition of the institutions assets, or potential economic slowdowns or downturns. Also important is the geographical or political
environment in which the institution operates. Suffolks management considers all of these factors when determining the provision for loan losses.

The provision for the allowance for loan losses was $975,000 for the third quarter of 2009, and $300,000 for the comparable period in 2008. Net charge-offs were $132,000 for the third quarter of 2009
compared to $215,000 for the third quarter of 2008.

The following table presents information about the allowance for loan
losses: (in thousands of dollars except for ratios)



|                                                        |  |                       |              |   |                            |             |           |   |             |   |           |             |  |   |           |   |  |   |           |  
|------------------------------------------------------- |  | --------------------- | ------------ | - | -------------------------- | ----------- | --------- | - | ----------- | - | --------- | ----------- |  | - | --------- | - |  | - | --------- | -
|                                                        |  | For the last12 months |              |   | For the three months ended |            
|                                                        |  |                       | Sept. 302009 |   |                            | June 302009 |           |   | Mar. 312009 |   |           | Dec. 312008 | 
|Allowance for loan losses                               |  |                       |              |   |                            |             |           |   |             |   |           |             |  |   |           |   |  |   |           |  
|Beginning balance                                       |  | $                     | 7,970        |   |                            | $           | 10,873    |   |             | $ | 9,990     |             |  | $ | 9,051     |   |  | $ | 7,970     |  
|Total charge-offs                                       |  |                       | (735         | ) |                            |             | (183      | ) |             |   | (218      | )           |  |   | (65       | ) |  |   | (269      | )
|Total recoveries                                        |  |                       | 225          |   |                            |             | 51        |   |             |   | 51        |             |  |   | 29        |   |  |   | 94        |  
|Reclass to Allowance for Contingent Liabilities         |  |                       | 31           |   |                            |             |          |   |             |   |          |             |  |   |          |   |  |   | 31        |  
|Provision for loan losses                               |  |                       | 4,225        |   |                            |             | 975       |   |             |   | 1,050     |             |  |   | 975       |   |  |   | 1,225     |  
|                                                        |  |                       |              |   |                            |             |           |   |             |   |           |             |  |   |           |   |  |   |           |  
|Ending balance                                          |  | $                     | 11,716       |   |                            | $           | 11,716    |   |             | $ | 10,873    |             |  | $ | 9,990     |   |  | $ | 9,051     |  
|                                                        |  |                       |              |   |                            |             |           |   |             |   |           |             |  |   |           |   |  |   |           |  
|Coverage ratios                                         |  |                       |              |   |                            |             |           |   |             |   |           |             |  |   |           |   |  |   |           |  
|Loans, net of discounts: average                        |  |                       |              |   |                            | $           | 1,120,313 |   |             | $ | 1,127,984 |             |  | $ | 1,097,834 |   |  | $ | 1,069,976 |  
|at end of period                                        |  |                       |              |   |                            |             | 1,121,348 |   |             |   | 1,135,040 |             |  |   | 1,118,660 |   |  |   | 1,093,521 |  
|Non-performing and restructured assets past due 30 days |  |                       |              |   |                            |             | 24,100    |   |             |   | 21,125    |             |  |   | 8,380     |   |  |   | 4,884     |  
|Non-performing assets/total loans (net of discount)     |  |                       |              |   |                            |             | 2.15      | % |             |   | 1.86      | %           |  |   | 0.75      | % |  |   | 0.45      | %
|Net charge-offs/average net loans (annualized)          |  |                       |              |   |                            |             | 0.05      | % |             |   | 0.06      | %           |  |   | 0.01      | % |  |   | 0.07      | %
|Allowance/non-accrual, restructured, & OREO             |  |                       |              |   |                            |             | 48.61     | % |             |   | 51.47     | %           |  |   | 119.21    | % |  |   | 185.32    | %
|Allowance for loan losses/net loans                     |  |                       |              |   |                            |             | 1.04      | % |             |   | 0.96      | %           |  |   | 0.89      | % |  |   | 0.83      | %

Included in nonperforming assets are restructured loans of $10,075,000. Subsequent to
restructuring, approximately $250,000 was committed to lend additional funds.

Suffolk has financial and performance letters
of credit. Financial letters of credit require Suffolk to make payment if the customers financial condition deteriorates, as defined in the agreements. Performance letters of credit require Suffolk to make payments if the customer fails to
perform certain non-financial contractual obligations. The maximum potential undiscounted amount of future payments of these letters of credit as of September 30, 2009 is $25,882,000 and they expire as follows: (in thousands)



|           |  |   |       
|---------- |  | - | ------
|2009       |  | $ | 6,365 
|2010       |  |   | 17,548
|2011       |  |   | 1,396 
|2012       |  |   | 493   
|Thereafter |  |   | 80    
|           |  |   |       
|           |  | $ | 25,882
|           |  |   |       

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 allowance for contingent liabilities includes a provision of $39,000 for losses based on the letters of credit outstanding as of
September 30, 2009.

Critical Accounting Policies, Judgments and Estimates

Suffolks accounting and reporting policies conform to U.S. GAAP and general practices within the financial services industry. The
preparation of the financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and the accompanying notes. Actual results could differ from
those estimates.



Page 21



---

##### Table of Contents

Allowance for Loan Losses

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 balance in the allowance for loan losses is determined based on managements review and evaluation of the loan portfolio in relation to past loss experience, the size and composition of the portfolio,
current economic events and conditions, and other pertinent factors, including managements assumptions as to future delinquencies, recoveries and losses. All of these factors may change significantly. To the extent actual performance differs
from managements estimates, additional provisions for loan losses may be required that would reduce earnings in future periods.

Deferred Tax Assets and Liabilities

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 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.

Investment Securities

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 the Company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.



|Item 3. | Quantitative and Qualitative Disclosures about Market Risk
|------- | ----------------------------------------------------------

Market Risk

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, 2008.

Business Risks and Uncertainties

This report contains some statements that look to the future. These may include remarks about Suffolk Bancorp, the banking industry, and the economy in general. 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. 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, new and
unanticipated legislation, regulation, or accounting standards may require Suffolk to change its practices in ways that materially change the results of operation. Each of the factors may change in ways that management does not now foresee. These
remarks are based on current plans and expectations. They are subject, however, to a variety of uncertainties that could cause future results to vary materially from Suffolks historical performance, or from current expectations.



Page 22



---

##### Table of Contents

|Item 4. | 
|------- | 

Controls and Procedures

Suffolks Chief Executive Officer and Chief Financial Officer (collectively, the Certifying Officers) are
responsible for establishing and maintaining disclosure controls and procedures as defined in Rules 13a-15(e) of the Securities Exchange Act of 1934 for Suffolk. Based upon their evaluation of these controls and procedures as of September 30,
2009, the Certifying Officers have concluded that Suffolks disclosure controls and procedures are effective.

In
addition, there has been no significant change in Suffolks internal controls over financial reporting that occurred during Suffolks most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect,
Suffolks internal controls over financial reporting.

PART II



|Item 2. | 
|------- | 

Unregistered Sales of Equity
Securities and Use of Proceeds

The following table presents information about repurchases of common stock:



|                                                 |  |                       |           |                            |   |             |  |             |           |             |   |           |  |   |          
|------------------------------------------------ |  | --------------------- | --------- | -------------------------- | - | ----------- |  | ----------- | --------- | ----------- | - | --------- |  | - | ---------
|                                                 |  |                       |           | For the three months ended
|                                                 |  | For the last12 months |           | Sept. 302009               |   | June 302009 |  | Mar. 312009 |           | Dec. 312008
|Average price per share of quarterly repurchases |  | $                     | 32.34     |                            | $ |            |  | $           |          |             | $ | 32.34     |  | $ |         
|Aggregate cost of quarterly repurchases          |  | $                     | 39,358    |                            | $ |            |  | $           |          |             | $ | 39,358    |  | $ |         
|Repurchases of common stock                      |  |                       |           |                            |   |             |  |             |           |             |   |           |  |   |          
|Treasury stock, beginning balance                |  |                       | 3,995,661 |                            |   | 3,996,878   |  |             | 3,996,878 |             |   | 3,995,661 |  |   | 3,995,661
|Repurchases (1)                                  |  |                       | 1,217     |                            |   |            |  |             |          |             |   | 1,217     |  |   |         
|                                                 |  |                       |           |                            |   |             |  |             |           |             |   |           |  |   |          
|Treasury stock, ending balance                   |  |                       | 3,996,878 |                            |   | 3,996,878   |  |             | 3,996,878 |             |   | 3,996,878 |  |   | 3,995,661
|                                                 |  |                       |           |                            |   |             |  |             |           |             |   |           |  |   |          



|(1) | Shares repurchased in payment of exercised employee incentive stock options. No shares were repurchased in market transactions.
|--- | -------------------------------------------------------------------------------------------------------------------------------

Item 6.

Exhibits and Reports on Form 8-K

CERTIFICATION OF PERIODIC REPORTExhibit 31.1

CERTIFICATION OF PERIODIC REPORTExhibit 31.2

CERTIFICATION OF PERIODIC REPORTExhibit 32.1

CERTIFICATION OF PERIODIC REPORTExhibit 32.2

The following reports were filed on Form 8-K during the three month period ended September 30, 2009.

Current Report on Form 8-K  the Companys press release titled, SUFFOLK BANCORP ANNOUNCES EARNINGS FOR THE SECOND QUARTER OF
2009, dated July 15, 2009

Current Report on Form 8-K  the Companys press release titled, SUFFOLK
BANCORP ANNOUNCES REGULAR QUARTERLY DIVIDEND, dated September 1, 2009.



Page 23



---

##### Table of Contents

SIGNATURES

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

SUFFOLK BANCORP



|                       |  |  |  |  |  |                                                   
|---------------------- |  |  |  |  |  | --------------------------------------------------
|                       |  |  | 
|Date: November 4, 2009 |  |  |  |  |  | /s/ J. Gordon Huszagh                             
|                       |  |  |  |  |  | J. Gordon Huszagh                                 
|                       |  |  |  |  |  | President & Chief Executive Officer               
|                       |  |  |  |  |  |                                                   
|                       |  |  | 
|Date: November 4, 2009 |  |  |  |  |  | /s/ Stacey L. Moran                               
|                       |  |  |  |  |  | Stacey L. Moran                                   
|                       |  |  |  |  |  | Executive Vice President & Chief Financial Officer



Page 24