SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D. C. 20549

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

                                   FORM 10-QSB

(Mark One)

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

        For the quarterly period ended March 31, 2001

                                       or

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

        For the transition period from _________________ to __________________

        Commission file number   0-29030
                                 -------

                                 SUSSEX BANCORP
       -------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

         New Jersey                                  22-3475473
         ----------                                  ----------
(State of other jurisdiction of                   (I. R. S. Employer
 incorporation or organization)                   Identification No.)

  399 Route 23, Franklin, New Jersey                    07416
 --------------------------------------                 -----
(Address of principal executive offices)              (Zip Code)


Issuer's telephone number, including area code) (973) 827-2914
                                                --------------

    -----------------------------------------------------------------------
(Former name, former address and former fiscal year, if changed since last
report)


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 and 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___

As of April 24, 2001 there were 1,623,454 shares of common stock, no par value,
outstanding.



                                 SUSSEX BANCORP
                                   FORM 10-QSB

                                      INDEX

Part I - Financial Information                                         Page(s)

Item I.    Financial Statements and Notes to Consolidated
           Financial Statements

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


Part II - Other Information

Item 1.    Legal Proceedings

Item 2.    Changes in Securities

Item 3.    Defaults Upon Senior Securities

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

Item 5.    Other Information

Item 6.    Exhibits and Reports on Form 8-K

Signatures




                         PART I - FINANCIAL INFORMATION

ITEM 1 - FINANCIAL STATEMENTS

                                 SUSSEX BANCORP
                           CONSOLIDATED BALANCE SHEETS
                        (in Thousands, Except Share Data)
                                   (Unaudited)





ASSETS                                                                    March 31, 2001     December 31, 2000
------                                                                    --------------     -----------------
                                                                                                  
Cash and Due from Banks                                                           $4,840                $4,835
Federal Funds Sold                                                                19,025                 8,030
Interest Bearing Deposits                                                          1,096                    55
                                                                                --------              --------
   Total Cash and Cash Equivalents                                                24,961                12,920

Time Deposits in Other Banks                                                       1,100                   100
Securities available for sale, at estimated fair value                            41,182                33,186
Securities held to maturity, estimated fair value of $5,800,000
   in 2001 and $6,393,000 in 2000                                                  5,740                 6,431
                                                                                --------              --------
   Total Securities                                                               46,922                39,617

Loans Held for Sale                                                                  297                   297

Loans (Net of Unearned Income)                                                   102,786               101,166
   Less:  Allowance for Possible Loan Losses                                       1,036                   973
                                                                                --------              --------
        Net Loans                                                                101,750               100,193

Premises and Equipment, Net                                                        4,721                 4,516
Federal Home Loan Bank Stock                                                         693                   693
Intangible Assets, Primarily Core Deposit Premiums                                   514                   535
Accrued Interest Receivable                                                          997                   981
Other Assets                                                                       1,592                 1,777
                                                                                --------              --------

Total Assets                                                                    $183,547              $161,629
                                                                                ========              ========

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
   Deposits:
      Demand                                                                     $25,101               $24,458
      Savings                                                                     69,173                63,705
      Time                                                                        49,368                42,714
      Time of $100,000 and over                                                   17,340                 9,984
                                                                                --------              --------
   Total Deposits                                                                160,982               140,861

Federal Home Loan Bank Advances                                                   10,000                10,000
Other Liabilities                                                                    779                   658
                                                                                --------              --------
   Total Liabilities                                                             171,761               151,519

Stockholders' Equity:
Common Stock, No Par Value Authorized 5,000,000 Shares,
   Issued 1,643,925 in 2001 and 1,511,567 in 2000.                                 7,585                 6,385
Retained Earnings                                                                  4,237                 4,027
Treasury Stock, 13,116 Shares in 2000 and 1999                                     (122)                 (122)
Accumulated other comprehensive income, net of income tax                            86                  (180)
                                                                                --------              --------
   Total Stockholders' Equity                                                     11,786                10,110

Total Liabilities and Stockholders' Equity                                      $183,547              $161,629
                                                                                ========              ========



                 See Notes to Consolidated Financial Statements




                                 SUSSEX BANCORP
                        CONSOLIDATED STATEMENTS OF INCOME
                        (In Thousands Except Share Data)
                                   (Unaudited)



                                                                         Three Months Ended
                                                                               March 31,
                                                                         2001             2000
                                                                         ----             ----
                                                                                  
INTEREST INCOME
   Interest and Fees on Loans                                          $2,074           $1,731
   Interest on Time Deposits                                               13               33
   Interest on Securities:
      Taxable                                                             575              571
      Exempt from Federal Income Tax                                       67               87
   Interest on Federal Funds Sold                                         216               57
                                                                       ------           ------
         Total Interest Income                                          2,945            2,479

INTEREST EXPENSE
   Interest on Deposits:                                                 1360             1056
   Interest Expense on Federal Funds Purchased                              0               67
   Interest Expense on  FHLB Advances                                     124                0
                                                                       ------           ------
        Total Interest Expense                                          1,484            1,123

Net Interest Income                                                     1,461            1,356

Provision for Possible Loan Losses                                         63               48
                                                                       ------           ------

Net Interest Income After Provision for Loan Losses                     1,398            1,308

NON-INTEREST INCOME
   Service charges on Deposit Accounts                                    122              110
   Other Income                                                           127               80
                                                                       ------           ------
      Total Non-Interest Income                                           249              190

NON-INTEREST EXPENSE
   Salaries and Employee Benefits                                         739              672
   Occupancy Expense, Net                                                 135              108
   Furniture and Equipment Expense                                        125              132
   Data Processing Expense                                                 27               22
   Stationary and Supplies                                                 26               27
   Advertising and Promotion                                               43               44
   Audit and Exams                                                         31               25
   Amortization of Intangibles                                             21               21
   Other Expenses                                                         208              189
                                                                       ------           ------
      Total Non-Interest Expense                                        1,355            1,240

Income Before Provision for Income Taxes                                  292              258
Provision for Income Taxes                                                 82               58
                                                                       ------           ------
      Net Income                                                         $210             $200
                                                                       ======           ======

Net Income Per Common Share-Basic                                       $0.13            $0.13
                                                                       ======           ======
Net Income Per Common Share-Diluted                                     $0.13            $0.13
                                                                       ======           ======

Weighted Average Shares Outstanding-Basic                           1,617,571        1,493,776
Weighted Average Shares Outstanding-Diluted                         1,635,683        1,504,330



                 See Notes to Consolidated Financial Statements





                                 SUSSEX BANCORP
                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                                 (In Thousands)
                                   (Unaudited)



                                                                     Three Months Ended
                                                                         March 31,

                                                                        2001     2000
                                                                        ----     ----
                                                                           
Net Income                                                              $210     $200

Other Comprehensive Income, Net of Tax

      Unrealized Gain (Loss) on Available for Sale Securities            266      (68)
                                                                      -----------------


Comprehensive Income                                                    $476     $132
                                                                      =================



                 See Notes to Consolidated Financial Statements




                                 SUSSEX BANCORP
                      CONSOLIDATED STATEMENT OF CHANGES IN
                              STOCKHOLDERS' EQUITY
                                 (In Thousands)
                                   (Unaudited)




                                                                                                Unrealized
                                                                                               Gain (Loss) on          Total
                                                           Common     Retained    Treasury       Securities         Stockholders
                                                           Stock      Earnings     Stock     Available for Sale        Equity
                                                           -----      --------     -----     ------------------        ------
                                                                                                        
Balance December 31, 2000                                 $ 6,385     $ 4,027     ($  122)       ($   180)             $10,110

Net Income for the Period                                                 210                                              210
Sale of Common Stock                                        1,160                                                        1,160
Shares Issued Through Dividend Reinvestment Plan               40                                                           40
Change in Unrealized Gain on Securities,
       Available for Sale                                                                             266                  266

                                                          -------     -------      ------         -------              -------
Balance March 31, 2001                                    $ 7,585     $ 4,237     ($  122)        $    86              $11,786
                                                          =======     =======      ======         =======              =======



                 See Notes to Consolidated Financial Statements





                             CONSOLIDATED STATEMENTS
                                  OF CASH FLOWS
                                   (Unaudited)




                                                                                           Three Months Ended
                                                                                                  March
                                                                                        2001                  2000
                                                                                        ----                  ----
                                                                                                        
Cash Flows from Operating Activities:
  Net Income                                                                            $210                  $200
   Adjustments to Reconcile Net Income to Net Cash Provided by Operating
Activities:
  Depreciation and Amortization of Premises and Equipment                                112                   108
  Amortization of Intangible Assets                                                       21                    21
  Premium Amortization of Securities, net                                                 16                    33
  Provision for Possible Loan Losses                                                      63                    48
 (Amortization) of Loan Origination and Commitment Fees, net                             (17)                   (9)
 (Increase) in Loans Held for Sale                                                         0                  (377)
  Deferred Federal Income Tax (Increase)                                                  (1)                   (1)
  Decrease (Increase) in Accrued Interest Receivable                                     (16)                   10
 (Increase) in Cash Value of Life Insurance Policy                                       (13)                    0
  Decrease (Increase) in Other Assets                                                     21                   (20)
  Increase in Accrued Interest and Other Liabilities                                     121                   118
                                                                               --------------         -------------

   Net Cash Provided by Operating Activities                                            $517                  $131
                                                                               --------------         -------------

Cash Flow from Investing Activities:
  Securities Available for Sale:
   Proceeds from Maturities and Paydowns                                               1,188                 1,984
   Proceeds from Sales/Calls Prior to Maturity                                         5,745                     0
   Purchases                                                                        (14,494)                     0
  Securities Held to Maturity:
   Proceeds from Maturities                                                            1,215                 2,113
   Purchases                                                                            (532)                 (650)
  Purchases of Time Deposits on Other Banks                                           (1,000)                    0
  Net Increase in Loans Outstanding                                                   (1,602)               (2,294)
  Capital Expenditures                                                                  (317)                 (540)
                                                                               --------------         -------------

   Net Cash (Used In) Provided by Investing Activities                               ($9,797)                 $613
                                                                               --------------         -------------

Cash Flows from Financing Activities:
  Net Increase (Decrease) in Total Deposits                                           20,121               (3,382)
  Net Increase  in Federal Funds Purchased                                                 0                 4,180
  Exercise of Stock Options                                                               16                     0
  Purchase of Stock                                                                    1,144                     0
  Payment of Dividends Net of Reinvestment                                                40                   (65)
                                                                               --------------         -------------

   Net Cash Provided by Financing Activities                                         $21,321                  $733
                                                                               --------------         -------------


Net Increase in Cash and Cash Equivalents                                            $12,041                $1,477

Cash and Cash Equivalents, Beginning of Period                                        12,920                 9,753

                                                                               --------------         -------------
Cash and Cash Equivalents, End of  Period                                            $24,961               $11,230
                                                                               ==============         =============


                 See Notes to Consolidated Financial Statements






                          SUSSEX BANCORP AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1.  Basis of Presentation

    Sussex Bancorp ("the Company"), a one-bank holding company, was incorporated
in January, 1996 to serve as the holding company for the Sussex County State
Bank ("the Bank"). The Bank is the only active subsidiary of the Company at
March 31, 2001. The Bank operates eight banking offices all located in Sussex
County. The Company is subject to the supervision and regulation of the Board of
Governors of the Federal Reserve System (the "FRB"). The Bank's deposits are
insured by the Bank Insurance Fund ("BIF") of the Federal Deposit Insurance
Corporation ("FDIC") up to applicable limits. The operations of the Company and
the Bank are subject to the supervision and regulation of the FRB, FDIC and the
New Jersey Department of Banking and Insurance (the "Department").

    The consolidated financial statements included herein have been prepared
without audit in accordance with the rules and regulations of the Securities and
Exchange Commission and reflect all adjustments which, in the opinion of
management, are necessary for a fair statement of the results for interim
periods. All adjustments made were of a normal recurring nature. These
consolidated financial statements should be read in conjunction with the
consolidated financial statements and the notes thereto that are included in the
Company's Annual Report on Form 10-KSB for the fiscal period ended December 31,
2000.

2.  Cash and Cash Equivalents

    For purposes of reporting cash flows, cash and cash equivalents include cash
and due from banks and federal funds sold. Generally, federal funds are sold for
a one day period.

3.  Securities

    The amortized cost and approximate market value of securities are summarized
as follows (in thousands):



                                                  March 31, 2001                     December 31, 2000
                                           Amortized           Market           Amortized            Market
                                             Cost              Value              Cost               Value
                                           -------            -------            -------            -------

Available For Sale
                                                                                        
   US Treasury securities                  $ 2,267            $ 2,299            $ 4,043            $ 4,033

   US Government Mortgage Backed            34,286             34,393             25,116             24,880

   Corporate Bonds                           3,636              3,679              3,477              3,469

   Equity Securities                           850                811                850                804
                                           -------            -------            -------            -------

               Total                       $41,039            $41,182            $33,486            $33,186
                                           =======            =======            =======            =======

Held to maturity
    Obligations of State and
         Political subdivisions            $ 5,740            $ 5,800            $ 6,431            $ 6,393
                                           -------            -------            -------            -------

               Total                       $ 5,740            $ 5,800            $ 6,431            $ 6,393
                                           =======            =======            =======            =======

                                           -------            -------            -------            -------
Total Securities                           $46,779            $46,982            $39,917            $39,579
                                           =======            =======            =======            =======


4.   Net Income Per Common Share

     Basic net income per share of common  stock is  calculated  by dividing net
     income by the weighted average number of shares of common stock outstanding
     during the period.  Diluted net income per share is  calculated by dividing
     net  income by the  weighted  average  number  of  shares  of common  stock
     outstanding  during  the  period  plus the  potential  dilutive  effect  of
     outstanding stock options. On June 21, 2000 the Company declared a 5% stock
     dividend, therefore share information for 2000 has been restated.




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

                              RESULTS OF OPERATIONS

              Three Months ended March 31, 2001 and March 31, 2000.

                                    OVERVIEW

The Company  realized net income of $210 thousand for the first quarter of 2001,
an increase of $10 thousand over the $200 thousand  reported for the same period
in 2000.  Basic and diluted  earnings per share remained  constant at $0.13 from
March 31, 2000 to March 31, 2001.

                              RESULTS OF OPERATIONS

Interest  Income.  Total interest income  increased $466 thousand,  or 18.8%, to
$2.9 million for the quarter ended March 31, 2001 from $2.5 million for the same
period in 2000.  This  increase  was  primarily  attributable  to an increase in
interest and fees on loans of $343  thousand and an increase of $159 thousand in
interest earned on federal funds sold. Offsetting these increases was a decrease
in interest  earned on securities of $35 thousand from the first quarter of 2000
to the  first  quarter  of  2001.  This  net  increase  in  interest  income  is
attributable  to a $22.2 million  increase in average  interest  earning assets,
primarily in the loan portfolio. The yield on average interest-earning assets on
a fully taxable  equivalent  basis  increased 22 basis points from 7.16% for the
first  quarter of 2000 to 7.38% for the first quarter of 2001,  reflecting  both
market changes in interest rates and the first results of the Company's emphasis
on  originating  commercial and industrial  loans,  which  generally have higher
yields than other assets.

Interest Expense.  The Company's  interest expense for the first quarter of 2001
increased  $361  thousand,  or 32.1% to $1.5  million  from $1.1  million as the
average balance of interest  bearing  liabilities  increased  $21.3 million,  or
18.1%, from the same period last year. The largest component of the increase was
in time deposits,  which increased $15.9 million,  or 35.3% in the first quarter
of 2001 compared to the same period in 2000.  This increase was primarily due to
the promotion of higher yielding time deposits during the first quarter of 2001.
The Company's  average  borrowed funds increased $5.5 million from first quarter
2000 compared to the first  quarter of 2001,  as the Company  entered into three
ten year Federal Home Loan Bank  advances  totaling $10 million in December 2000
compared to overnight  borrowed  funds of $4.5  million in the first  quarter of
2000.  Money  market and  savings  deposits  combined  showed a decrease of $919
thousand,  or 1.7%,  in their average  balance  during the first quarter of 2001
from first quarter of 2000, while NOW deposits  increased $856 thousand over the
same period.  The Company's  average cost of funds  increased 46 basis points to
4.34% for the first  quarter of 2001 from  3.88% for the first  quarter in 2000.
This  increase in the average  cost of funds was mainly the result of  competing
for higher interest rates paid on time deposits.

The  following  table  presents,  on a tax  equivalent  basis,  a summary of the
Company's interest-earning assets and their average yields, and interest-bearing
liabilities  and their  average  costs and  shareholders'  equity  for the three
months  ended March 31, 2001 and 2000.  The  average  balance of loans  includes
non-accrual loans, and associated yields include loan fees, which are considered
adjustment to yields.







                               Comparative Average
                                 Balance Sheets
                          Three Months Ended March 31,

                                                                       2001                               2000
                                                                                 Average                              Average
                                                                      Interest    Rates                  Interest      Rates
                                                        Average       Income/    Earned/     Average     Income/      Earned/
                                                        Balance       Expense     Paid       Balance     Expense       Paid
                                                        -------       -------     ----       -------     -------       ----
                                                                             (Dollars in Thousands)
Assets
                                                                                                     
  Interest Earning Assets:
      Taxable Loans (net of unearned income)             $102,668     $2,074       8.19%      $86,948     $1,731       8.01%
      Tax Exempt Securities                                 6,605         85       5.22%        8,915        112       5.05%
      Taxable Investment Securities                        36,246        551       6.17%       37,588        559       5.98%
      Other (1)                                            17,299        253       5.93%        7,129        102       5.75%
                                                       ---------------------------------   ----------------------------------
   Total Earning Assets                                  $162,818     $2,963       7.38%     $140,580     $2,504       7.16%

   Non-Interest Earning Assets                            $13,064                              $9,734
   Allowance for Possible Loan Losses                    ($1,005)                              ($862)

                                                       -----------                         -----------
Total Assets                                             $174,877                            $149,452
                                                       ===========                         ===========


Liabilities and Shareholders'  Equity
   Interest Bearing Liabilities:
      NOW Deposits                                        $15,203        $55       1.47%      $14,347        $43       1.22%
      Savings Deposits                                     45,763        391       3.47%       46,062        392       3.45%
      Money Market Deposits                                 6,825         60       3.57%        7,445         71       3.87%
      Time Deposits                                        60,997        854       5.68%       45,085        550       4.95%
      Borrowed Funds                                       10,000        124       4.96%        4,515         67       5.94%
                                                       ---------------------------------   ----------------------------------
   Total Interest Bearing Liabilities                    $138,788     $1,484       4.28%     $117,454     $1,123       3.88%

   Non-Interest Bearing Liabilities:
      Demand Deposits                                     $24,111                             $22,376
      Other Liabilities                                       767                                 581
                                                       -----------                         -----------
   Total Non-Interest Bearing Liabilities                 $24,878                             $22,957

   Shareholders' Equity                                   $11,211                              $9,041

                                                       -----------                         -----------
Total Liabilities and Shareholders' Equity               $174,877                            $149,452
                                                       ===========                         ===========

Net Interest Differential                                             $1,479                              $1,381
Net Interest Margin                                                                3.04%                               3.28%
Net Yield on Interest-Earning Assets                                               3.68%                               3.98%



(1) Includes FHLB stock, federal funds sold, interest-bearing deposits, and time
deposits





Net-Interest  Income.  The net  effect of the  changes  in  interest  income and
interest  expense for the first  quarter of 2001 was an increase in net interest
income of $105 thousand, or 7.8%, compared to the first quarter of 2000. The net
interest margin, on a fully taxable equivalent basis,  decreased 24 basis points
and the net yield on interest  earning assets decreased 30 basis points from the
same period last year. This decrease was largely attributable to the increase in
the average balance of higher  yielding time deposits.  The average rate paid on
time deposits increased 73 basis points from 4.95% during the first three months
of 2000 to 5.68% for the same period in 2001.

Provision  for Loan  Losses.  For the three  months  ended March 31,  2001,  the
provision for possible loan losses was $63 thousand compared to the $48 thousand
provision for the same period last year.  The increase in the provision for loan
losses over the three-month period reflects  management's  judgement  concerning
the risks inherent in the Company's  existing loan portfolio and the size of the
allowance  necessary to absorb the risks,  as well as in the average  balance of
the  portfolio  over  both  periods.  Management  reviews  the  adequacy  of its
allowance  on an ongoing  basis and will  provide for  additional  provision  in
future periods, as management may deem necessary.

Non-Interest  Income. For the first quarter of 2001, total  non-interest  income
increased $59 thousand,  or 31.1%, from the same period in 2000. Service charges
on deposit accounts increased $12 thousand in the first quarter of 2001 compared
to the three months ended March 31, 2000.  Other income  increased $47 thousand,
or 58.8%,  in the first  quarter of 2001 from the same  period  last year.  This
increase was the result of an increase of $34 thousand in fees  generated by the
non-deposit  investment products offered by our third party provider,  IBFS, and
commission  income from Sussex Bancorp  Mortgage  Company,  our mortgage banking
subsidiary in the first quarter of 2001 over the first quarter of 2000.

Non-Interest Expense. For the quarter ended March 31, 2001, non-interest expense
increased  $115  thousand  from the same  period  last year.  Branch  expansion,
combined with  continued  growth in our existing  locations,  contributed to the
increase in non-interest  expense.  Salaries and employee benefits increased $67
thousand,  or 10.0%,  as salaries  increased $45 thousand and employee  benefits
increased $22 thousand, with an $18 thousand increase in medical claim expenses.
Occupancy expenses increased $27 thousand, or 25.0%, largely due to the addition
of our eighth  location in February of 2000.  Furniture  and  equipment  expense
decreased $7 thousand as a result of a decrease in depreciation  expense,  while
other  expenses  increased  by $19  thousand  from first  quarter  2000 to first
quarter 2001.

Income Taxes.  Income taxes  expense  increased $24 thousand to $82 thousand for
the three  months  ended March 31, 2001 as compared to $58 thousand for the same
period in 2000. The increase in income taxes resulted from a lower percentage of
tax-exempt income in 2001.




                               FINANCIAL CONDITION

                 March 31, 2001 as compared to December 31, 2000

Total  assets  increased to $183.5  million at March 31,  2001, a $21.9  million
increase from total assets of $161.6 million at December 31, 2000.  Increases in
total assets included  increases of $12.0 million in cash and cash  equivalents,
$7.3 million in total  securities,  $1.6 million in total loans and $1.0 million
in time  deposits in other  banks.  These  increases in assets were funded by an
increase in total deposits of $20.1 million from $140.9 million at year-end 2000
to $161.0 million on March 31, 2001.

Total loans at March 31, 2001  increased  $1.6  million to $102.7  million  from
year-end 2000. The components of the increase in total loans were an increase of
$1.8 million in commercial  and  industrial  loans,  a $1.1 million  increase in
construction  loans,  a $136 thousand  increase in  non-residential  real estate
loans and a $17 thousand increase in consumer loans. These increases were offset
by a  decrease  of $1.1  million in  residential  real  estate  loans and a $284
thousand  decrease in other loans.  During 2001, the Company intends to continue
to emphasize the origination of commercial,  industrial,  and construction loans
to increase the yield in its loan  portfolio and reduce its  dependence on loans
secured by 1-4 family properties.

The  following  schedule  presents  the  components  of loans  for  each  period
presented:



                                                    March 31                    December 31
                                                     2001                          2000
                                           -------------------------------------------------------
                                            Amount         Percent         Amount         Percent
                                                           (Dollars in Thousands)
                                                                                
Commercial and industrial                  $  6,746          6.57%        $  4,968          4.92%
Real Estate-Non Residential                  27,665         26.94%          27,529         27.23%
Residential Properties  (1-4 Family)         54,009         52.59%          55,138         54.54%
Construction                                 10,046          9.78%           8,960          8.86%
Consumer                                      2,797          2.72%           2,780          2.75%
Other Loans                                   1,434          1.40%           1,718          1.70%

 Total Loans                               $102,697        100.00%        $101,093        100.00%


Federal  funds sold  increased  by $11  million to $19 million at March 31, 2001
from $8 million on December 31,  2000.  Due to the  promotion  of time  deposits
during the first  quarter of 2001,  time  deposits  increased  $14  million.  As
deposits increased faster than investment  opportunities,  the excess funds were
invested in short-term  federal  funds.  These funds will be used to fund future
loan demand, with excess liquidity used to purchase investment securities.

Time deposits in other banks increased $1 million from $100 thousand at year-end
2000 to $1.1 million on March 31, 2001.

Total  securities  increased  $7.3  million,  or 18.4%,  from  $39.6  million at
year-end  2000 to $46.9  million on March 31, 2001.  Securities,  available  for
sale, at market  value,  increased $8 million,  or 24.1%,  from $33.2 million on
December  31, 2000 to $41.2  million on March 31,  2001.  The Company  purchased
$14.5  million  in new  securities  in the first  three  months of 2001 and $6.9
million in available for sale securities  matured,  were called and were repaid.
There were $444 thousand in recorded  unrealized gains in the available for sale
portfolio  during the first three  months of 2001.  Held to maturity  securities
decreased to $5.7 million on March 31, 2001 from $6.4 million at year-end  2000.
There were $532  thousand  in held to  maturity  purchases  and $1.2  million in
maturing  securities  in the held to maturity  portfolio  during the first three
months of 2001.

Total year to date average deposits increased $14.5 million, or 10.5% during the
first  quarter  of 2001  from the  twelve-month  average  of $138.4  million  at
December  31, 2000 to $152.9  million for the three months ended March 31, 2001.
Average time deposits increased by $13.3 million, NOW deposits increased by $942
thousand and demand  deposits  increased by $96 thousand.  These  increases were
offset by  decreases  in money  market  deposits  of $196  thousand  and savings
deposits of $90 thousand.  As discussed  earlier,  the increase in time deposits
was due to an  aggressive  promotion of higher  yielding  time  deposits and the
Company's decision to compete for the deposits on the basis of rate.  Management
continues  to  monitor  the  shift  in  deposits  through  its   Asset/Liability
Committee.

The following  schedule  presents the  components  of deposits,  for each period
presented.



                                        Three Months Ended                Twelve Months Ended
                                          March 31, 2001                   December 31, 2000
                                   ----------------------------------------------------------------
                                     Average          Percent           Average           Percent
                                     Balance          of Total          Balance           of Total
                                   ----------------------------------------------------------------
Deposits:
                                                                               
 NOW Deposits                       $ 15,203            9.94%          $ 14,261            10.30%
 Savings Deposits                     45,763           29.93%            45,853            33.13%
 Money Market Deposits                 6,825            4.46%             6,629             4.79%
 Time Deposits                        60,997           39.90%            47,656            34.43%
 Demand Deposits                      24,111           15.77%            24,015            17.35%
                                    --------          ------           --------           ------
   Total Deposits                   $152,899          100.00%          $138,414           100.00%
                                    ========          ======           ========           ======





ASSET QUALITY

At March 31, 2001, non-performing loans decreased $50 thousand to $502 thousand,
as compared to $552  thousand at December  31,  2000.  Management  continues  to
monitor the Company's asset quality.

The following  table  provides  information  regarding risk elements in the loan
portfolio:



                                                            March 31         December 31
                                                              2001             2000
                                                              ----             ----
                                                                         
Non-accrual loans ....................................        $502             $552
Non-accrual loans to total loans .....................        0.49%            0.55%
Non-performing loans to total assets .................        0.27%            0.34%
Allowance for possible loan losses as a
  percentage of non-performing loans .................      206.37%          176.27%
Allowance for possible loan losses to total loans ....        1.01%            0.96%


ALLOWANCE FOR POSSIBLE LOAN LOSSES

The  allowance  for possible  loan losses is  maintained  at a level  considered
adequate to provide for  potential  loan losses.  The level of the  allowance is
based on  management's  evaluation of potential  losses in the portfolio,  after
consideration  of  risk   characteristics   of  the  loans  and  prevailing  and
anticipated  economic  conditions.  The  allowance is  increased  by  provisions
charged to expense  and  reduced by  charge-offs,  net of  recoveries.  Although
management  strives to maintain an allowance it deems adequate,  future economic
changes,  deterioration  of  borrowers'  credit  worthiness,  and the  impact of
examinations  by  regulatory  agencies all could cause  changes to the Company's
allowance for possible loan losses.

At March 31, 2001,  the allowance for possible loan losses was $1.0 million,  up
6.5% from the $973  thousand  at  year-end  2000.  There were no charge  offs or
recoveries  reported in the first  quarter of 2001.  The  allowance for possible
loan losses as a percentage  of total loans was 1.01% at March 31, 2001 compared
to .96% on December 31, 2000.

LIQUIDITY MANAGEMENT

At March 31, 2001,  the amount of liquid assets  remained at a level  management
deemed adequate to ensure that contractual  liabilities,  depositors' withdrawal
requirements,   and  other  operational  and  customer  credit  needs  could  be
satisfied.

At March 31, 2001, liquid investments totaled $25 million, and all mature within
30 days.

It is  management's  intent to fund future loan demand  primarily  with  deposit
growth.  In addition,  the Bank is a member of the Federal Home Loan Bank of New
York and as of March 31, 2001,  had the ability to borrow $24.2 million  against
its one to four family mortgages as collateral for long term advances.  The Bank
also has available an overnight line of credit in the amount of $7.8 million. In
December of 2000 the Company entered into three long term FHLB advances totaling
$10 million. The three borrowings, which have an average interest rate of 4.96%,
mature on December 21, 2010, but are callable  beginning in December 2001,  2002
and 2003,  respectively.  These  borrowings  were used to  restructure  maturing
short-term  debt of $4  million  and make  available  funds to  purchase  higher
yielding investments.

CAPITAL RESOURCES

Total stockholders'  equity increased $1.7 million to $11.8 million at March 31,
2001 from the $10.1 million at year-end  2000.  The increase was due to the sale
of common stock of $1.2  million,  net income of $210 thousand and shares issued
through the  dividend  reinvestment  plan of $40 thousand and an increase in the
net  unrealized  gain on  securities  available  for sale of $266  thousand.  On
January  17,  2001 the Company  sold 9.9% of its  outstanding  stock to Lakeland
Bancorp, a New Jersey based bank holding company, at a price of $8.50 per share.
Lakeland purchased 139,906 shares for approximately $1.1 million.

At  March  31,  2000,  each of the  Company  and the Bank  exceeded  each of the
regulatory capital  requirements  applicable to it. The table below presents the
capital  ratios at March 31,  2001 for both the  Company and the Bank as well as
the minimum regulatory requirements.

                          Amount         Ratio         Amount     Minimum Ratio
The Company
Leverage Capital         $11,163          6.40%        $6,977          4%

Tier 1 - Risk Based       11,163         10.63%         4,202          4%
Total Risk-Based          12,199         11.61%         8,404          8%

The Bank
Leverage Capital          10,233          5.87%         6,975          4%

Tier 1 Risk-Based         10,233          9.75%         4,200          4%
Total Risk-Based          11,269         10.73%         8,400          8%

NEW ACCOUNTING PRONOUNCEMENTS

The  adoption  of SFAS No.  138 on  January 1,  2001,  "Accounting  for  Certain
Derivative  Instruments  and Certain  Hedging  Activities,  an amendment of FASB
Statement No. 133" did not have a material impact on the financial  condition or
results of operations of the Company.



                            Part II Other Information
                            -------------------------


Item 1. Legal Proceedings
        -----------------

     The  Company  and the Bank  are  periodically  involved  in  various  legal
proceedings  as a  normal  incident  to  their  businesses.  In the  opinion  of
management, no material loss is expected from any such pending lawsuit.

Item 2. Changes in Securities
        ---------------------

    Not applicable

Item 3. Defaults Upon Served Securities
        -------------------------------

    Not applicable

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

    Not applicable

Item 5. Other Information
        -----------------

    Not applicable.

Item 6. Exhibits and Report on form 8-K
        -------------------------------

    (a).  Exhibits

           Number            Description
           ------            -----------
             27         Financial Data Schedule

    (b).   Reports on Form 8-K

           On January 26, 2001 the Company filed a Form 8K
           to report results for the year ending December 31, 2000.



                                    SIGNATURE
                                    ---------


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.


                                           SUSSEX BANCORP




Date:                                      By:   /s/  Candace A. Leatham
                                                --------------------------
                                                    CANDACE A. LEATHAM
                                                Senior Vice President and
                                                Chief Financial Officer