SVB FINANCIAL SERVICES INC
SB-2/A, 1996-10-25
STATE COMMERCIAL BANKS
Previous: SUNRISE ASSISTED LIVING INC, 424B1, 1996-10-25
Next: CS WIRELESS SYSTEMS INC, S-1/A, 1996-10-25



As filed with the Commission on                               Registration No.
- ------------------------------------------------------------------------------  
                     U.S. Securities and Exchange Commission
                             Washington, D.C. 20549

                                    Form SB-2
   
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                                Amendment No. 1
                          SVB FINANCIAL SERVICES, INC.
                 (Name of small business issuer in its charter)
    

         New Jersey                                           6712
(State or jurisdiction of incor-                   (Primary Standard Industrial
   poration or organization)                        Classification Code Number)

                                   22-3038058
                      (I.R.S. Employer Identification No.)

                               103 West End Avenue
                          Somerville, New Jersey 08876
                                 (908) 704-1188
                   (Address and telephone number of principal
          executive offices, and address of principal place of business
                    or intended principal place of business)

Keith B. McCarthy                                  With copies to
Executive V.P. and Treasurer                       Mark F. Strauss, Esq.
103 West End Avenue                                Mauro, Savo, Camerino & Grant
Somerville, New Jersey 08876                       75-77 North Bridge Street
(908) 704-1188                                     P.O. Box 1277
(Name, address and telephone number of             Somerville, New Jersey 08876
agent for service)                                 (908) 526-0707
   
Approximate  date of proposed  sale to the public:  As soon after the  effective
date of the Amendment of the  Registration Statement as is practicable.
    
If any of the  securities  being  registered on this form are to be offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933, check the following box: [x]

                         CALCULATION OF REGISTRATION FEE 
- -------------------------------------------------------------------------------
Title of Each            Proposed       Proposed
 Class of                Dollar         Maximum      Maximum
Securities               Amount         Offering     Aggregate     Amount of
 to be                   to be          Price        Offering      Registration
Registered               Registered     Per Share    Price(1)        Fee(1)

Common Stock             $ 2,600,000    $   13.00    $2,600,000    $   896.56
($4.17/share
 par value)
<PAGE>
   
The  Registrant  hereby amends this amendment of its  registration  statement on
such date or dates as may be  necessary  to delay its  effective  date until the
registrant shall file a further  amendment which  specifically  states that this
amendment shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  registration  statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine. 
    
 ----------------- 
(1) In accordance  with  Commission  Rule 457(o) the  Registration  Fee has been
calculated based upon the Proposed Maximum Aggregate Offering Price.
    













































                                        2
<PAGE>
<TABLE>
<CAPTION>
                              CROSS-REFERENCE SHEET
   
                       REGISTRATION STATEMENT ON FORM SB-2
                            REGISTRATION NO. 33-12305 
                                Amendment No. 1
    
Item and Caption of Form SB-2                                            Caption in Prospectus
- -----------------------------                                            ---------------------
<S>                                                                      <C>
1.  Front of Registration Statement and                                  Front of Registration Statement;
    Outside Front Cover of Prospectus                                    Outside Front Cover Page

2.  Inside Front and Outside Back Cover Pages                            Inside Front and Outside Back Cover
    of Prospectus
   
3.  Summary Information and Risk Factors                                 Summary; Risk Factors

4.  Use of Proceeds                                                      Use of Proceeds

5.  Determination of Offering Price                                      Cover Page; Risk Factors;
                                                                         The Offering - Absence of Public
                                                                         Market and Arbitrary Determination
                                                                         of Offering Price

6.  Dilution                                                             Risk Factors; Dilution
    
7.  Selling Security Holders                                             Not Applicable

8.  Plan of Distribution                                                 Cover Page; The Offering - Plan of
                                                                         Distribution; The Offering - Method
                                                                         of Subscription

9.  Legal Proceedings                                                    Business - Legal Proceedings

10.  Directors, Executive Officers, Promoters                            Management
     and Control Persons

11.  Security Ownership of Certain Beneficial                            Management
     Owners and Management

12.  Description of Securities                                           Description of Securities

13.  Interest of Named Experts and Counsel                               Experts; Legal Matters

14.  Disclosure of Commission Position on                                Disclosure Regarding Indemnification
     Indemnification for Securities Act
     Liabilities

15.  Organization Within Last Five Years                                 Summary; Business - General

16.  Description of Business                                             Business

17.  Management's Discussion and Analysis or                             Management's Discussion and Analysis
     Plan of Operation                                                   of Financial Condition and Results
                                                                         of Operations

                                       3
<PAGE>
<CAPTION>
Item and Caption of Form SB-2                                            Caption in Prospectus
- -----------------------------                                            ---------------------
<S>                                                                      <C>

18.  Description of Property                                             Business - Properties

19.  Security Ownership of Certain Beneficial                            Management
     Owners and Management
   
20.  Market for Common Equity and Related                                Summary - The Company;
     Stockholder Matters                                                 Summary - The Offering;
                                                                         Risk Factors - No Anticipated Dividends;
                                                                         Risk Factors - Absence
                                                                         of Public Market, Risk Factors - Arbitrary
                                                                         Determination of Offering Price; Management - Stock
                                                                         Option Plan
    
21.  Executive Compensation                                              Management - Executive Compensation

22.  Financial Statements                                                Index to Consolidated Financial
                                                                         Statements

23.  Changes in and Disagreements with                                   Not Applicable
     Accountants on Accounting and
     Financial Disclosure

</TABLE>






























                                       4
<PAGE>
Prospectus
                          SVB FINANCIAL SERVICES, INC.

                                 200,000 Shares
                       Common Stock, Par Value $4.17/share
   

         SVB Financial  Services (the "Company") is offering for sale on a "Best
Efforts" basis, 200,000 shares (the "shares"), of common stock,  $4.17/share par
value (the "common stock").  There is no aggregate mimimum number of shares that
will be sold in this  offering.  See "Risk  Factors - No Minimum  Subscription".
However, no investor will be allowed to purchase less than 100 shares.  Prior to
the date of this offering,  there has been no established  public trading market
in the  common  stock,  see "Risk  Factors - Absence  of Public  Market and Risk
Factors - Arbitrary Determination of Offering Price."

         The  Company  does not intend at  present  to apply for  listing of the
shares on any securities exchange or to be quoted on the National Association of
Securities Dealers Automatic Quotation System (the "NASDAQ"). The offering price
has been  determined  arbitrarily,  see "Risk Factors - Absence of Public Market
and Risk Factors - Arbitrary Determination of Offering Price".

                Prospective purchasers should carefully consider
                   the information contained herein under the
                             heading "Risk Factors"
                              beginning on page 15.
    
          THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
     SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION,
     NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
       COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.
            ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

                                Underwriting
                 Price to         Discount             Proceeds to
                  Public      and Commissions           Company(2)
               ----------     ---------------          -----------
Per Share      $    13.00           None               $    13.00

Total          $2,600,000           None               $2,600,000


















                                       5
<PAGE>
   

       THE SECURITIES OFFERED BY THIS PROSPECTUS ARE NOT SAVINGS ACCOUNTS
        OR DEPOSITS AND ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE
                 CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY.

         The  shares  are  being  offered  by the  Company  subject  to  certain
conditions.  The Company reserves the right to withdraw,  cancel, or modify this
offering  without  notice and to reject any order in whole or in part.  However,
any  material  change  to  this  offering  will  require  an  amendment  to this
Prospectus,  which will be made availabale to investors.  Any investors who have
submitted their  Subscription  Agreements  prior to that time will then be given
the  opportunity  to withdraw or modify  their order if they so desire.  Pending
completion (or termination) of this offering all  subscription  proceeds will be
held in a special escrow  account  established by the Company at Summit Bank. It
is expected  that  delivery of  certificates  representing  the shares of common
stock will be made against payment therefor on or about November 30, 1996 at the
offices  of the  Company,  Somerville,  New  Jersey  (subject  to  extension  as
hereafter provided, see "The Offering").
    

                  The date of this Prospectus is  , 1996

- -----------------
(2) Before deducting expenses payable by the Company estimated to be $60,000.00.

































                                       6
<PAGE>
 
       THE SECURITIES OFFERED BY THIS PROSPECTUS ARE NOT SAVINGS ACCOUNTS
        OR DEPOSITS AND ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE
                 CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY.

                              AVAILABLE INFORMATION

          SVB  Financial   Services,   Inc.  is  subject  to  the  informational
requirements of Section 15(d) of the Securities Exchange Act of 1934, as amended
(the  "Exchange  Act") and in  accordance  therewith,  files  reports  and other
information with the Securities and Exchange Commission (the "Commission" or the
"SEC").  Such reports and other  information can be inspected without charge and
copied at prescribed rates at the public reference facilities  maintained by the
SEC at Room 1024 Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549
and at its regional  offices  located at  Northwestern  Atrium Center,  500 West
Madison Street,  Suite 1400,  Chicago,  Illinois 60661 and 7 World Trade Center,
15th  Floor,  New York,  New York  10048.  Copies of such  material  can also be
obtained at prescribed rates from the SEC's Public Reference Section,  450 Fifth
Street,  N.W.,  Washington,  D.C. 20549 and its public  reference  facilities in
Chicago, Illinois and New York, New York.
   
         SVB  Financial  Services,   Inc.  has  filed  with  the  Commission  in
Washington,  D.C., a Registration Statement on Form SB-2 (herein,  together with
all amendments thereto,  the "Registration  Statement") under the Securities Act
of 1933, as amended (the "Securities  Act"),  with respect to the Shares offered
hereby. This Prospectus, which constitutes a part of the Registration Statement,
does not contain all the information set forth in the Registration Statement and
the exhibits  thereto and  reference is made to the  Registration  Statement and
exhibits thereto for further information with respect to SVB Financial Services,
Inc. and the Shares offered hereby. Statements herein concerning the contents of
any  contract  or  other  document  are not  necessarily  complete,  and in each
instance  reference is made to the copy of such contract or other document filed
as an exhibit to the Registration Statement, each such statement being qualified
in all respects by such reference.  The  Registration  Statement,  together with
exhibits, may be inspected without charge, and copied at prescribed rates at the
principal  or regional  offices of the  Commission  at the  addresses  indicated
above. Copies also may be obtained at prescribed rates from the public reference
facilities maintained by the Commission,  at 450 Fifth Street, N.W., Washington,
D.C.  Information  is  also  available  through  the  Commission's  web  site at
[http://www.sec.gov].
    

















                                       7
<PAGE>
                               PROSPECTUS SUMMARY


          The summary  set forth  below is  qualified  in its  entirety  by, and
should be read in conjunction  with, the more complete and detailed  information
and  consolidated  financial  statements  (including  notes  thereto)  appearing
elsewhere in this Prospectus.

          The term "Company" as used in this Prospectus  refers to SVB Financial
Services,  Inc.  and its wholly  owned  subsidiary,  Somerset  Valley  Bank (the
"Bank").  References to, and discussion of, the Company's  financial results and
performance  for the periods prior to acquisition of Somerset Valley Bank by the
Company (that is September 3, 1996) are for the Bank alone but so stated to give
effect to the acquisition.

The Company

          SVB  Financial   Services,   Inc.  is  a  one-bank   holding   company
incorporated  on  February  7, 1996 for the purpose of  acquiring  the Bank.  On
September 3, 1996,  the Company  acquired all of the  outstanding  shares of the
Bank on a basis of six shares for every five rendered. All per share information
contained in this  Prospectus has been adjusted to account for this  acquisition
exchange. The Company presently has approximately 400 shareholders of record.

          The Bank opened for  business on December 20, 1991 and since that time
has grown to over $110  million in  assets.  The Bank  earned its first  monthly
profit  in June of 1993  and has  been  profitable  ever  since.  See  "Selected
Consolidated  Financial  Data  and  Management's   Discussion  and  Analysis  of
Operations". The Bank serves small to medium-sized businesses, professionals and
individuals in the Somerset  County and  surrounding  areas.  Somerset County is
considered an affluent suburban area with significant commercial activity.

          On  February  17,  1996,  the Bank opened its first  branch  office in
Hillsborough  Township,  New Jersey.  Approvals  have been received for a second
branch office on North Bridge Street in  Bridgewater  Township,  New Jersey (see
"Business").

          At this  time,  the  Company's  investment  in the Bank  accounts  for
virtually all of its assets and source of income.  The Company is subject to the
supervision  and  regulation  of the  Federal  Reserve  System  and its Board of
Governors  (the  "FRB").  The Bank is  chartered by the State of New Jersey as a
commercial  bank and its deposits are insured by the Federal  Deposit  Insurance
Corporation  (the  "FDIC").  The  operations  of the  Bank  are  subject  to the
supervision and regulation of the FDIC and the New Jersey Department of Banking.

          The principal  executive offices of SVB Financial  Services,  Inc. are
located at 103 West End Avenue,  Somerville,  New Jersey 08876 and the telephone
number is 908-704-1188.










                                       8
<PAGE>
The Offering

Securities Offered                200,000  shares  of  Common  Stock,  par value
                                  $4.17/share

Offering Price                    $13.00 per share

Common Stock Outstanding          1,174,632 shares (1) prior to the Offering

Common Stock Outstanding          1,374,632 shares (1)(2) after the Offering

Dividends                         The Company does not  currently  pay dividends
                                  and has no  plans to do so at this  time.  See
                                  "Investment Considerations - Dividends".

Use of Proceeds                   To increase  the  Company's  capital  base and
                                  thereby  support the  continued  growth of the
                                  Company  and the Bank  both  through  internal
                                  expansion,  and the  expansion  of the  Bank's
                                  branch network through acquisition of branches
                                  of other  financial  institutions  and/or  the
                                  opening of one or more new branch offices.

Determination  of Offering        The  price of  $13.00  per  share has been ar-
Price                             bitrarily  determined  by  the  Directors  and
                                  bears no relationship to established  criteria
                                  of  value  such as  assets,  earnings  or book
                                  value.       
                                  
                                  
                                                                                
Market for Securities             There is no established  public market for the
                                  stock.  At the present time,  the Company does
                                  not have any plans to apply for listing of the
                                  stock on any exchange or for  quotation on the
                                  NASDAQ system.                                
                                                                                
                                 
   
Risk Factors                      Persons  contemplating  the  purchase  of  the
                                  shares offered by this Prospectus  should read
                                  and consider the  information  discussed under
                                  the heading "Risk Factors".      
                                  
                                      
                                

(1) As of June 30, 1996 and assuming all shareholders  participated in the 6 for
5 exchange of shares of SVB Financial  Services,  Inc. for Somerset Valley Bank.
Does not include the 49,200  shares of Common Stock  reserved by the Company for
issuance  upon exercise of Stock  Options  granted  pursuant to the Bank's Stock
Option Plan after its adoption and conversion by the Company.

(2)  Assuming all shares offered by this Prospectus are sold.




                                       9
<PAGE>




                      SELECTED CONSOLIDATED FINANCIAL DATA 



          The  selected  financial  data  set  forth at and for each of the four
years presented below except for the "performance  ratios," are derived from the
audited financial statements of the Company. The selected consolidated financial
information  for the six months  ended June 30, 1996 and 1995 are  derived  from
unaudited  financial  statements of the Company  which  include all  adjustments
consisting  only of  normal  recurring  accruals  which  the  Company  considers
necessary for a fair presentation of the data for these periods.  The results of
operations  for the six months  ended June 30,  1996 are  unaudited  and are not
necessarily  indicative  of results of  operations to be expected for the twelve
months ending December 31, 1996. The selected consolidated financial data should
be read in conjunction with the consolidated financial statements of the Company
(including  the notes  thereto)  and  "Management's  Discussion  and Analysis of
Financial  Condition  and  Results of  Operations" set forth  elsewhere  in this
prospectus.




































                                       10
<PAGE>
<TABLE>
<CAPTION>
Selected Consolidated Financial Data
                                                                    Six Months Ended
                                                                        June 30,                   Year Ended December 31,
                                                                 1996             1995              1995             1994    
                                                                 ----             ----              ----             ----       
<S>                                                         <C>              <C>               <C>              <C>         
Income Statement Data:
Interest income                                             $  3,776,604     $ 2,932,091       $ 6,296,011      $ 4,396,324        
Interest expense                                               1,723,480       1,309,827         2,870,884        1,765,501
                                                            ------------     -----------       -----------      -----------
Net interest income                                            2,053,124       1,622,264         3,425,127        2,630,417        
Provision for possible loan losses                               145,000          90,000           206,000          156,000
                                                            ------------     -----------       -----------      -----------
Net interest income after provision for possible
 loan losses                                                   1,908,124       1,532,264         3,219,127        2,474,417        
Non-interest income                                              158,041         186,502           362,820          207,642        
Non-interest expense                                           1,650,096       1,226,800         2,495,340        2,162,657
                                                            ------------     -----------       -----------      -----------
Income (loss) before income taxes                                416,069         491,966         1,086,607          519,402        
Income tax expense (benefit)                                     167,746         190,826           423,390         (307,752)
                                                            ------------     -----------       -----------      -----------
Net income (loss)                                           $    248,323     $   301,140       $   663,217      $   827,154        
                                                            ============     ===========       ===========      ===========        

   
Balance Sheet Data (at year/period end)
Total Assets                                                $110,135,793     $79,922,971       $88,743,914      $ 74,075,685       
Federal funds sold and other short term investments            5,550,672       3,950,007         5,170,063         3,625,661       
Securities available for sale                                  3,828,786       3,393,130         4,874,738         3,473,951       
Securities held to maturity                                   16,123,067      16,530,182        14,580,823        18,091,163       
Loans, net                                                    76,547,113      50,866,851        59,528,167        44,988,469       
Deposits                                                     100,818,738      71,398,621        79,679,792        67,053,817       
Shareholders'Equity                                            8,929,016       8,323,936         8,703,176         6,819,399       
    






















                                       11
<PAGE>
Selected Consolidated Financial Data
                                                                    Six Months Ended
                                                                        June 30,                   Year Ended December 31,
                                                                 1996             1995              1995             1994    
                                                                 ----             ----              ----             ----       
<S>                                                         <C>              <C>               <C>              <C>         
Performance Ratios:
Return on average assets                                            0.51%           0.80%             0.83%             1.30%      
Return on average equity                                            5.68%           7.80%             8.16%            13.50%      
Net interest margin                                                 4.52%           4.57%             4.53%             4.38%      

Asset Quality  
Loans past due over 90 days                                 $          0     $   138,000       $         0      $          0       
Non accrual loans                                                 41,000               0                 0                 0       
Net charge offs                                                    9,192           1,068            51,043            14,973       
Allowance for loan losses to total loans                            0.86%           0.90%             0.88%             0.82%      

Per Share Data(1):
Net income (loss)                                           $       0.21     $      0.26       $      0.58      $       0.80       
Book value                                                          7.60            7.09              7.42              6.61       
Weighted average shares outstanding                            1,174,394       1,173,432         1,152,408         1,029,048       

Capital Ratios:
Tier 1 risked-based capital                                        10.64%          14.55%            13.46%            14.03%      
Total risked-based capital                                         11.44%          15.37%            14.28%            13.28%      
Leverage capital                                                    7.98%          11.44%             9.50%             9.21%      

(1) Retroactively restated for the 6 for 5 exchange of shares resulting from the
acquisition of Somerset Valley Bank by SVB Financial Services, Inc. and assuming
all of the Bank's shares were exchanged for those of the Company.
                                       



























                                       12
<PAGE>
<CAPTION>
Selected Consolidated Financial Data                       
(continued)                                                           
                                                             Year Ended December 31,
                                                              1993             1992    
                                                              ----             ----
<S>                                                         <C>             <C>    
Income Statement Data:                                     
Interest income                                            $ 2,703,788      $ 1,262,247                                            
Interest expense                                             1,092,806          685,482
                                                           -----------      -----------
Net interest income                                          1,610,982          576,765  
Provision for possible loan losses                             130,000          107,000 
                                                           -----------      -----------
Net interest income after provision for possible                                        
 loan losses                                                 1,480,982          469,765  
Non-interest income                                            192,083           87,641  
Non-interest expense                                         1,741,896        1,441,567
                                                           -----------      -----------
Income (loss) before income taxes                              (68,831)        (884,161) 
Income tax expense (benefit)                                         0                0 
                                                           -----------      -----------
Net income (loss)                                          $   (68,831)     $  (884,161) 
                                                           ===========      ===========  
   
Balance Sheet Data:                                                                     
Total Assets                                               $52,660,542       33,439,249  
Federal funds sold and other short term investments          2,914,280        4,582,910  
Securities available for sale                                5,329,917                0  
Securities held to maturity                                  6,410,724        8,085,218  
Loans, net                                                  35,015,352       17,891,230  
Deposits                                                    46,604,614       29,810,861  
Shareholder's Equity                                         5,989,086        3,554,968  
                                                                                            
Performance Ratios:                                                                     
Return on average assets                                         -0.16%           -4.07% 
Return on average equity                                         -1.35%          -22.50% 
Net interest margin                                               4.07%            2.90% 
                                                                                        
Asset Quality Ratios:                                                                   
Loans past due over 90 days                                      5,985                0  
Non accrual loans                                                    0                0  
Net charge offs                                                  5,965                0  
Allowance for loan losses to total loans                          0.65%            0.59% 
                                                                                        
Per Share Data(1):                                                                      
Net income                                                        (.07)           (1.23) 
Book value                                                        5.83             4.93  
Weighted average shares outstanding                            927,509          722,046  









                                       13
<PAGE>
Selected Consolidated Financial Data                       
(continued)                                                           
                                                             Year Ended December 31,
                                                              1993             1992    
                                                              ----             ----
<S>                                                         <C>             <C>    
Capital Ratios:                                                                         
Tier 1 risked-based capital                                      15.99%           13.87% 
Total risked-based capital                                       15.39%           13.45% 
Leverage capital                                                 11.19%           10.22% 

(1) Retroactively restated for the 6 for 5 exchange of shares resulting from the
acquisition of Somerset Valley Bank by SVB Financial Services, Inc. and assuming
all of the Bank's shares were exchanged for those of the Company.
</TABLE>











































                                       14
<PAGE>
   
                                  RISK FACTORS

         The purchase of Common Stock in the Offering involves certain risks. In
determining  whether or not to make an investment  in the Common Stock,  current
Shareholders  and prospective  investors are strongly urged to read and consider
carefully  all known  material  risks  which are set forth  below as well as the
other information contained in this Prospectus.
    
         A  DECISION  TO  SUBSCRIBE  FOR  SHARES  OF COMMON  STOCK  MUST BE MADE
PURSUANT TO EACH INVESTOR'S  EVALUATION OF THE OFFERING IN THE CONTEXT OF HIS OR
HER  BEST  INTERESTS.  NEITHER  THE  BOARD  OF  DIRECTORS  OF THE  COMPANY,  NOR
MANAGEMENT MAKES ANY RECOMMENDATION TO PROSPECTIVE  PURCHASERS REGARDING WHETHER
OR NOT THEY SHOULD PURCHASE SHARES MADE AVAILABLE BY THIS OFFERING.
   
Potential Adverse Effects Of Interest Rate Changes On The Bank And The Company
    
         The operations of financial institutions such as the Bank are dependent
to a large  degree  on net  interest  income  which  is the  difference  between
interest income from loans and investments and interest  expense on deposits and
borrowings.  An institution's  net interest income is significantly  affected by
market  rates of  interest  which in turn are  affected by  prevailing  economic
conditions, by the fiscal and monetary policies of the federal government and by
the policies of various regulatory  agencies.  The interest rate sensitivity gap
is defined as the  difference  between  the amount of  interest  earning  assets
maturing or repricing  within a specific time period less the amount of interest
bearing liabilities  maturing or repricing within that same time period. At June
30, 1996,  total interest  earning assets maturing or repricing  within one year
were less than total interest bearing  liabilities  maturing or repricing during
the same time period by $10.1 million,  representing  a negative  cumulative one
year gap of 9.23%.  Like all  financial  institutions,  the Bank's  statement of
condition is affected by fluctuations in interest rates. While gap analysis is a
general  indicator of the potential effect that changing interest rates may have
on net interest  income,  the gap itself does not present a complete  picture of
interest rate sensitivity.  See "Management's  Discussion of Financial Condition
and Results of Operations."

   
Control of Decision Making by Management

         Prior to this  offering the  Directors  and  Executive  Officers  owned
600,058  shares  or  51.08%  of total  outstanding  shares.  The  Directors  and
Executive Officers have committed to purchase a minimum of 57,700 shares in this
offering.  After these shares are purchased the Directors and Executive Officers
will hold 657,758 shares or 47.8% of the outstanding  shares assuming all shares
are sold.  Although  this will be less than the 51.08% held before the offering,
they will  continue to be in a position to control all of the  decisions  of the
Company. It is important to note that the committment is a minimum amount.
    









                                       15
<PAGE>
Supervision And Regulation

         The Federal and state laws and  regulations  applicable  to the Company
and the Bank give regulatory authorities extensive discretion in connection with
their  supervisory  and  enforcement  responsibilities,  and generally have been
promulgated to protect  depositors and the deposit  insurance  funds and not for
the  purpose  of  protecting  shareholders.   These  laws  and  regulations  can
materially  affect the future  business of the  Company  and the Bank.  Laws and
regulations  now  affecting the Company and the Bank may be changed at any time,
and  the  interpretation  of  such  laws  and  regulations  by  bank  regulatory
authorities  is also subject to change.  The Company can give no assurance  that
future changes in laws and regulations or changes in their  interpretation  will
not adversely affect the business of the Company and the Bank.
   
No Anticipated Dividends
    
         The  assets  of the  Company  have  grown  to over  $110,000,000  since
December 20, 1991,  the date on which the Bank opened for business.  In order to
support the  Company's  future  growth,  the Board of  Directors  has decided to
retain the earnings of the Company in order to maintain or exceed the  necessary
regulatory capital ratios and increase the book value of the stock. As a result,
there are no plans to pay cash dividends at this time.  This stock should not be
purchased by anyone dependent on dividend income.

No Underwriter

         The  Directors,  Officers  and  Employees  intend  to sell  the  Shares
themselves  without the assistance of a professional  underwriter.  They believe
that they will  maximize  the net  proceeds  to the  Company  and will have more
control  over the  ownership  of  shares  if they sell the  shares  without  the
services of a professional underwriter. However, the lack of the assistance of a
professional  underwriter  may have an  adverse  effect  on the  ability  of the
Company to sell all of the shares offered hereby.
   
Absence Of Public Market

         There is no  established  public market for the Shares.  The shares are
neither  listed on any  exchange nor quoted on the Nasdaq  system.  Prior to the
acquisition  of the Bank by the Company there were a limited number of privately
negotiated  transfers  of the Bank's  stock,  the price for which was not always
made known to  Management.  In those  instances  where price was  disclosed  the
consideration was $10.00/share. Although the Shares will not be restricted as to
transfers,  it is unknown if and when a public  market in the Bank's  stock will
develop.  While  Shareholders  may sell shares of common  stock in the future by
means of private negotiated transactions, they should expect their investment in
common stock to be  illiquid.  Between the time a current  shareholder  or other
participant  submits a subscription form for common stock and the time that such
a  subscriber  is able to sell such shares,  there can be no assurance  that the
value of the common stock will not fall below the  subscription  price.  This is
especially  so given the lack of an  established  public  market  for the common
stock.

Arbitrary Determination of Offering Price

         The Offering  price of $13.00 per Share was  determined  arbitrarily by
the Directors and bears no relationship to established criteria of value such as
assets,  earnings or book value.  
    
                                       16
<PAGE>
   
No Minimum Aggregate Subscription

         There is no minimum  aggregate number of shares  required to be sold to
complete  this  offering.  However,  no investor may subscribe for less than 100
shares. If substantially  less than the maximum number of shares available under
the offering are sold, the Company would realize a commensurate reduction in net
proceeds.  Accordingly, the Company may not be able to fully implement its plans
for the use of proceeds. See "Use of Proceeds."
    
Substantial Competition In The Banking Industry

         The Company faces  substantial  competition for deposits and loans from
major   banking  and   financial   institutions,   including   many  which  have
substantially  greater resources,  name recognition and market presence than the
Company.  Such competition comes not only from local  institutions but also from
out-of-state  financial  intermediaries that have opened loan production offices
or  that  solicit   deposits  in  its  market  area.   Many  of  the   financial
intermediaries  operating in the Company's  market area offer certain  services,
such as trust and  international  banking  services,  which the Company does not
offer directly.  Additionally,  banks with larger  capitalization  and financial
intermediaries  not subject to bank regulatory  restrictions have larger lending
limits  and are  thereby  able to serve the  credit  needs of larger  customers.
Competitors  of the Company  include  commercial  banks,  savings  institutions,
credit unions, insurance companies,  mortgage companies, money market and mutual
funds and other  institutions  which  offer loan and  investment  products.  See
"Business-Competition".

                                  THE OFFERING

         The Company is offering a maximum of 200,000  shares of common stock at
a price of $13.00 per share.  While there is no aggregate  minimum  subscription
amount in connection  with this  offering,  no individual  subscription  will be
accepted for less than 100 shares. Subscriptions will be received by the Company
until 5:00 p.m.,  local time, on November 30, 1996 (unless extended by the Board
of Directors to a date not later than  December 15,  1996).  The  procedure  for
purchasing   shares   offered  hereby  is  set  forth  below  under  "Method  of
Subscription".  Further, terms,  restrictions and conditions on any subscription
are discussed in the following subsections.

         The placement of an order pursuant to the Offering is irrevocable  once
received  by the Escrow  Agent  except in the event of a material  change in the
Offering.  In addition,  the Company reserves the right to extend the period for
the Offering  from  November 30, 1996 up to December  15, 1996.  Accordingly,  a
period of time may elapse between the submission of an order by participants and
receipt of certificates for Common Stock.

Determination Of Offering Price

         The offering  price of the shares  offered by this  Prospectus has been
determined  arbitrarily by the Board of Directors of the Company  without regard
or reference to book value,  operating  performance  of the Bank,  or any prices
paid on private transfers of stock.





                                       17
<PAGE>
Right To Terminate The Offering
   
         The Company  expressly  reserves the right, in its sole discretion,  at
any time prior to  delivery of any shares of Common  Stock  offered  hereby,  to
terminate  the Offering by giving oral or written  notice  thereof to the Escrow
Agent and making a public  announcement  thereof.  The public  announcement will
consist of a letter to all subscribers notifying them of the termination and the
publishing  of an  advertisement  on three  days  within  a week in a  newspaper
circulated in the company's market area. If the Stock Offering is so terminated,
all funds  received  from  persons  placing  orders will be  promptly  refunded,
without interest.
    
Plan Of Distribution

         The shares offered hereby are not being  underwritten,  and no brokers,
dealers or salespersons  have been employed to sell the shares.  No discounts or
commissions  will be paid in  connection  with the  shares  being  offered.  The
Offering will primarily be made by persons who serve as directors, officers, and
employees  of the  Company  or the Bank,  who will  solicit  subscriptions  from
prospective subscribers by personal contact, telephone, mail, or other media.
   
         While no pre-emptive rights are afforded existing  Shareholders in this
offering,  some  of the  sales  activities  will  be  directed  toward  existing
Shareholders  by  sending  a copy of the  Prospectus  to each  such  Shareholder
inviting their interest.  This will be undertaken  simultaneously with marketing
efforts to the general public as described below.
    
         The general  public will be made aware of the  Offering  through one or
more  announcements  placed in newspapers  circulating  in the Company's  market
area, see  "Business-Market  Area". The Company may also mail an announcement to
its  deposit  and  loan  customers.   The  announcements   will  advise  of  the
commencement of the Offering, the availability of the Prospectus, and directions
for obtaining a copy thereof.

         It is also contemplated that one or more informational  meetings may be
scheduled to which interested persons will be invited and at which copies of the
Prospectus will be distributed with  representatives  of the Company  management
present to give an overview of the Offering and answer questions raised.

         No special  compensation  will be paid to any officer or  employee  for
performing any duties related to the Offering, but any of them may be reimbursed
by the  Company  for  reasonable  out-of-pocket  expenses,  if any,  incurred in
connection with the sale of the shares.















                                       18
<PAGE>
   
         No purchaser  shall be permitted to buy an amount of shares which would
result  in the  beneficial  ownership  by any  person  of 10% or  more  of  this
Offering.  The  Directors  of the  Company  reserve  the  right to  waive  these
limitations in their sole  discretion.  The shares offered hereby are being sold
on a  "first  come  -  first  served"  basis.  That  is,  in  the  event  of any
oversubscription,  subscriptions conforming to the stated procedure (see "Method
of  Subscription")  will be honored in order of the date of their  receipt.  The
Board of Directors shall have the right, in their sole discretion, to decide any
questions  regarding such receipt and the relative  order  thereof.  There is no
minimum number of shares required to be subscribed for to complete the Offering.
However, the Directors, Officers and Employees have committed to subscribe for a
minimum  of 57,700  shares  made  available  hereby.  The  directors,  officers,
employees  and  existing  Shareholders  will pay the same price per share as any
other  subscriber.  After the 57,700  shares are  purchased  the  Directors  and
Executive  Officers will hold 657,758 shares or 47.8% of the outstanding  shares
assuming  all shares are sold.  Although  this will be less than the 51.08% they
held before the offering,  they will continue to be in a position to control all
of the decisions of the Company.
    
Method Of Subscription

         Any subscriber wishing to purchase shares offered hereby must execute a
Subscription  Agreement  and mail it (or  personally  deliver it) together  with
payment for the shares being subscribed for by cash or check to:

                  SVB Financial Services, Inc.
                  103 West End Avenue
                  Somerville, New Jersey 08876
                  Attn: Keith B. McCarthy, Executive V.P. and Treasurer

         The form of  Subscription  Agreement (or a photocopy of same) should be
used. The  subscription  price must be paid in cash or by check in U.S.  dollars
drawn in the order of Summit Bank as Escrow  Agent for SVB  Financial  Services,
Inc. For purposes of this "Method of Subscription",  the word "check" also means
a bank draft or money order.
 
         A Subscription  Agreement will be considered for acceptance provided it
is:

         (a) properly  completed,  dated,  signed and received by the expiration
         date of the  Offering,  which is November 30, 1996 (unless the Offering
         is sooner terminated or extended); and

         (b) accompanied by payment in full in cash or by check or a combination
         thereof.
   
         Subscriptions once delivered cannot be revoked by a subscriber,  except
in the event of a material change in the offering, in which case all subscribers
will be notified in writing of same and afforded the right to withdraw or modify
their subscription. Subscriptions not accompaniied by payment are not considered
valid subscriptions.  Share certificates for shares duly subscribed and paid for
will be issued as of the closing of this Offering, on or soon after November 15,
1996 (or such other date to which this Offering may be extended by the Company).




                                       19
<PAGE>
         In connection with the sale of shares offered hereby, an escrow account
has been  established at Summit Bank.  Upon receipt of subscription  funds,  the
Company will deposit the funds in the escrow  account.  The escrow funds will be
held subject to  acceptance  of the  subscriptions  by the Company.  If, for any
reason,  the  Offering  is canceled or  withdrawn  prior to the  issuance of the
shares offered or any  subscription  is rejected (in whole or in part) the funds
paid by the subscriber(s) will be returned promptly.
    
      NO INTEREST WILL BE PAID ON FUNDS DELIVERED TO THE SUBSCRIPTION AGENT
                            PURSUANT TO THE OFFERING.


                                 USE OF PROCEEDS

         If all of the  shares  offered  by this  Prospectus  are sold,  the net
proceeds to the Company are estimated to be $2,540,000, after deducting expenses
of the Offering.
   
         These net proceeds  will be used to assist the Company in the expansion
of its  business.  At least half of the proceeds  will be used to make a capital
contribution  to the Bank to: (i) support its continuing  lending and investment
activities; and/or (ii) purchase or open additional branches. The Bank is in the
process of opening a new branch on North Bridge Street in Bridgewater  Township,
New Jersey, see "Business - General".  The capital  contribution is not required
by  either  the  FDIC or the New  Jersey  Department  of  Banking.  The  Bank is
currently considered adequately  capitalized,  see "Management's  Discussion and
Analysis of Financial  Condition and Results of Operations - Capital Resources."
If  insufficient  proceeds are obtained in this  offering the Bank would have to
rely solely on its retained earnings for an additional source of capital for its
funding.

         Other than the Bridgewater Township Branch of the Bank, the Company has
not entered into any agreements for the acquisition or opening of additional new
branches.  However,  the Company believes that the consolidation now underway in
the  banking  industry  in the  Bank's  market  area will  result in one or more
opportunities  to  purchase  an  existing  branch  location,   see  "Business  -
Competition".  The Bridgewater office is a facility that will be built on leased
land.  The  Company is in the  process of  negotiating  the final  construction
costs.

         Pending  application  to the uses described  above,  these net proceeds
will be  invested  by the  Company in  short-term  investments,  such as federal
funds, government obligations and bank deposits.
    














                                       20
<PAGE>
   
                                    DILUTION

         Because the Subscription Price is greater than the per share book value
of the Common Stock,  current  Shareholders  will not incur dilution in the book
value of their Common Stock upon completion of the Offering  whether or not they
purchase  additional shares through this Offering.  Current  Shareholders who do
not purchase additional shares will suffer a dilution in their percentage voting
interest  in the  Company as a result of the  voting  rights  acquired  by other
investors in the  Offering.  It is currently  estimated  that the book value per
share of Common Stock will  increase from $7.60 at June 30, 1996 to $8.34 if all
200,000 shares is sold in the Offering. For a tabular presentation of the actual
book  value per share of Common  Stock at June 30,  1996 and the  estimated  pro
forma book value per share of Common  Stock  based on certain  assumptions,  see
"Capitalization".  There  will be  dilution  for new  shareholders  because  the
offering  price of $13.00 per share is greater than the $8.34 book value the new
shareholders will have upon completion of the offering.

         The Company has had one previous  offering  during the past five years.
During the period  March 1, 1993 to May 31,  1993 the Bank sold shares at $10.00
per share.  Attached to these shares were warrants  allowing the  shareholder to
purchase  one share of common  stock for  every  two  shares  purchased  in that
offering for $10.00 per share until March 1, 1995. When the Company acquired the
Bank it did so by issuing six shares for every five shares of the Bank. This had
the effect of changing the shareholders' basis in the common stock who purchased
in the 1993 offering from $10.00 to $8.33 per share.  The price to  shareholders
in this offering is $13.00 per share.

         Prior to the exchange of shares of the Company's  common stock for that
of the Bank,  the Bank had a stock option plan, see - "Management - Stock Option
Plan".  The Company intends to transfer and assume these option which will total
49,200 options.  These options all have an exercise price of $8.33 per share. If
all of these  options  were to be  exercised  and all 200,000  were sold in this
offering the book value would be $8.34.

         Voting rights per share will not change and all holders of Common Stock
continue to have one vote per share. Even if some current Shareholders  purchase
additional  shares,  they may not be able to maintain  their  percentage  voting
interest since there are no preferential or preemptive rights granted to current
Shareholders  under  the  Offering.  Further,  shares  of  Common  Stock  may be
purchased by persons who are not current Shareholders.

         The  Subscription  Price for the Common Stock  offered  hereby has been
determined arbitrarily by the Board of Directors of the Company. See "Investment
Considerations-Absence  of Public Market and Arbitrary Determination of Offering
Price". Until stock certificates are delivered,  subscribing  purchasers may not
be able to sell the  shares of Common  Stock  that  they have  purchased  in the
Offering.  Certificates  representing  shares of Common  Stock  purchased in the
Offering will be delivered as soon as  practicable  after the  completion of the
Offering.  
    







                                       21
<PAGE>
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION 
                            AND RESULTS OF OPERATIONS
   
         Management of the Company is not aware of any known  trends,  events or
uncertainties  that will have or that are  reasonably  likely to have a material
effect on the Company's liquidity, capital resources or results of operations.
    
Results Of Operations

         Net income for the first six  months of 1996 was  $248,323  or $.21 per
share compared to $301,140 or $.26 per share in 1995. The decline in comparative
earnings  occurred  during the first three months of 1996.  Income for the three
months  ended  March 31, 1996 was  $78,061  compared  to  $141,797 in 1995.  The
Company  opened its first branch office in the first quarter and the  additional
personnel,  occupancy  and  marketing  expenses  had a negative  impact on first
quarter net income.  During the second quarter of 1996, the Company  experienced
significant  loan and deposit  growth.  Loans increased $13.9 million or 22% and
deposits increased $14.4 million or 16.7% in the three month period. This growth
was a result of a combination  of the new branch office and increased  marketing
efforts to capitalize on the migration of consumer and business  account holders
dissatisfied  with  the  deterioration  of  their  relationships  with  recently
consolidated  larger banking  institutions,  see "Business -  Competition".  The
imposition of  unacceptable  service  charges and the  perceived  lack of strong
levels of personal  service at these larger banking  institutions  have driven a
significant    number   of   customers   to   seek   new   relationships    with
community-oriented  banks such as Somerset  Valley Bank. The growth in loans and
deposits created an increase in net interest income which significantly improved
earnings  in the second  quarter.  Net income for the six months  ended June 30,
1996 was  $170,262,  an increase  of $92,201 or 118% from the first  quarter and
$8,583 or 5% from the same period last year.

         Net income for 1995 was  $663,217  compared to $827,154 in 1994.  It is
important to note that during 1994 the Company recognized a one-time tax benefit
of  $307,752  primarily  related  to  the  reversal  of  a  valuation  allowance
applicable  to the  Bank's  deferred  tax  accounts,  primarily  related  to net
operating loss carry forwards.  In comparison,  the Company was fully taxable in
1995. Pretax income for 1995 increased over 1994 by $567,205 or 109%.
   
         Net income for 1994 was  $827,154  compared to a net loss of $68,831 in
1993 and was the first year of profitability for the company. In addition to the
tax benefit  mentioned  above an increase in net interest income of $993,435 was
primarily responsible for the change to profitabiltiy.

         For a discussion  concerning  the  provision for loan losses see "Asset
Quality."
    
Net Interest Income

         Net interest  income is the difference  between the interest  earned on
the  Company's  earning  assets and the interest  paid on its  interest  bearing
liabilities. It is the Company's principal source of revenue.

         The  following  table sets forth for the periods  indicated the average
daily balances of certain  balance sheet items,  the interest  earned on earning
assets and the average interest rate paid on interest bearing  liabilities,  net
interest income and the net interest  margin.  Net interest margin is defined as
net interest income divided by total earning assets.

                                       22
<PAGE>
<TABLE>
<CAPTION>

                                 Six Months Ended June 30,              Years Ended December 31,
                                           1996                                  1995                        
                            ---------------------------------     ----------------------------------- 
                               Average     Average                   Average     Average                       
                               Balance      Rate     Interest        Balance      Rate       Interest          
                            ---------------------------------     ----------------------------------- 
<S>                         <C>             <C>     <C>           <C>             <C>        <C>         
Assets:
Federal Funds Sold          $ 3,644,644     5.36%   $  96,874     $ 3,592,027     5.88%      $ 211,302   
Securities Purchased
  Under Agreements to
  Resell                              0     0.00%           0               0     0.00%              0   

Other Short Term
  Investments                   534,034     5.29%      14,021         283,389     5.22%         14,798   

Securities Available
  for Sale                    5,204,443     5.81%     150,008       3,615,515     5.68%        205,413   
Securities Held to
  Maturity                   16,004,937     6.01%     476,709      17,146,453     5.91%      1,013,811   
                            -----------     ----    ---------     -----------     ----      ----------
Total Securities             21,209,380     5.96%     626,717      20,761,968     5.87%      1,219,224

Loans                        66,240,156     9.25%   3,038,992      51,047,241     9.50%      4,850,687   
                            -----------     ----    ---------     -----------     ----      ----------
Total Interest Earning
 Assets                      91,628,214     8.31%   3,776,604      75,684,625     8.32%      6,296,011   

Cash and Due From
 Banks                        3,796,298                             3,134,843                            
Allowance for Possible
 Loan Losses                   (575,635)                             (451,397)                           

Premises and Equipment          796,793                               490,206                            
Other Assets                  1,434,939                             1,033,880 
                            -----------                           -----------                           
 Total Assets               $97,080,609                           $79,892,157                            
                            ===========                           ===========                            

















                                       23
<PAGE>
<CAPTION>
Summary of Net Interest Income
(continued)

                                         Years Ended December 31,
                                                   1994
                                  ------------------------------------
                                     Average       Average          
                                     Balance         Rate    Interest
                                  ------------------------------------
<S>                               <C>               <C>       <C>                   
Assets:                   
Federal Funds Sold                $ 2,519,589       4.28%    $ 107,863     
Securities Purchased                                                     
  Under Agreements to                                                    
  Resell                              441,563       4.10%       18,122   
                                                                         
Other Short Term                                                         
  Investments                         393,133       3.72%       14,624   
                                                                         
Securities Available                                                     
  for Sale                          4,707,132       4.02%      189,260   
Securities Held to                                                       
  Maturity                         11,864,436       4.70%      558,076   
                                  -----------       ----     --------- 
 Total Investment                                                        
 Securities                        16,571,568       4.51%      747,336   
                                                                         
Loans                              40,141,035       8.74%    3,508,379   
                                  -----------       ----     --------- 
Total Interest Earning                                                   
 Assets                            60,066,888       7.32%    4,396,324   
                                                                         
Cash and Due From                                                        
 Banks                              2,558,955                            
Allowance for Possible                                                   
 Loan Losses                         (294,854)                           
                                                                         
Premises and Equipment                475,411                            
Other Assets                          540,111                            
 Total Assets                     -----------                                       
                                  $63,346,511                            
                                  ===========                            
                                 














                                       24
<PAGE>
<CAPTION>
                                                                                                      
                                 Six Months Ended June 30,              Years Ended December 31,      
                                           1996                                  1995                 
                            ---------------------------------     ----------------------------------- 
                               Average     Average                   Average     Average              
                               Balance      Rate     Interest        Balance      Rate       Interest 
                            ---------------------------------     ----------------------------------- 
<S>                         <C>             <C>     <C>           <C>             <C>        <C>      
Liabilities and
Shareholders' Equity

Savings Deposits            $ 6,218,195     3.15%  $   96,997     $ 5,942,451     3.27%    $  194,042    
Money Market Deposit
Accounts                      9,497,291     3.19%     150,451       8,366,762     3.54%       296,300    
Now Accounts                  5,514,953     2.47%      67,676       4,417,143     2.31%       102,187    
Time Deposits                52,439,095     5.42%   1,408,356      41,703,884     5.46%     2,278,185    
                            -----------     ----    ---------     -----------     ----     ---------- 
  Total Interest
bearing Deposits             73,669,534     4.72%   1,723,480      60,430,240     4.75%     2,870,714    
Borrowed Funds                        0        0            0           2,740     6.20%           170    
                            -----------     ----    ---------     -----------     ----     ---------- 
  Total Interest
bearing Liabilities          73,669,534     4.72%   1,723,480      60,432,980     4.75%     2,870,884    
Demand Deposits              14,099,185                            10,838,744                            
Accrued Expenses and
 other Liabilities              543,283                               492,190                            
Shareholders' Equity          8,768,607                             8,128,243                            
                             ----------                            ----------                            

 Total Liabilities and
Shareholders' Equity         $97,080,609                          $79,892,157                            
                             ===========                          ===========                            

Net Interest Income                                $2,053,124                              $3,425,127    
                                                   ==========                              ==========    
Net Interest Margin                         4.52%                                 4.53%                  





















                                       25
<PAGE>
<CAPTION>
Summary of Net Interest Income
(continued)

                                        Years Ended December 31,
                                                  1994
                                  ------------------------------------
                                      Average       Average          
                                      Balance        Rate     Interest
                                  ------------------------------------
<S>                                <C>               <C>       <C>          
Liabilities and          
Shareholders' Equity     
                         
Savings Deposits                   $ 7,611,311       3.31%   $  251,573      
Money Market Deposit                                                     
Accounts                             8,619,199       3.12%      268,781  
Now Accounts                         4,445,435       2.35%      104,581  
Time Deposits                       27,492,118       4.15%    1,140,566  
                                   -----------       ----     ---------     
  Total Interest                                                         
bearing Deposits                    48,168,063       3.67%    1,765,501  
Borrowed Funds                           8,219       4.94%          406  
                                   -----------       ----     ---------   
  Total Interest                                                         
bearing Liabilities                 48,176,282       3.67%    1,765,907  
Demand Deposits                      8,901,103                           
Accrued Expenses and                                                     
 other Liabilities                     156,264                           
Shareholders' Equity                 6,112,862                           
                                   -----------                           
                                                                         
 Total Liabilities and                                                   
Shareholders' Equity               $63,346,511                           
                                   ===========                           
                                                                         
Net Interest Income                                          $2,630,417  
                                                             ==========  
Net Interest Margin                                  4.38%               
                                                                         
</TABLE>

















                                       26
<PAGE>
The following table presents the changes in net interest income  attributable to
either a change in volume or a change in rate.
<TABLE>
<CAPTION>
                                                        Six Months Ended June 30,                    Years Ended December 31,
                                                             1996 vs. 1995                                1995 vs. 1994
                                                        Increase (Decrease) Due to                  Increase (Decrease) Due to
                                                               Changes in:                                  Changes in:
Increase (Decrease) in                            Volume          Rate          Total          Volume          Rate         Total
                                                  ------          ----          -----          ------          ----         -----
<S>                                          <C>            <C>            <C>            <C>            <C>            <C>
Interest Income:

Federal Funds Sold .......................   $    35,535    $    (6,292)   $    29,243    $    55,052    $    48,387    $   103,439
Securities Purchased Under
  Agreements to Resell ...................             0              0              0        (18,122)             0        (18,122)
Other Short Term Investments .............         9,758           (367)         9,391           (390)           564            174

Securities Available for Sale ............        50,147         13,176         63,323        (20,681)        36,834         16,153
Securities Held to Maturity ..............       (52,860)        23,048        (29,812)       288,937        166,798        455,735
                                              ----------    -----------     ----------    -----------    -----------    -----------
  Total Securities .......................        (2,713)        36,224         33,511        268,256        203,633        471,888

Loans ....................................       840,161        (67,793)       772,368      1,016,147        326,161      1,342,308
                                              ----------    -----------     ----------    -----------    -----------    ----------- 
Total Interest Income ....................       882,741        (38,228)       844,513      1,320,943        578,744      1,899,687
                                              ----------    -----------     ----------    -----------    -----------    ----------- 

Interest Expense:
Savings Deposits .........................         1,302         (4,997)        (3,695)       (54,529)        (3,002)       (57,531)
Money Market Deposit Accounts ............        20,381        (11,778)         8,603         (7,578)        35,097         27,519
Now Accounts .............................        17,780          3,788         21,568           (663)        (1,731)        (2,394)
Time Deposits ............................       353,817         33,530        387,347        705,403        432,216      1,137,619
                                              ----------    -----------     ----------    -----------    -----------    ----------- 
  Total Interest bearing Deposits ........       393,280         20,543        413,823        642,633        462,580      1,105,213
Borrowed Funds ...........................          (170)             0           (170)          (383)           147           (236)
                                              ----------    -----------     ----------    -----------    -----------    ----------- 
  Total Interest Expense .................       393,110         20,543        413,653        642,250        462,727      1,104,977
                                              ----------    -----------     ----------    -----------    -----------    ----------- 

Change in Net Interest Income ............   $   489,632    $   (58,772)   $   430,860    $   678,693    $   116,017    $   794,710
                                             ===========    ===========    ===========    ===========    ===========    =========== 

</TABLE>














                                       27
<PAGE>
Six Month's  1996 vs. 1995

         Net interest  income was $2,053,124 for the first six months of 1996 as
compared to  $1,622,264  for the same period in 1995,  an increase of  $430,860.
Most of this increase was  attributable  to the growth in average earning assets
which  were $71.4  million  in the first  half of 1995 and $91.6  million in the
first half of 1996.  Almost all of this increase  occurred in loans. The Company
experienced significant loan growth including commercial,  consumer and mortgage
loans.  Total  loans  averaged  $66.2  million  for the first six months of 1996
compared  to $47.9  million  for the same  period in 1995,  an increase of $18.3
million  or 38%.  Yields on loans  declined  by 30 basis  points,  however,  the
overall yield on earning assets  increased 4 basis points because the percentage
of earning assets made up by loans  increased from 67% in the first half of 1995
to 72% in the first half of 1996.  The  increase  in loan volume  accounted  for
$840,161 of the $844,513 increase in interest income.

          Supporting  the  Company's  earning  assets were its interest  bearing
deposits  and  noninterest  bearing  sources of funds such as capital and demand
deposits. Interest bearing deposits were $73.7 million in 1996 compared to $57.4
million in 1995.  The increase  included all  categories  of deposits from lower
yielding savings to the higher yielding time deposits.  Because of the increases
in loan demand, the Company has been aggressive in its pricing of time deposits.
This,  combined  with an increase in the overall  market  interest  rates in the
second  quarter  of 1996  caused the cost of  interest  bearing  liabilities  to
increase  12 basis  points  from the  comparable  period in 1995.  Increases  in
noninterest  sources of funds  offset the  increased  cost of  interest  bearing
liabilities  slightly  but not  enough to  offset  the  decline  in the yield on
earning assets. Consequently, the net interest margin declined 6 basis points to
4.52%. It is  management's  goal to manage  its  interest  rate risk in order to
maintain as stable a net interest margin as possible.

          The decline in the net interest  margin resulted in a reduction in net
interest  income of  approximately  $58,772.  This  reduction  was  offset by an
increase in net  interest  income due to an  increase  in volume,  leaving a net
increase of $430,860.

1995 vs. 1994

          Net interest income increased by $794,710 in 1995 as compared to 1994.
Most of this  increase  was  attributable  to the  growth  in the  volume of the
Company's earning assets.  The average daily balance in earning assets increased
by  $15,617,735  or 26% from the 1994 average.  Almost 70% of this increase took
the form of loans as the Company  continued to experience  strong loan demand in
1995 in both the  commercial  and  consumer  portfolios.  The loans to  deposits
ratio,  a measure of the  percentage  of deposits  that the  Company  invests in
loans,  which  generally  provide a higher return than  investments  and federal
funds sold,  increased from 70.3% in 1994 to 71.6% in 1995. The growth in volume
as well as the improvement of the mix in earning assets  provided  approximately
$1,320,943  of the  $1,899,687  increase in interest  income.  The remainder was
provided by a 100 basis point increase in the yield on earning assets.  Interest
rates in general  increased  substantially  during much of 1994.  They  remained
fairly stable through 1995 before  declining  slightly in the second half of the
year.





                                       28
<PAGE>
         Average interest bearing deposits for 1995 increased $12,262,177 or 25%
from 1994. Most of this increase was in the form of time deposits as the Company
continued to aggressively  price its certificates of deposit in order to attract
new customers.  The overall cost of interest bearing  liabilities  increased 108
basis points from 3.67% to 4.75% due to the 1994 increases in
interest rates mentioned  above.  Offsetting this increased cost was a growth in
the average  balance of noninterest  sources of funds.  Average demand  deposits
increased  $1,937,641 or 22% due to increases in commercial  checking  accounts.
Average  shareholders' equity increased $2,015,381 due mostly to the issuance of
common  stock as a result of the exercise of stock  warrants  issued in the 1993
stock offering, which expired on March 1, 1995.

          The increases in non-interest sources of funds coupled with the growth
in the yield on earning assets  contributed to the  improvement in the Company's
net interest  margin from 4.38% in 1994 to 4.53% in 1995. The improvement in the
net interest margin  contributed  approximately  $116,017 to the increase in net
income while the overall growth of the balance sheet contributed $678,693.

OTHER INCOME:

          A comparison  of the major  components  of other income is included in
the following table:
<TABLE>
<CAPTION>

                                                                        Six Months Ended:                      The Years Ended:
                                                                     1996               1995               1995               1994
                                                                     ----               ----               ----               ----
<S>                                                              <C>                 <C>                <C>                <C>
Service Charges on Deposit Accounts ...................          $  79,009           $  52,461          $ 120,411          $ 108,060
Gain (Loss) on the Sale of Securities .................             (2,117)              2,336              2,336                  0
Gain on the Sale of Loans .............................             43,513             101,696            181,599             59,358
Other Income ..........................................             37,636              30,009             58,474             40,224
                                                                 ---------           ---------          ---------          -------- 
                                                                 $ 158,041           $ 186,502          $ 362,820          $ 207,642
                                                                 =========           =========          =========          =========
</TABLE>
   
         Other income  declined  $28,461,  or 15% during the first six months of
1996 in comparison  with the same period in 1995. The Company is a preferred SBA
lender and, as such, it originates SBA loans and sells the government guaranteed
portions in the secondary market while retaining the servicing.  It is important
to note that SBA loans are not the primary focus of the Company's loan business.
SBA loans are  originated  when  management  concludes  that the  borrower  is a
candidate  and is better  served  through  SBA  financing.  The  amount of gains
recognized  on SBA loans is dependent  on the volume of new SBA loans  generated
each quarter. These amounts can vary greatly from quarter to quarter and year to
year. It is not  considered  part of the Company's  core  earnings.  These gains
amounted to $43,513 in 1996 as  compared to $101,696 in 1995 and is  responsible
for the decline in other income. Offsetting part of that decline was an increase
in service  charges on deposit  accounts of $26,548 or 51% caused by an increase
in the number of both commercial and consumer  checking accounts and an increase
in the charge for overdraft fees.  Other income  increased  $7,627 or 25% mostly
from servicing fees on SBA loans sold.
    



                                       29
<PAGE>
          Other income  increased  $155,178 or 75% for the year ending  December
31, 1995 as compared with the same period in 1994.  Most of the increase was due
to gains on the sale of SBA loans.  During 1995,  the Company  recognized  gains
from the sales of 17 SBA loans totaling $181,599.

          Service charges on deposit accounts  increased  $12,351 or 11% in 1995
compared  to 1994 due  mostly  to  account  maintenance  and  overdraft  fees on
commercial checking accounts.  These increases were a result of volume increases
since the Bank did not change its rate of service  charges.  In order to attract
and maintain  commercial  demand  deposits,  the Company's  service  charges are
competitive in comparison to other banks.

          The increase in other  income of $18,250 was also almost  entirely due
to servicing fees on the SBA loans sold as mentioned above.

OTHER EXPENSE

          A comparison of the major  components of other expense is presented in
the following table:
<TABLE>
<CAPTION>
                                                                    Six Months Ended:                        The Years Ended:
                                                               1996                 1995                1995                 1994
                                                               ----                 ----                ----                 ----
<S>                                                        <C>                  <C>                  <C>                  <C>
Salaries and Employee Benefits .................           $  853,241           $  604,201           $1,269,371           $1,055,231
Occupancy Expense ..............................              188,483              113,600              240,049              221,109
Equipment Expense ..............................              114,653               82,923              174,985              152,552
Other Expenses .................................              493,719              426,076              810,935              733,765
                                                           ----------           ----------           ----------           ----------
                                                           $1,650,096           $1,226,800           $2,495,340           $2,162,657
                                                           ==========           ==========           ==========           ==========
</TABLE>
          Total  noninterest  expenses  increased  $423,296  or 35%  during  the
comparable  six month periods from 1995 to 1996. In February of 1996 the Company
opened its first  branch  office at the  Hillsborough  Centre  Shopping  Center.
Although the branch had accumulated over $6.6 million in deposits as of June 30,
1996, it was not expected to generate  sufficient  volumes in the initial months
to cover expenses.  Salaries and benefits expense  accounted for $249,040 of the
total  increase  in  expenses.  The branch  employs  five full time  people.  In
addition,  during 1995,  the Company added  additional  staff  especially in the
lending  area and back  office  operations  in order  to  properly  service  the
Company's  growth in deposit and loan volume.  These  additions were not present
for the full year in 1995.
   
         Occupancy  increased $74,883 or 66% and equipment  increased $31,730 or
38% mostly due to the opening of the new branch as well as  equipment  purchased
for the other new staff members.

         Other expenses  increased $67,643 or 16%. Over $43,000 of this increase
was from additional  advertising and business development expenses much of which
was caused by the grand opening of the Hillsborough Office. The Company has also
had to advertise  more  aggressively  for deposits in order to fund loan demand.
Outside services and data processing increased over $27,700 due to the growth of
the Company and increased  transaction  volume. Fees paid to Directors for Board
and Committee meetings increased $17,000.
    

                                       30
<PAGE>
          Total  non-interest  expenses  for the year ended  December  31,  1995
increased  $332,683 or 15% from the same  period in 1994.  As a  relatively  new
organization,  the Company has shown  significant  growth in assets in its first
four  years of  operation.  As a result,  expenses  have had to grow in order to
support and service the Company's asset growth.

          Salary and Benefits  expense  accounts for  approximately  half of all
non-interest expenses. As mentioned previously, the growth of the Company during
1995 made it necessary for the Company to add additional staff especially in the
lending department and back office operations. The Company also paid performance
bonuses to most of its officers and  employees.  These factors caused salary and
benefits  expense to increase  $214,140 or 20%. Most of the $18,940  increase in
occupancy expense was due to increased rental expense. The Company began leasing
additional  space at its back office facility at 117 West End Avenue and is also
leasing land on North  Bridge  Street in  Bridgewater  township for the proposed
branch office.

          The increase in equipment expense resulted from purchases of furniture
and computer  equipment  for the  additional  banking staff as well as increased
costs for equipment maintenance.

          Other  expenses   increased   $77,170  or  10.52%  during  1995.  Data
Processing  costs increased  $19,766 due to the increase in transaction  volume.
Marketing and Business development costs increased $20,915 as the Company became
more  aggressive in  advertising  in both  newspaper and radio.  Stationery  and
supplies  increased  $18,309  as  the  cost  of  paper  and  transaction  volume
increased.  Directors fees increased $23,100. Offsetting some of these increases
was a decline in FDIC insurance of $35,821, since the FDIC substantially lowered
premium  rates in the second half of 1995.  Legal,  examination  and  accounting
expenses also showed a decline of $7,010.

INVESTMENT PORTFOLIO

         The Company's  investment  portfolio is made up of securities available
for sale and  securities  which it has the  ability  and the  intent  to hold to
maturity.  The securities available for sale are to be used to fund increases in
loan demand or possible  outflows of deposits.  The securities  held to maturity
are to be matched against maturing liabilities in order to attempt to maintain a
balance in the repricing of the Company's  earning  assets and interest  bearing
liabilities.  Maturing  securities  may also be used to fund  increases  in loan
demand or allow for the outflow of deposits with which they are matched.

















                                       31
<PAGE>
          The following table sets forth the amortized cost and estimated market
values  of  securities  in the  investment  portfolios  as of June 30,  1996 and
December 31, 1995 and 1994.
<TABLE>
<CAPTION>

                                                Six Months Ended June 30,                   Years Ended December 31:
                                                         1996                           1995                       1994
                                               --------------------------     ------------------------    ----------------------
                                                                Estimated                    Estimated                 Estimated
                                               Amortized          Market      Amortized        Market     Amortized      Market
                                                 Cost             Value         Cost           Value        Cost         Value
                                               ----------       ----------    ----------     ----------   ----------   ----------
<S>                                            <C>              <C>           <C>            <C>          <C>          <C>
Available for Sale:
U.S. Treasury Securities                       $1,494,959       $1,496,397    $3,543,131     $3,555,219   $1,244,970   $1,231,732
U.S. Government Agency Securities               1,992,819        1,955,269       791,688        791,338    1,505,934    1,483,093
Mortgage Backed Securities                        375,975          377,120       525,452        528,181      781,503      759,126
                                               ----------       ----------    ----------     ----------   ----------   ----------
                                               $3,863,753       $3,828,786    $4,860,271     $4,874,738   $3,532,407   $3,473,951
                                               ==========       ==========    ==========     ==========   ==========   ==========
Held to Maturity:
U.S. Treasury Securities                       $ 6,010,611      $ 6,016,328   $ 6,263,561    $ 6,310,157  $10,451,824   10,329,953
U.S. Government Agency Securities                7,988,308        7,935,625     6,094,722      6,126,613    4,337,200    4,312,707
Other Securities                                   497,198          501,250       496,147        506,875    1,293,804    1,271,808
Mortgage Backed Securities                       1,626,950        1,596,361     1,726,393      1,705,496    2,008,335    1,898,220
                                               -----------      -----------   -----------    -----------  -----------  -----------
                                               $16,123,067      $16,049,564   $14,580,823    $14,649,141  $18,091,163   17,812,688
                                               ===========      ===========   ===========    ===========  ===========  ===========
</TABLE>
   
Note:  With regard to mortgage  backed  securities the company does not hold any
private issue CMOs.  None of the mortgage  backed  securities  are classified as
"high risk" under FFIEC policy statement criteria. As of June 30, 1996 there was
no one issuer where the aggregrate book value or aggregate  market value exceeds
ten percent of shareholders' equity.
    





















                                       32
<PAGE>
The maturity distribution and weighted average yield of the Company's investment
portfolio as of June 30, 1996 is as follows:
<TABLE>
<CAPTION>
                                                                  Due in:
                                                               One Year or        After 1 year                
                                                                  Less           Through 5 years          Total
                                                                  ----           ---------------          -----
<S>                                      <C>                 <C>                 <C>                 <C>
Available for Sale:
U.S. Treasury Securities
 Market Value ...................                            $   1,496,397                           $   1,496,397
 Yield ..........................                                     5.74%                                   5.74%
U.S. Government Agency Securities
 Market Value ...................                            $     492,300       $   1,462,969       $   1,955,269
 Yield ..........................                                     5.17%               5.76%               5.61%
Mortgage Backed Securities
 Market Value ...................       $     377,120                                                $     377,120
 Yield ..........................                7.21%                                                        7.21%

Held to Maturity:
U.S. Treasury Securities
 Book Value .....................                            $   5,014,031       $     996,579       $   6,010,610
 Yield ..........................                                     5.73%               6.29%               5.82%
U.S. Government Agency Securities
 Book Value .....................                            $   3,001,493       $   4,986,815       $   7,988,308
 Yield ..........................                                     5.45%               6.10%               5.86%
Other Securities
 Market Value ...................                                                $     497,198       $     497,198
 Yield ..........................                                                         6.85%               6.85%
Mortgage Backed Securities
 Market Value ...................       $   1,626,950                                                $   1,626,950
 Yield ..........................                6.00%                                                        6.00%
</TABLE>
         Note:  Mortgage  backed  securities are not included  because  expected
maturities will differ from contractual maturities. Borrowers may have the right
to prepay or call obligations with or without call or prepayment penalties. U.S.
Government Agency Securities which are callable before their stated maturity are
included in the table at their stated maturity.



















                                       33
<PAGE>
LOANS
          The following table summarizes the Company's loan portfolio as of June
30, 1996 and December 31, 1995 and 1994.
<TABLE>
<CAPTION>
                                         
                                           June 30,           December 31,
                                            1996           1995          1994
                                        -------------- -------------------------
<S>                                      <C>           <C>           <C>
Secured by Real Estate:
  Residential Mortgage ...............   $23,471,964   $21,466,489   $17,507,136
  Commercial Mortgage ................    20,809,304    15,700,266    12,825,013
  Construction .......................     2,787,913     2,812,000     3,234,618
Commercial & Industrial ..............    16,182,687    12,554,205     7,525,585
Loans to Individuals for Automobiles .    10,105,300     5,425,201     1,187,858
Other Loans to Individuals ...........     3,953,142     2,186,267     3,184,817
                                         -----------   -----------   -----------
                                         $77,310,310   $60,144,428   $45,465,027
                                         ===========   ===========   ===========
</TABLE>

         Note:  The Company's  commercial  loans are not  concentrated  within a
single industry or group of related industries.

          The Company  experienced  significant loan growth during the first six
months of 1996.  The loan  portfolio  increased  by $17.2  million or 28.5% from
December 31, 1995.  Since the Company began  operations,  its main emphasis with
respect to lending was the small to medium sized businesses and professionals in
its  market  area.  This  market  segment  continues  to make up the bulk of the
Company's  lending.  One of the reasons for the significant  loan growth was the
apparent  inability of the larger regional and out-of-state  banks to adequately
service  this  segment of the market.  It is important to note that in the table
above 29% of the loans  secured by  residential  real estate as of June 30, 1996
were for commercial  purposes.  It is common for small business owners to secure
the commercial loans with their personal residences.

          During 1995, the Company began  actively  seeking  relationships  with
local automobile  dealerships for the purpose of indirect  financing of consumer
automobile  loans.  At June 30, 1996, the Company was performing  such financing
for nine  dealerships.  Automobile loans increased $4.2 million in 1995 and $4.6
million in the first six months of 1996. After declining in 1995, other loans to
individuals increased by $1.8 million in 1996.















                                       34
<PAGE>
          The following  table sets forth the Company's  total loans by maturity
and interest rate sensitivity as of June 30, 1996.
<TABLE>
<CAPTION>

                                                      June 30, 1996
                                  Maturity           After 1 Through             After
                               Within 1 Year             5 Years                5 years             Total
                               -------------          -----------             -----------        -----------
<S>                            <C>                    <C>                     <C>                <C>
Loans with fixed rates         $ 7,130,195            $27,794,835             $   757,703        $36,682,733

Loans with floating rates       14,256,747             11,474,584              15,896,246         41,627,577
                               -----------            -----------             -----------        -----------
  Total                        $21,386,942            $39,269,419             $16,653,949        $77,310,310
                               ===========            ===========             ===========        ===========
</TABLE>
ASSET QUALITY:

          Various degrees of credit risk are associated with  substantially  all
investing activities.  The lending function,  however, carries the greatest risk
of loss. Risk elements include loans past due,  nonaccrual  loans,  renegotiated
loans,  other real estate  owned and loan  concentrations.  The Company  closely
monitors  its loan  portfolio to minimize  the risk of  delinquency  and problem
credits.  As a general rule a loan that is past due for principal or interest in
excess of ninety days is placed on a nonaccrual basis unless circumstances exist
that  would  lead  management  to find that  nonaccrual  is  unnecessary  (i.e.,
liquidation  of  collateral  or the  borrower  has the ability to bring the loan
current as to principal and interest).

   
         The Company's loan portfolio  consists of commercial loans,  commercial
mortgages,  real  estate  construction  loans,  residential  mortgage  loans and
consumer loans.

         The Company's  commercial  loans are primarily made to small businesses
and profesionals in its market area with maturities  between one and five years.
The  majority of these loans are  collateralized  by real estate  consisting  of
single  family  homes and further  secured by personal  guarantees.  The Company
requries  that there be a loan to value ratio not  exceeding 80% on these loans.
The Company also reviews  borrowers' cash flows in analyzing loan  applications.
Risks inherent in these loans include risks that a borrowers cash flow generated
from its business may not be  sufficient to repay the loans,  either  because of
general economic  downturns,  downturns  specific to the borrower's  business or
interest rate changes  which cause  deterioration  in a borrower's  cash flow as
well as risks  associated  with  the  collateral  securing  the  loans,  such as
possible   deterioration   in  value   of  the   collateral   or   environmental
contaminataion of the collateral.










                                       35
<PAGE>
         Commercial  mortgages are made to small businesses and professionals in
the market area to purchase  commercial real estate for use in their businesses.
The Company will generally not finance in excess of 70% of appraised  value.  In
reviewing a borrower's qualifications,  the Company pays particular attention to
cash flow. In addition,  the Company  frequently  requires personal  guarantees.
Risk factors  associated with these loans include general  economic  performance
which will affect  vacancy rates for  commercial  properties  and the ability of
businesses  to  maintain  cash  flows as well as the resale  value  which may be
yielded on a particular property.

         The Company originates and retains residential mortgage loans. They are
generally  written with a three or five year fixed rate which  adjusts  annually
therafter  for the life of the loan,  which may be up to 30 years.  The  Company
does not lend in excess of 80% of the appraised  value.  Risks inherent in these
loans include the employment stability and earnings potential of the borrower as
well as potential  resale values  associated with the collateral  securing these
loans.

         The Company makes  construction  loans to individuals with expertise in
the industry or to owner occupied projects.  The loans are generally on projects
for which a sales  contract has been executed and for which  permanent  mortgage
financing is in place. The Company does not finance the purchase of raw land and
will  lend up to 70% of the  appraised  completed  value of the  project.  Risks
inherent with these loans include  performance of the general economy which will
affect  whether the sale of the project  actually  closes despite its contracted
status and the risk  inherent  with whether the  construction  of a project will
actually be completed and completed  within  budget.  Environmental  factors may
affect  whether a project  can be  completed  and the cost  associated  with its
completion.

         Consumer  loans  are made on a  secured  and  unsecured  basis  for the
purpose of financing  the  purchase of consumer  goods.  Employment,  income and
credit rating are the risk factors inherent in these loans.
    
























                                       36
<PAGE>
          The  following  table  summarizes  the  composition  of the  Company's
nonperforming assets as of the dates indicated.
<TABLE>
<CAPTION>

                                               June 30,   Dec. 31,      Dec. 31, 
                                                 1996       1995          1994
                                               -------     ---------    --------
<S>                                            <C>         <C>          <C>
Nonperforming assets (1):
Nonaccruing loans
 Commercial and construction ..............    $  --       $    --      $   --
 Real Estate - mortgage ...................     41,099          --          --
 Installment ..............................       --            --          --
                                               -------     ---------    --------
  Total nonaccrual loans ..................     41,099          --          --

Restructured loans ........................       --            --          --
                                               -------     ---------    --------
  Total nonperforming loans ...............     41,099          --          --
Other real estate owned ...................       --            --          --
                                               -------     ---------    --------
  Total nonperforming loans ...............    $41,099     $    --      $   --
                                               =======     =========    ========

Loans past due 90 days or more (2) ........    $  --       $    --      $   --
                                               =======     =========    ========

Nonperforming loans to total loans ........       0.05%       NA           NA

Nonperforming assets to total assets ......       0.04%       NA           NA
Allowance for loan losses to
  nonperforming loans .....................    1612.76%       NA           NA


(1)  Nonperforming  assets  excludes  loans  past due 90 days or more and  still
accruing.

(2) Loans past due 90 days or more and still accruing.
</TABLE>
          In addition to the loans listed above, there were two commercial loans
totalling $39,861 that,  although not past due on June 30, 1996, were considered
potential problem loans. Both of these loans were charged off in August 1996.















                                       37
<PAGE>
          The  following  table  summarizes  the activity in the  allowance  for
possible loan losses for the period indicated.
<TABLE>
<CAPTION>

                                             Six months           Years Ended
                                               Ended                Dec. 31,
                                           June 30, 1996      1995          1994
                                           -------------   ---------     ---------
<S>                                          <C>           <C>           <C>
Balance, beginning of period .............   $ 527,019     $ 372,062     $ 231,035
Loans charged off
 Commercial and construction .............      (2,375)      (43,969)         --
 Real Estate - mortgage ..................        --            --            --
 Installment .............................      (9,331)       (7,074)      (15,846)
                                             ---------     ---------     ---------
  Total charge offs ......................     (11,706)      (51,043)      (15,846)
                                             ---------     ---------     ---------

Recoveries of loans previously charged off
 Commercial and construction .............        --            --            --
 Real Estate - mortgage ..................        --            --            --
 Installment .............................       2,514          --             873
                                             ---------     ---------     ---------
  Total recoveries .......................       2,514             0           873
                                             ---------     ---------     ---------

Net loans charged off ....................      (9,192)      (51,043)      (14,973)
                                             ---------     ---------     ---------

Provision charged to expense .............     145,000       206,000       156,000
                                             ---------     ---------     ---------

Balance, end of period ...................   $ 662,827     $ 527,019     $ 372,062
                                             =========     =========     =========
   
Net charge offs as a percentage of
 average loans outstanding during 
 the period...............................        0.01%         0.10%         0.04%
    
Allowance for loan losses to total
 loans ...................................        0.85%         0.88%         0.82%

Allowance for loan losses to
  nonaccrual loans .......................     1612.76%           NA            NA

</TABLE>
          The Company attempts to maintain an allowance for possible loan losses
at a sufficient  level to provide for potential  losses in the  portfolio.  Loan
losses are charged  directly to the  allowance as they occur and any  recoveries
are  credited  to the  allowance.  The  allowance  for  possible  loan losses is
increased  periodically  through  charges to earnings in the form of a provision
for loan losses.





                                       38
<PAGE>
         Factors that influence  management's judgment in determining the amount
of the  provision  for loan  losses  include  an ongoing  review of the  overall
quality of the loan portfolio by the Company's credit analyst who has no lending
authority,  management's  continuing evaluation of loans and the assignment of a
specific risk rating to all nonconsumer borrowing, an evaluation of prevailing
and  anticipated  economic  conditions and their related effects on the existing
portfolio,  loan  classifications  and  evaluations  as  a  result  of  periodic
examinations  by Federal and State  supervisory  authorities  and  comments  and
recommendations  of the Company's  independent public accountants as a result of
their annual audit of the financial  statements.  It is management's practice to
review the allowance on a monthly basis to determine the provision to be made.
   
         The  increases in the  Company's  provision  for loan losses during the
periods  indicated are primarily a result of increases in the  outstanding  loan
balances and not a deterioration of credit quality.  As noted in the table above
the  company  had no  nonperforming  loans  in  either  1995  or  1994,  and non
performing  loans as of June 30, 1996 totaled $41,099 or .05% of total loans. As
noted in the table above the company's charge off history shows relatively small
percentages of net charge-offs.

          The following table depicts an approximate allocation of the allowance
for loan losses as of the dates indicated:
<TABLE>
<CAPTION>

        Balance at               June 30,        Percent of        December 31,     Percent of       December 31,      Percent
       End of Period               1996            Loans to           1995           Loans to           1994           Loans to
      Applicable to:             Amount          Total Loans         Amount         Total Loans        Amount         Total Loans
      --------------             ------          -----------         ------         -----------        ------         -----------
<S>                              <C>              <C>               <C>               <C>              <C>             <C>
Commercial and construction ...  $474,915           63.12%          $434,775           61.26%          306,940           67.32%
Real Estate ...................    31,897           21.60%            33,547           26.37%           23,683           26.11%
Installment ...................   156,015           15.98%            58,697           12.37%           41,439            6.57%
                                 --------           ------          --------          ------           -------          ------
                                 $662,827          100.00%          $527,019          100.00%          372,062          100.00%
                                 ========          ======           ========          ======           =======          ======
</TABLE>
    




















                                       39
<PAGE>
INTEREST RATE SENSITIVITY:

          Management of interest  rate  sensitivity  is an important  element of
both earnings  performance and maintaining  sufficient  liquidity.  The interest
rate  sensitivity  gap is  defined  as the  difference  between  the  amount  of
interest-earning  assets maturing or repricing within a specific time period and
the amount of  interest-bearing  liabilities  maturing or repricing  within that
same time period. A gap is positive when the amount of  interest-earning  assets
maturing  or  repricing  exceeds  the  amount  of  interest-bearing  liabilities
maturing or repricing within that same period and is negative when the amount of
interest-bearing  liabilities  maturing  or  repricing  exceeds  the  amount  of
interest-earning   assets   maturing  or  repricing   within  the  same  period.
Accordingly,  during a period of rising interest  rates,  an institution  with a
negative  gap position  would not be in as favorable a position,  compared to an
institution with a positive gap, to invest in higher yielding assets. A negative
gap  may  result  in  the  yield  on an  institution's  interest-earning  assets
increasing  at a slower  rate  than the  increase  in an  institution's  cost of
interest-bearing  liabilities  than if it had a positive gap. During a period of
falling  interest rates, an institution  with a negative gap would  experience a
repricing   of  its   interest-earning   assets  at  a  slower   rate  than  its
interest-bearing liabilities which, consequently, may result in its net interest
income  growing  at a  faster  rate  than an  institution  with a  positive  gap
position.

          The  Company's  Asset/Liability  Management  Committee  is composed of
certain   officers  of  the  Company   (the  "ALCO   Committee")   and  controls
asset/liability  management procedures.  The purpose of the ALCO Committee is to
review  and  monitor  the volume and mix of the  interest  sensitive  assets and
liabilities consistent with the Company's overall liquidity, capital, growth and
profitability goals.




























                                       40
<PAGE>

          The  following  table  reflects,  as of June 30,  1996,  the  interest
sensitivity  gap position of the Company and the  repricing of  interest-earning
assets and  interest-bearing  liabilities in accordance  with their  contractual
terms in given time periods:
<TABLE>
<CAPTION>
                                                                                  Maturity or Repricing in (2)
                                                               Due in          Between         After         Non-
                                                               90 Days         91 Days -        One         Interest
                                                               or Less         One Year        Year          Bearing         Total
                                                              ---------      ---------      ---------      ---------      ---------
<S>                                                           <C>            <C>            <C>            <C>            <C>
ASSETS:
 Securities .............................................     $   8,156      $   4,934      $   7,187      $    --        $  20,277
 Federal Funds Sold .....................................         5,225           --             --             --            5,225
 Loans ..................................................        32,112         12,660         32,905             46         77,723
 Valuation Reserve (1) ..................................          --             --             --             (763)          (763)
Non-interest earning assets .............................          --             --             --            7,674          7,674
                                                              ---------      ---------      ---------      ---------      ---------
  Total Assets ..........................................     $  45,493      $  17,594      $  40,092      $   6,957      $ 110,136
                                                              ---------      ---------      ---------      ---------      ---------

LIABILITIES AND STOCKHOLDER'S EQUITY
 Interest-bearing liabilities:
  Money market accounts .................................     $  10,273      $    --        $    --        $    --        $  10,273
  NOW accounts ..........................................         6,830           --             --             --            6,830
  Other savings deposits ................................         6,943           --             --             --            6,943
  Time CD's over $100,000 ...............................         4,993          3,809            816           --            9,618
  Other time deposits ...................................        13,744         26,659          8,928           --           49,331
                                                              ---------      ---------      ---------      ---------      ---------
   Total interest-bearing liabilities ...................        42,783      $  30,468      $   9,744              0         82,995
                                                              ---------      ---------      ---------      ---------      ---------
Non-interest-bearing liabilities ........................          --             --             --           17,824         17,824
Other liabilities .......................................          --             --             --              388            388
Stockholder's equity ....................................          --             --             --            8,929          8,929
                                                              ---------      ---------      ---------      ---------      ---------
  Total Liabilities and Stockholder's Equity ............     $  42,783      $  30,468      $   9,744      $  27,141      $ 110,136
                                                              ---------      ---------      ---------      ---------      ---------

Interest Rate Sensitivity Gap ...........................     $   2,710      $ (12,874)     $  30,348      $ (20,184)
                                                              ---------      ---------      ---------      ---------      ---------

Cumulative Gap ..........................................     $   2,710      $ (10,164)     $  20,184
   
Cumulative Gap to Total Assets ..........................          2.46%        (9.23%)         18.33%            --            --
                                                              ---------      ---------      ---------      ---------      ---------
    
(1) Valuation Reserves include allowance for loan losses and deferred loan fees.

(2) The  following  are the  assumptions  that  were  used  to  prepare  the Gap
analysis:

     (A)  Securities  "available  for sale" are placed in due in 90 days or less
     since they can be sold at any time.

     (B) Callable securities are spread based on their actual maturity date.

                                       41
<PAGE>
<CAPTION>
     (C) Loans are spread based on the earlier of their actual  maturity date or
     the date of their first potential rate adjustment.

     (D) Money market  accounts,  NOW accounts,  and other  savings  account are
     subject to immediate withdrawal.

     (E) Time deposits are spread based on their actual maturity date.
</TABLE>
   
         It is  managements  policy to maintain  the  Company's  cumulative  gap
ratios at +/-10% for 90 days or less, +/-20% for between 91 days and one year.

         While gap analyis is a general  indicator of the potential  effect that
changing inerest rates may have on net interest income,  the gap itself does not
present a complete picture of interest rate sensitivity.  First,  changes in the
general  level of  interest  rates do not  affect all  categories  of assets and
liabilities  equally  or  simultaneously.  Second,  assumptions  must be made to
construct a gap  analysis.  Money-market  deposits,  for example,  which have no
contractual  maturity,  are assigned a repricing interval of 90 days. Management
can  influence  the actual  repricing  of the  deposits  independent  of the gap
assumption.  Third,  the gap analysis  represents a one-day  position and cannot
incorporate a changing mix of assets and liabilities over time as interest rates
change. Volatility in interest rates can also result in disintermediation, which
is the flow of funds away from financial  institutions into direct  investments,
such as U.S. Government and corporate  securities and other investment vehicles,
including  mutual  funds,  which,  because of the  absence of federal  insurance
premiiums  and reserve  requirements,  generally pay higher rates of return than
financial institutions.  See "Management's Discussion of Financial Condition and
Results of Operations."
    
Deposits 

    Following is the average balances and rates paid on deposits for the periods
indicated.
<TABLE>
<CAPTION>
                                              Six Months Ended:                         Years Ended:
                                                June 30, 1996                           December 31,
                                                                            1995                          1994
                                            Average                       Average                        Average
                                            Balance           Rate        Balance            Rate        Balance           Rate
                                          -----------          ----     -----------          ----     -----------          ----
<S>                                       <C>                  <C>      <C>                  <C>      <C>                  <C>
Demand Deposits ..........................$14,099,185            --     $10,838,744            --     $ 8,901,103            --
Savings Deposits .........................  6,218,195          3.15%      5,942,451          3.26%      7,611,311          3.31%
Money Market Deposit Accounts ............  9,497,291          3.19%      8,366,762          3.54%      8,619,199          3.12%
NOW Accounts .............................  5,514,953          2.47%      4,417,143          2.31%      4,445,435          2.35%
Time Deposits ............................ 52,439,095          5.42%     41,703,884          5.46%     27,492,118          4.15%
                                          -----------          ----     -----------          ----     -----------          ----
 Total ...................................$87,768,719          3.96%    $71,268,984          4.03%    $57,069,166          3.09%
                                          ===========          ====     ===========          ====     ===========          ====
</TABLE>





                                       42
<PAGE>

          Following is the maturity distribution of time certificates of deposit
$100,000 and over at June 30, 1996:

          Three months or less                           $4,993,000
          Over three months through twelve months         3,809,000
          Over 1 year through five years                    816,000
                                                         ----------
                                                         $9,618,000
                                                         ==========
LIQUIDITY:

          The Company's  liquidity is dependent on the successful  management of
its  assets  and  liabilities  so as to meet the needs of both its  deposit  and
credit customers. The Company's liquidity needs arise principally to accommodate
possible deposit outflows and meet loan demand.
   
         The Company's  liquidity  represented by cash and cash equivalents is a
product of its  operating  investing and  financing  activities.  During the six
months  ended June 30,  1996,  the Company  generated a negative  cash flow from
operations of $138,818.  This was  primarily  attributed to an increase in other
assets of $510,651.

         Net cash used in investing  activities was  $17,805,144.  Almost all of
this  amount  was  used to fund  loan  demand  as the  Company  has  experienced
significant  loan demand  during 1996.  Proceeds  from the sale of securities of
$1,994,043 and the  maturities  of securities of 7,095,727 were used to purchase
securities totaling 9,589,210.

         The net  increases  in loans were funded by cash  provided by financing
activities which totaled $21,148,946.  Increases in time deposits of $12,990,712
represented the majority of the increase while non interest bearing and interest
bearing demand deposits provided $5,948,327.

         A total increase in cash and cash equivalents of $3,204,984  during the
period.  In  addition  to cash  and  cash  equivalents,  the  Company's  primary
liquidity includes securities available for sale and securities held to maturity
that mature in one year or less. These totaled $23,009,234 inclusive of cash and
cash  equivalents  at June 30, 1996 and  represent  20.9% of total  assets.  The
Company  believes its liquidity  position is sufficient to provide funds to meet
future loan demand or the possible outflow of deposits.
    
                                        















                                       43
<PAGE>
Return on Assets and Return on Equity:

          The following  table depicts  returns on average assets and returns on
average equity for the periods indicated:
<TABLE>
<CAPTION>
     
                                                              Six Months                          Years Ended
                                                                  Ended:                            December 31, 
                                                             June 30, 1996 (1)             1995                   1994
                                                             -----------------             ----                   ----
<S>                                                                <C>                    <C>                    <C>
Return on Average Assets .....................................      .51%                   .83%                   1.30%
Return on Average Equity .....................................     5.68%                  8.16%                  13.50%
Average Equity to Average Assets..............................     9.03%                 10.17%                   9.65%
          (1) annualized
    
</TABLE>
          The  decline  in the  return on  average  assets and return on average
equity  was the  result  of the  additional  expenses  from the  opening  of the
Hillsborough  Office in February 1996. See "Results of  Operations".  It is also
important to note that if the one time tax benefit  taken in 1994 were  excluded
the  return on  average  assets in 1994  would  have been .82% and the return on
average equity would have been 8.50%.

CAPITAL RESOURCES

          Under the FDIC  Improvement Act of 1991 banks are required to maintain
a minimum ratio of total capital to risk based assets of 8% of which at least 4%
must be in the  Form of Tier I  capital  (primarily  shareholders  equity).  The
following are the Company's capital ratios at the end of the periods indicated.


                                                    June 30,        December 31,
                                                      1996        1995     1994
                                                      ----        ----     ----

Total Capital to Risk Weighted Assets ......         11.44%     14.28%    14.03%
Tier I Capital .............................         10.64%     13.46%    13.28%
Leverage Ratio .............................          7.98%      9.50%     9.21%


         It is the  Company's  intentions  to retain  its  earnings  in order to
provide  adequate  capital to continue  to support  its growth.  The Company has
never paid a dividend.

                      DISCLOSURE REGARDING INDEMNIFICATION 

         Pursuant to the  Company's  By-laws,  directors,  officers  and certain
other  controlling  persons are granted  indemnification  by the Company against
certain  expenses  and other costs  incurred in  connection  with a  threatened,
pending or contemplated  action against them to the full extent permitted by New
Jersey law. Such persons are also entitled to advances from the Company  against
such expenses and costs to the fullest extent permitted under New Jersey law.




                                       44
<PAGE>
         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 (the "Act") may be permitted to directors,  officers and controlling
persons of the Company pursuant to the foregoing provisions,  or otherwise,  the
Company has been  informed  that in the opinion of the  Securities  and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is therefore unenforceable.

                                    BUSINESS

General

         The  Company  is a New  Jersey  Business  Company  and a  bank  holding
company.  The  Company was  incorporated  on February 7, 1996 for the purpose of
acquiring  Somerset  Valley  Bank (the Bank) and  thereby  enabling  the Bank to
operate within a holding company structure. On May 30, 1996, the shareholders of
the Bank  approved the  acquisition  by the Company.  On September 3, 1996,  the
shares of the Company were exchanged for those of the Bank.

         The Bank is a New Jersey  commercial  bank and was granted a charter by
the New Jersey  Department of Banking on February 21, 1990.  The Bank opened for
business on December 20, 1991 at its  Somerville  facility  after  obtaining the
necessary  capital in its  initial  offering  and the  approval  of the  Federal
Deposit  Insurance  Corporation  (FDIC).  On June 30,  1996,  the Bank had Total
Assets of $110.1  million and is considered a small bank relative to other banks
in New Jersey.  On February 6, 1996,  the Bank opened its first branch office in
Hillsborough  Township,  New Jersey.  The Hillsborough  office is a full service
branch with drive-through banking and an ATM.

         The  Bank  received  approval  from  the  Township  of  Bridgewater  to
construct  a branch  office on North  Bridge  Street,  Bridgewater,  New Jersey,
adjacent to the Post Office. Approvals have also been received from the FDIC and
the New Jersey  Department of Banking for this branch  office.  The  Bridgewater
office  will be a full  service  branch with  drive-through  banking and an ATM.
North Bridge Street is a major thoroughfare in Bridgewater Township and provides
access to Routes 22 and 202/206 as well as the Bridgewater  Commons Mall.  There
is significant residential development along the length of the road.

         The Bank  provides  a wide range of  commercial  and  consumer  banking
services.

         Deposit  services  include  business  and personal  checking  accounts,
interest-bearing NOW accounts,  Money Market Deposit Accounts,  Savings Accounts
and  Certificates  of  Deposit.  In order to compete  with the larger  banks for
deposit  accounts,  the Bank gives  favorable  terms  (interest  rates,  minimum
balances,  service  charges,  etc.).  As of June 30,  1996,  the Bank had $100.8
million in deposits and approximately 6,900 deposit accounts.

         The Bank  makes  secured  and  unsecured  loans to small and  mid-sized
businesses  and  professionals  in its market area.  Because  Somerville  is the
county seat of Somerset County and home to Somerset Medical Center,  the Bank is
uniquely  positioned  to  provide  loans  and  other  services  to the  medical,
accounting  and legal  professionals.  Small  and  medium-sized  businesses  and
professionals make up the primary focus of the Bank's lending efforts.  The Bank
is also a preferred SBA lender and as such it originates SBA loans and sells the
government  guaranteed  portion in the  secondary  market  while  retaining  the
servicing of such loans.


                                       45
<PAGE>
         Secured  and  unsecured  personal  loans to  finance  the  purchase  of
consumer  goods are also  available.  Through its  relationship  with nine local
automobile   dealerships,   the  Bank  indirectly   finances  automobile  loans.
Residential and commercial mortgages are also provided by the Bank.  

         Residential mortgages are currently written by the Bank with a three or
five year fixed rate which adjusts annually  thereafter for the life of the loan
which may be up to 30 years. Long term fixed rate mortgages are provided through
a correspondent bank.

         As of June 30,  1996,  the Bank had  approximately  1,900  loans of all
types totalling $77.0 million.

          Other  services  provided by the Bank  include  wire  transfers,  safe
deposit boxes, money orders,  travelers  cheques,  direct deposit of payroll and
social security checks, ACH origination and Visa/Mastercard merchant processing.
The Bank has two ATM machines  and the Bank is a member of the MAC network.  The
Bank currently  employs three  licensed  agents to sell  annuities.  A messenger
service is provided by the Bank for pick-up of non-cash  deposits  for  selected
customers.

         The Bank's data processing  services are provided by FISERV.  FISERV is
one of the leading data processing  service providers to financial  institutions
in the United States.  As such, the Bank has access to many banking products and
services that are technologically competitive with other Banks. Not all of these
services, however, are economically feasible to the Bank at this time.

Market Area

          The Bank's market area is primarily  Somerset  County which is located
midway  between New York and  Philadelphia.  Somerset  County is  considered  an
affluent suburban area with significant  commercial and residential  activity. A
number of large national firms such as AT&T,  Metropolitan  Life and Johnson and
Johnson  companies  located  their  offices in  Somerset  County.  The County is
crisscrossed by five major highways  including  interstate Routes 78 and 287 and
U.S. Routes 22, 202 and 206, adding to its desirability as a commercial  center.
A large regional  shopping mall is located in Bridgewater  Township with several
small shopping centers located throughout the County.

         Although  the Bank  serves  primarily  Somerset  County,  it also draws
business from the contiguous counties of Hunterdon, Middlesex, Union and Mercer.

Competition

         All phases of the Bank's  business are highly  competitive.  As of June
30, 1995 (the latest date for which figures are available),  Somerset County had
27  financial  institutions  with 101  offices  with a total of $4.3  billion in
deposits. In just 3 1/2 years and having only one location,  the Bank was ranked
16th in terms of total deposits with 1.7% share of the market.  The leading Bank
has 16.0% with 14 offices.  It is important to note that since June 30, 1995, 10
of the 28 banks or savings banks have  experienced some type of merger activity.
In one instance, three banks having 28 offices within the County merged together
and five institutions were purchased by large out-of-state regional banks. These
mergers will result in the closing of several  branch  locations  throughout the
Bank's  market  area.  Part  of the  proceeds  of this  offering  may be used to
purchase one or more existing  branches from these banks.  A possibility  exists


                                       46
<PAGE>
that there will be competition  for acquisition of one or more of these existing
branches.  Such  competition  could  come  from not only  New  Jersey  financial
institutions but, under recent  amendments to New Jersey banking statutes,  also
from out-of-state and foreign banks as well.

         Management  of the Bank  believes  that  loans to  small  and  mid-size
businesses and professionals are not always of primary  importance to the larger
banking  institutions,  whereas they represent the main commercial loan business
of the Bank.  The Bank can  compete  for this  segment of the market  because it
provides responsive  personalized services,  local decision-making and knowledge
of its customers and their businesses.

         By virtue of their greater total capital certain  commercial banks have
substantially  higher lending limits.  These Banks can also finance wide-ranging
advertising  campaigns.  Accordingly,  there are certain Borrowers that the Bank
will not be able to service and others who will be reached by the more extensive
advertising of larger competing banks.

Employees

         On June 30, 1996,  the Company  employed 35 full time and two part time
employees.  None of  these  employees  is  covered  by a  collective  bargaining
agreement  and the Company  believes that its employee  relations are good.  The
Company offers its employees health,  life,  dental benefits,  as well as a 401K
Plan. See "Management - Benefit Plans".

Properties

         The Company  presently owns no properties.  The Bank leases its banking
facilities at 103 West End Avenue and its  back-office  facility at 117 West End
Avenue in Somerville from a partnership  consisting of all of the members of its
Board of  Directors  and one  non-director.  The lease  for 103 West End  Avenue
expires in July of 2001,  but contains four five year renewal  options  allowing
the Bank to extend the lease. The lease for 117 West End Avenue expires in 2003.
The Bank also leases property from the partnership described above located at 48
North Middaugh Street,  Somerville on a month-to-month basis for possible future
expansion.  The lease for 103 West End Avenue, was reviewed by both the FDIC and
the  Department  of Banking  prior to the Bank's  opening to determine  that the
terms of the lease are  comparable  to those the Bank  would  receive in an arms
length  transaction  with an unaffiliated  third party.  The office space at 117
West End Avenue is also leased at such comparable terms.

         The  Hillsborough  office  located at 649 Route 206,  Belle  Mead,  New
Jersey, is leased from an unaffiliated partnership and the lease expires in 2004
with two five-year renewal options.

         The Bank is  currently  leasing  the land for the  construction  of the
Bridgewater  office on North  Bridge  Street on a  month-to-month  basis from an
unaffiliated  partnership.  A  long-term  lease will be  established  when final
construction costs are determined.








                                       47
<PAGE>
Legal Proceedings

          The Bank is periodically a party,  to or otherwise  involved in, legal
proceedings arising in the normal course of business,  such as claims to enforce
liens,  claims  involving the making and servicing of real property  loans,  and
other  issues  incident  to the  Bank's  business.  There are no  pending  legal
proceedings to which the Company is a party nor has it been  threatened with any
litigation.  Management does not believe that there is any pending or threatened
proceeding against the Company or the Bank which, if determined adversely, would
have a material  effect on the business or financial  position of the Company or
the Bank.

                           SUPERVISION AND REGULATION
   
         Both the  Company  and the Bank are  extensively  regulated  under both
Federal  and State law.  The major  intent of these laws and  regulations  is to
protect  depositors,  not  shareholders.  Any part of the  following  discussion
regarding  statutory and  regulatory  provisions is qualified in its entirety by
reference to the particular statutory and regulatory  provisions.  Any change in
the applicable law or regulation may have a substantial impact upon the business
and outlook of the Company and the Bank.  See "Risk  Factors -  Supervision  and
Regulation".
    
Bank Holding Company Act Of 1956

         As a bank holding  company,  the Company is subject to the  supervision
and  regulation of the Federal  Reserve  Board (the "FRB")  pursuant to the Bank
Holding Company Act of 1956, as amended (the "Act").

         With  certain  exceptions,  the Act limits the business in which a bank
holding company may engage to banking, managing or controlling banks, furnishing
or performing services for the banks controlled by it, and activities determined
by  the  Board  to be  closely  related  to  banking.  The  Act  prohibits  bank
acquisitions in other states,  unless such  acquisitions by an out-of-state bank
holding company are specifically authorized by statute of the state in which the
acquired bank is located.

         Among  the  activities  permitted  to bank  holding  companies  by 1970
through 1994 amendments to the Act is the ownership of shares of any Company the
activities of which the Board  determines  are so closely  related to banking or
managing or controlling banks as to be a proper incident thereto.  The Board has
found a number of activities to be closely related to banking,  and has proposed
others for  consideration.  Such  activities  include  leasing  real or personal
property under certain conditions;  operating as a mortgage finance or factoring
company;  servicing loans and other extensions of credit; acting as a fiduciary;
acting as investment or financial  advisor under certain  conditions;  acting as
insurance agent or broker  principally in connection with extension of credit by
the bank holding  company or any  subsidiary;  acting as underwriter  for credit
life  insurance  and credit  accident  and health  insurance  which is  directly
related to extension of credit by the bank  holding  company or any  subsidiary;
providing  bookkeeping or data processing services for the bank holding company,
its  affiliates,   other  financial   institutions  and  others,   with  certain
limitations;   making   certain   equity  and  debt   investments  in  community
rehabilitation  and  development  corporations;  and providing  certain kinds of
management  consulting advice to unaffiliated  banks.  Management of the Company
has no present intention of expanding its activities  beyond commercial  banking
in the foreseeable future.

                                       48
<PAGE>
         The Federal Reserve Act imposes restrictions on extensions of credit by
subsidiary banks of a bank holding company to the bank holding company or any of
its subsidiaries,  on investments in the stock or other securities thereof,  and
on the  taking  of such  stock or  securities  as  collateral  for  loans to any
borrower.  Further,  under Section 106 of the 1970 amendments to the Act and the
Board's regulations,  a bank holding company and its subsidiaries are prohibited
from engaging in certain tie-in arrangements in connection with any extension of
credit, lease or sale of property or furnishing of services.

         The Company will be required to file annual reports and to provide such
information  as may be required by the FRB.  The FRB will have the  authority to
examine the Company and its subsidiaries.

         As a newly formed bank holding company,  the Company anticipates filing
its first  annual  report  with the FRB during  1997  covering  the year ended -
December 31, 1996.

Banking Regulations

         The Bank is a  state-chartered  bank and thereby subject to supervision
and regular  examination by the New Jersey  Department of Banking.  In addition,
the Bank is a member of the Federal Deposit Insurance  Corporation  ("FDIC") and
is thereby subject to the provisions of the Federal Deposit Insurance Act. As an
insured bank not a member of the Federal Reserve system,  the Bank is subject to
regular examination by the FDIC.

         Federal and state banking laws and  regulations  regulate,  among other
things,  the scope of a bank's  business,  the  investments a bank may make, the
reserves  against  deposits a bank must  maintain,  the nature and amount of and
collateral  for  certain  loans a bank  makes,  the  maximum  interest  rates on
deposits a bank may pay and the activities of a bank with respect to mergers and
consolidations,  and the  establishment of branches.  The FDIC has the authority
under the Financial Institution  Supervisory Act to prevent a bank from engaging
in an unsafe or an unsound  practice in conducting its business.  The payment of
dividends,  depending  upon the financial  condition of a bank,  could be deemed
such a practice.

         Subsidiary  banks of a bank  holding  company  are  subject  to certain
restrictions  imposed by the Federal  Reserve Act on any extensions of credit to
the bank holding company or any other subsidiaries,  on investments in the stock
or other securities of the bank holding company or any of its securities, and on
taking such stock or securities as collateral  for loans  borrowed.  Legislation
and  Federal  Reserve   regulations  place  certain  limitations  and  reporting
requirements on extensions of credit by banks to principal shareholders of their
parent  holding  companies,  among  others,  and to  related  interests  of such
principal shareholders. In addition, such legislation and regulations may affect
the terms upon  which any  person  becoming  a  "principal  shareholder"  of the
Company  may  obtain  credit  from  banks  with  which  the  Bank   maintains  a
correspondent  relationship.  A "principal  shareholder"  generally would be any
person owning more than ten percent of the Company's shares.  From time to time,
various types of federal and state  legislation  have been proposed  which would
result in additional  regulation  of, and  restrictions  on, the business of the
Bank. It cannot be predicted whether any such legislation will be adopted or how
such legislation would affect consolidated  operating results or business of the
Company.



                                       49
<PAGE>
         The Bank is also  subject to various  state laws such as usury laws and
to various consumer and commercial laws and other consumer protection laws.

                                   MANAGEMENT

Directors/Principal Shareholders

         In  accordance  with the  Bylaws  of the Bank,  its Board of  Directors
shall,  from time to time,  fix the exact  number of  directors,  up to 25.  The
number is presently fixed at 15. All named below, except as noted, are presently
members of the Board and have served since the  Company's  incorporation  except
Dr. Gold who was  appointed  in July,  1996.  They have all been  members of the
Board of the Bank since 1990 with the exception of Mr. Bernstein, who has been a
member  since 1991 and Dr. Gold who was one of the  original  Board  Members and
incorporators of the Bank and was reappointed to the Board in August, 1996.

The   following   table   presents   the   name,   age  and   address   of  each
Director/Executive  Officer,  the  number of shares  and the  percentage  of the
outstanding shares of common stock of the Bank beneficially  owned,  directly or
indirectly, by each of them as of June 30, 1996. The shares owned as well as any
stock  options have been  adjusted for the 6 for 5 exchange of the Bank's common
stock for that of the Company on September  3, 1996.  There is no one other than
the persons  listed below who owns  beneficially  5% or more of the  outstanding
common stock.
<TABLE>
<CAPTION>
                                                  Shares                  % of
                                               Beneficially               Total
Name & Address & Position              Age        Owned                   Shares
- -------------------------              ---        -----                   ------
<S>                                     <C>      <C>                      <C>
Bernard Bernstein                       59        40,262                  3.43%
Director                           
200 Industrial Parkway
Branchburg, NJ 08876

Robert P.  Corcoran                     55        5,760(1)                .49%
President, CEO & Director
12 Harvest Court
Flemington, NJ 08822

Mark S. Gold, MD                        47        65,880                  5.61%
Director
University of Florida
College of Medicine
Gainesville, FL 32610-0244

Raymond L. Hughes                       64        32,997(2)               2.81%
Director
20 West End Avenue
Somerville, NJ 08876

S. Tucker S. Johnson                    31        19,860                  1.69%
Director
P.O. Box 675
Oldwick, NJ 08858


                                       50
<PAGE>
<CAPTION>
                                                  Shares                  % of
                                               Beneficially               Total
Name & Address & Position              Age        Owned                   Shares
- -------------------------              ---        -----                   ------
<S>                                     <C>      <C>                      <C>

John K. Kitchen                         52        22,339(3)               1.92%
Chairman of Board & Director
P.O. Box 421
Somerville, NJ 08876

Willem Kooyker                          53       110,398(4)               9.40%
Director
2 Worlds Fair Drive
Somerset, NJ 08875


Frank Orlando                           62        58,080(5)               4.94%
Director
786 Princeton Avenue
Brick, NJ 08724

Gilbert E. Pittenger                    71        27,192(6)               2.31%
Director
R.D. 1, Box 91
New Ringgold, PA 17960

Frederick D. Quick                      64        81,000(7)               6.90%
Director
924 River Road
Neshanic Station, NJ 08853

Anthony J. Santye, Jr. (10)             45        22,176(8)               1.89%
Director
36 East Main Street
Somerville, NJ 08876

G. Robert Santye (10)                   42        13,824(9)               1.18%
Vice Chairman & Director
36 East Main Street
Somerville, NJ 08876

Donald Sciaretta                        40        28,800                  2.45%
Director
P.O. Box 808
Far Hills, NJ 07931

Herman C. Simonse                       64        15,600                  1.33%
Director
93 Douglass Avenue
Bernardsville, NJ 07924

Donald R. Tourville                     59        50,792                  4.32%
Director
P.O. Box 38
Raritan, NJ 08869

                                       51
<PAGE>
<CAPTION>
                                                  Shares                  % of
                                               Beneficially               Total
Name & Address & Position              Age        Owned                   Shares
- -------------------------              ---        -----                   ------
<S>                                     <C>      <C>                      <C>

Keith B. McCarthy (11)                  39         3,600                   .31%
Chief Operating Officer
501 Red School Lane
Phillipsburg, NJ 08865

Arthur E. Brattlof (12)                 52         1,498                   .13%
Executive Vice President
Senior Lending Officer
9 Steeple Chase Court
Bedminster, NJ 07921

Total shares owned by Directors 
and Principal Shareholders:                      600,058                 51.08%
</TABLE>

(1)      In addition to the shares listed in the Table, Mr. Corcoran has options
         to  purchase  15,600  shares of common  stock at $8.33 per  share.  See
         "Management - Stock Option Plan."

(2)      Includes  13,440 shares owned by  Hughes/Plumer  and Associates  Profit
         Sharing Pension Plan,  2,400 shares owned by  Hughes/Plumer  Associates
         Pension Fund, and 1,698 shares owned by his wife.

(3)      Includes  1,680 shares owned by his wife as custodian  for his children
         over which he has no voting rights and 259 shares owned for the benefit
         of his children.

(4)      Includes  15,120  shares  owned  by his  wife  for the  benefit  of his
         children  and  15,120  shares  under a trust  for  the  benefit  of his
         children.

(5)      Includes 32,400 shares owned by 8 Mountain Trail, Inc.,
         Employees Profit Sharing Plan.

(6)      Includes 1,920 shares owned by Effective Controls,  Inc., over which he
         has voting  authority,  and 4,452 shares under an irrevocable trust for
         the benefit of his grandchildren over which he has voting authority.

(7)      Includes  19,200  shares owned by Hesco Pension Trust and 15,000 shares
         owned by Hesco Electric Supply.

(8)      Includes  2,160 shares owned by his wife as custodian  for his children
         over which he has no voting rights, 1,680 shares owned by his wife over
         which he has no voting rights,  and 6,960 shares owned by A.J. Santye &
         Co.,  P.A.  Profit  Sharing  Plan over which G. Robert  Santye also has
         voting rights.





                                       52
<PAGE>

(9)      Includes  2,400  shares  owned by his wife over  which he has no voting
         rights and 1,440 as custodian for his  children.  G. Robert Santye also
         shares voting  rights on 8,352 shares owned by A.J.  Santye & Co., P.A.
         Profit Sharing Plan which are not included in his total shares.

(10)     A.J. Santye, Jr. and G. Robert Santye are brothers.

(11)     Includes 432 shares owned for the benefit of his children.  In addition
         to the shares  listed,  Mr.  McCarthy  has options to  purchase  16,800
         shares of common  stock at $8.33 per  share.  See  "Management  - Stock
         Option Plan."

(12)     In addition to the shares listed,  Mr. Bratloff has options to purchase
         6,240 shares at $8.33 per share, see "Management - Stock Option Plan."


Biographical Information
   
         Set forth below is certain  information  regarding  the  Directors  and
Executive Officers of the Bank,  including their business  experience during the
last five years.
    
         BERNARD  BERNSTEIN is President and CEO of Mid-State  Lumber  Corp.,  a
wholesaler lumber distributor.

         ROBERT P.  CORCORAN has been  President  and Director of the Bank since
1990 and  President of the Company  since 1996.  He has over 30 years of banking
experience in administration,  lending and operations of which 23 years was with
another Somerville based financial institution.

         MARK S. GOLD,  M.D. is a professor  and author.  He is currently on the
faculty of the University of Florida, College of Medicine.

         RAYMOND  L.  HUGHES  is  President  of  New  Jersey  Risk   Managers  &
Consultants.

         S. TUCKER S. JOHNSON is a farmer.

         JOHN K.  KITCHEN has been  Chairman of the Bank since 1990 and Chairman
of the Company  since 1996.  He is President of Title  Central  Agency,  a title
insurance firm.

         WILLEM  KOOYKER is Chairman of Tricon  Holding Ltd.,  an  international
commodities firm.

         FRANK ORLANDO is retired.

         GILBERT E. PITTENGER is retired.

         FREDERICK  D.  QUICK is  President  of Hesco  Electric  Supply  Co.,  a
lighting and electrical supply firm.

         ANTHONY J. SANTYE,  JR. is the managing partner of A.J. Santye and Co.,
an accounting and consulting firm.



                                       53
<PAGE>
         G. ROBERT SANTYE has served as Vice Chairman of the Bank since 1991 and
Vice  Chairman  of the Company  since  1996.  He  is Director of Real Estate and
business valuation services for A.J. Santye and Co.

         DONALD SCIARETTA is President of Claremont Construction Group, Inc.

         HERMAN C. SIMONSE is Executive Vice President of Belle Mead Development
Corporation, a real estate development firm.

         DONALD  TOURVILLE  is  Chairman  and CEO of Zeus  Scientific,  Inc.,  a
manufacturer of diagnostic test kits.

         KEITH B.  McCARTHY is Executive  Vice  President  and  Treasurer of the
Company.  He has been Chief Operating  Officer of the Bank since 1996.  Prior to
that he was Executive  Vice President of the Bank since 1990. He has 20 years of
banking  experience  in the  areas  of  investments,  finance,  operations,  and
auditing,   including  14  years  with  another   Somerville   based   financial
institution.

          ARTHUR E. BRATTLOF has been Executive Vice President since 1996. Prior
to that he was Senior Vice  President  since 1992.  He has over 30 years banking
experience including branch operations and commercial lending, most of which was
spent within the Bank's market area.

Executive Compensation

          The following  table  summarizes all  compensation  earned in the past
three  complete  fiscal years for services  performed in all  capacities for the
Company and the Bank with respect to the Executive Officers:
<TABLE>
<CAPTION>

Name                                                           All
and                              Annual Compensation          Other
Position                      Year    Salary      Bonus    Compensation
- --------                      ----    ------      -----    ------------
<S>                           <C>    <C>        <C>        <C>
Robert P. Corcoran ........   1995   $125,000   $ 31,250   (2) $9,089
President & CEO of ........   1994   $115,000   $  5,750   (1) $2,415
the Company and ...........   1993   $105,000   $   --     (1) $  646
the Bank

Keith B. McCarthy .........   1995   $ 93,000   $ 13,350   (1) $2,672
Treasurer of the ..........   1994   $ 85,000   $  4,250   (1) $1,784
Company ...................   1993   $ 77,900   $   --     (1) $  479
Chief Operating
Officer of the
Bank

Arthur E. Brattlof ........   1995   $ 78,000   $ 11,700   (1) $2,271
Executive Vice ............   1994   $ 73,000   $  3,660   (1) $1,537
President of the ..........   1993   $ 68,200   $   --     (1) $  419
Bank
</TABLE>




                                       54
<PAGE>
(1)      Represents matching amounts contributed by the Bank to the 401(k)
         Plan.

(2)      In addition to the Bank's  contributions  to the 401(k) Plan of $3,706,
         Mr.  Corcoran  received  fees as a member of the Board of  Directors of
         $1,800 and had term life insurance premiums paid by the Bank of $3,583.
         Salaries and bonuses of the Bank's Executive Officers are determined by
         the compensation committee of which none of the Executive Officers is a
         member.
   
         The Bank also maintains  various medical,  life and disability  benefit
plans covering all its full-time  employees.  The Bank also provides automobiles
to the three  executive  officers  mentioned  in the  table  above and one other
officer of the bank. Such officers have some personal use of those vehicles such
as commuting to and from the Bank.
    
Stock Option Plan

         During 1994,  the  Shareholders  of the Bank approved the 1994 Somerset
Valley Bank Stock Option Plan (the "Plan").  The Plan was intended to enable the
bank to attract and retain  capable  officers and key  employees  and to provide
them with  incentives  to promote the best  interest of the Bank by enabling and
encouraging  them through the grant of incentive stock options and  nonqualified
stock options (collectively, the "Options") to acquire Bank stock.

         The Plan was  administered  by a Committee of the Board of Directors of
the Bank which is composed of at least three (3) members of the Board. No member
of the Committee is eligible to participate in the Plan for a period of at least
one (1) year prior to his or her election to serve on the Committee.

         The persons  eligible to  participate in the Plan shall be officers and
key  employees of the Bank and its  subsidiaries  who may be  designated  by the
Board of Directors upon recommendation by the Committee.

         There  were  42,841  shares  of Bank  common  stock  available  for the
granting of options under the Plan. During 1994,  Messrs.  Corcoran and McCarthy
were  granted  options to purchase  10,000  shares each at a price of $10.00 per
share for a five-year  period  expiring  August  1999.  No options  were granted
during  1995.  No options  were  exercised  during  1994 or 1995.  Mr.  Corcoran
exercised 1,000 of these options during 1996.

         During 1996,  22,000 options were granted under the plan to 12 officers
including  the three  executive  officers  named in the table above who received
13,200 or 61% of the  options  granted.  The  executive  officers  received  the
following  amounts:  Mr. Corcoran 4,000 options,  Mr. McCarthy 4,000 options and
Mr.  Brattlof  5,200  options.  All options were granted at $10.00 per share and
expire April 30, 2001.
   
         The Company  intends to transfer  and assume the options for Bank stock
under the  Plan.  Under the  terms of the Plan the  number  of  options  will be
adjusted  for the six for five  exchange  of stock  after  which there will be a
total of 49,200 options  outstanding.  The option price will adjust to $8.33 per
share.
    




                                       55
<PAGE>
Certain Agreements

         The Bank has entered into employment agreements with Messrs.  Corcoran,
McCarthy and  Brattlof.  The  agreements  set their base salary and benefits for
1996 and provide for the payment of bonuses as  determined  by the  compensation
committee of the Board of Directors,  see "Bonus Plan".  The agreements  provide
for severance payments in the event the officers are terminated without cause or
resign with good  reason.  Such  benefits are  equivalent  to two times the base
salary for Mr. Corcoran payable over 24 months and one times the base salary for
Messrs.  McCarthy and Brattlof payable over 12 months.  In the event of a change
of control all three  officers  would  receive a severance  payment equal to two
times base salary  payable  over 24 months plus an annual  payment for two years
equivalent to the average bonus paid during the last three years of employment.

Director Compensation

         During 1995, Directors of the Bank received compensation for service on
the Board of Directors of $150 per Board of Directors meeting attended.  John K.
Kitchen as Chairman of the Board received compensation of $10,000 in addition to
his other per meeting fees.

         During  1996,  Directors  of the Bank  will  receive  $250 for Board of
Directors meetings attended and $100 for Committee meetings attended.
Mr. Kitchen will receive $6,000 as Chairman.

         No  compensation  will be paid for Board of  Directors  meetings of the
Company.

Benefit Plans

         The Bank maintains a 401(k) plan covering  substantially all employees.
Under  the  terms  of the  plan,  the  Bank  will  match  50%  of an  employee's
contribution,  up to 6% of the employee's salary.  Employees become fully vested
in the Bank's  contribution  after five years of service.  The Bank  contributed
$19,159 to the plan in 1995.

Bonus Plan

         During 1996, the  Compensation  Committee of the Board of Directors has
approved  a bonus  plan for the  three  executive  officers  listed in the table
above.  Under the terms of the plan,  cash bonuses will be paid to the executive
officers  based upon a formula  that  includes  the  Company  achieving  certain
predetermined  financial goals,  the officers  achieving  certain  predetermined
personal  objectives,  and the  performance  of the  Bank in  comparison  to the
results of a group of 10 similar banks as chosen by the Committee.

         Bonuses may be paid to all other  employees of the Company based on the
achievement of certain predetermined financial goals.

Transactions with Related Persons

         It is  currently  the  policy of the Bank not to extend  credit or make
loans to any of its Directors or their affiliates.





                                       56
<PAGE>
   
         A partnership  made up of, among others,  the Bank's Directors owns and
leases the  premises  to the Bank at 103 West End  Avenue as well as  additional
office  space in the  adjacent  117 West End Avenue.  The lease for 103 West End
Avenue,  which is the principal banking facility,  was reviewed by both the FDIC
and the  Department of Banking prior to the Bank's opening to determine that the
terms of the lease are  comparable  to those the Bank would have  received in an
arms length transaction with an unaffiliated  third party.  Neither the FDIC nor
the Department of Banking  objected to the terms of the lease.  The office space
at 117 West End Avenue is also leased at such comparable terms.
     
DESCRIPTION OF SECURITIES

         The securities offered under this Prospectus are shares of common stock
of the  Company,  each  with  a par  value  of  $4.17.  The  offering  price  of
$13.00/share  has been  determined  arbitrarily,  see "Risk  Factors - Arbitrary
Determination of Offering Price".  The Company's  current total authorized stock
as set forth in its Certificate of Incorporation is 10,000,000  shares and there
are 1,174,632 shares outstanding  (without giving effect to the shares which may
be issued under this offering). Subject to certain provisions of New Jersey law,
the Board of Directors may divide  authorized but unissued shares into different
classes or series in such  numbers  and with such  relative  rights as the Board
would  determine.  At the present  time,  there are no shares  other than common
stock  outstanding  as further  discussed  below.  There are no current plans to
issue any stock  other than Common  Stock.  See  "Voting  Rights"  and  "Special
Provisions"  below  for a  discussion  of the  anti-takeover  provisions  of the
Company's Certificate of Incorporation and By-laws.

Dividend and Liquidation Rights

         The holders of the  Company's  common  stock are  entitled to share pro
rata in such dividends as may be declared by the Board of Directors out of funds
legally  available  for such  purposes.  Initially,  funds  for the  payment  of
dividends  would be derived largely from dividends of the Bank.  However,  there
are no current  plans for the Bank or the Company to pay dividends and there are
certain  general  regulatory  limitations  on payment of  dividends by financial
institutions  such as the  Bank.  See  "Supervision  and  Regulation  -  Banking
Regulations".  Funds  for  payment  of  dividends  may  also be  limited  by the
obligation  of the Company to make  payments on any future  loans and to provide
additional capital for the Bank.

         Upon liquidation or dissolution,  the holders of common stock share pro
rata in the assets remaining after payments to creditors.

Voting Rights
   
         The  holders of common  stock are  entitled  to one vote for each share
held of record. Cumulative voting is not allowed in the election of directors or
any other  purpose.  However,  the Board of Directors is classified  and divided
into three  classes  (as  nearly  equal in number as  possible)  with each class
successively standing for election per year.
    






                                       57
<PAGE>
   
         Staggering the terms of the members of the Board of Directors  tends to
discourage  unsolicited or unfriendly  offers to acquire the Company.  Even if a
potential  acquiror were to purchase a majority of the outstanding shares in the
Company,  it could  not be  assured  of  electing  a  majority  of the  Board of
Directors  at the next  annual  meeting  of  shareholders  since only 1/3 of the
Directors are elected in any one year.
            
No Assessments or Preemptive Rights

         All of the Company's  shares issued and  outstanding,  as well as those
offered  hereby once  purchased,  are fully paid and  nonassessable.  Holders of
common stock have no  preemptive  rights to subscribe for  additional  shares of
stock or other  securities of the Company.  The common stock is not convertible,
redeemable or entitled to the benefit of any sinking fund.

Related Information

         At the present  time,  no options to  purchase  any  securities  of the
Company are  outstanding.  However,  the Company  intends to transfer and assume
options for bank stock  previously  issued to certain key  executives  and other
officers. Upon completion of such a transfer and assumption the aggregate number
of shares subject to such options would be 49,200. See "Management-Stock  Option
Plan".

         Currently,  there  is no  public  market  for the  common  stock of the
Company and there are no present  plans to apply for listing on any  exchange or
to be quoted on NASDAQ.

         The registrar and transfer agent for the common stock of the Company is
Registrar and Transfer Company, 10 Commerce Drive, Cranford, New
Jersey 07016.

Special Provisions
   
         The  "Greenmail"  provisions  prohibit the Company (or any  subsidiary)
from purchasing  shares of Common Stock through  negotiation from an "Interested
Stockholder"  at a price in excess of "Fair Market  Value"  unless a majority of
all of the shares of the  Company  entitled  to vote  approve  the  transaction.
"Interested  Stockholder" is defined as a holder, or group of holders, acting in
concert,  of more than 5% of the Company's Common Stock.  "Fair Market Value" is
determined  in good faith by majority  vote of the Board of Directors  until the
Company's stock is quoted on NASDAQ or listed on an exchange, in which case a 30
day average closing bid is to be used.
    












                                       58
<PAGE>
   
         In most cases, a two-thirds majority of the voting stock is required to
approve an  acquisition  of the  Company.  This acts to  discourage  a potential
acquiror  from  offering a premium price for a bare majority of the voting stock
and a lesser amount for the balance (a "Two Tier Tender Offer").

         The major exceptions to this two-thirds majority requirement are:

                  (a)      The proposed per share  consideration  complies  with
                           defined  fair  pricing  standards  set  forth  in the
                           Certificate of Incorporation and is to be received by
                           all of the  holders of the series or type of stock to
                           be acquired; or

                  (b)      The  transaction  is  approved by a majority of those
                           members of the Board of  Directors  who satisfy  pre-
                           defined  standards  designed  to  guard  against  the
                           potential  acquiror  possibly  packing the Board with
                           new members friendly to its acquisition.

Other Anti-takeover Provisions

         Under the Federal Change in Bank Control Act (the "Control  Act"), a 60
day prior written notice must be submitted to the Federal  Reserve Board ("FRB")
if any person,  or any group acting in concert,  seeks to acquire 10% or more of
any class of  outstanding  voting  securities  of the  Company,  unless  the FRB
determines  that the  acquisition  will not result in a change of control of the
Company.  Under the Control Act, the FRB has 60 days within which to act on such
notice taking into  consideration  certain factors,  including the financial and
managerial resources of the acquiror, the convenience and needs of the community
served by the bank holding  company and its  subsidiary  banks and the antitrust
effects of the acquisition.  Under the BHCA, a company is generally  required to
obtain prior  approval of the FRB before it may obtain control of a bank holding
company.  Control is generally described to mean the beneficial ownership of 25%
or more of all outstanding voting securities of a company.

         A provision of New Jersey law, the New Jersey  Shareholders  Protection
Act  (the  "Shareholders  Act")  prohibits  certain  transactions  involving  an
"interested  stockholder"  and a  corporation.  An "interested  stockholder"  is
generally defined as one who is the beneficial owner, directly or indirectly, of
10% or more of the voting power of the outstanding stock of the corporation. The
Shareholders Act prohibits certain business  combinations  between an interested
stockholder and a New Jersey  corporation  subject to the Shareholders Act for a
period of five years  after the date the  interested  stockholder  acquired  his
stock,  unless  the  transaction  was  approved  by the  corporation's  board of
directors prior to the time the interested stockholder acquired his stock. After
the five year period expires,  the prohibition on business  combinations with an
interested   stockholder  continues  unless  certain  conditions  are  met.  The
conditions include (i) that the business combination is approved by the Board of
Directors  of the target  corporation;  (ii) that the  business  combination  is
approved by a vote of two-thirds of the voting stock not owned by the interested
stockholder;  and (iii) that the stockholders of the corporation receive a price
in  accordance  with a  fair  price  formula  set  forth  in  the  statute.  The
Shareholders Act as applicable to the Company could inhibit  unsolicited  offers
to acquire the Company.
    


                                       59
<PAGE>
                                 CAPITALIZATION
   
         The following table sets forth the  capitalization of the Company as of
June 30, 1996 and as adjusted to give effect,  after offering  expenses,  to the
sale by the Company of the 200,000 shares offered hereby at an offering price of
$13.00  per  share.  The  Company  anticipates  receiving  $2,540,000  from this
offering net of offering expenses of $60,000.
<TABLE>
<CAPTION>

Shareholder's Equity1                       Actual            As Adjusted
- ---------------------                       ------            -----------
<S>                                      <C>                  <C>
Common Stock, $4.17 par value,
authorized 10,000,000 shares;
issued and outstanding 1,174,632
shares(1)                                $4,893,211           $ 5,727,211

Additional Paid in  Capital               3,774,511             5,480,511
Retained Earnings                           284,373               284,373 
Unrealized Loss on Securities        
Available for Sale                          (23,079)              (23,079)
                                         ----------           -----------


Total Shareholders' Equity               $8,929,016           $11,469,016
                                         ==========           ===========

Book Value Per Share                     $     7.60           $      8.34
                                         ==========           ============

Shares Outstanding                        1,174,632             1,374,632
- --------
    
(1)Retroactively  adjusted for the 6 for 5 exchange of common stock  between the
Company and the Bank and assuming all shareholders participated in the exchange.
</TABLE>

                                  LEGAL MATTERS

         The validity of the shares  offered hereby has been passed upon for the
Company by Mauro, Savo,  Camerino & Grant,  Attorneys at Law, 75-77 North Bridge
Street, P.O. Box 1277, Somerville, New Jersey 08876.

                                     EXPERTS

         The consolidated  financial statements of SVB Financial Services,  Inc.
as of  December  31,  1995 and 1994 and for each of the years in the three  year
period ended  December 31, 1995,  included  herein,  have been audited by Arthur
Andersen LLP, independent public accountants,  as indicated in their report with
respect thereto,  and are included herein in reliance upon the authority of said
firm as experts in giving said reports.






                                       60
<PAGE>
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS 


Unaudited Consolidated Financial Statements of the Company

   Consolidated Statement of Condition as of June 30, 1996

   Consolidated Statements of Income for the Six Months Ended June 30,
1996 and 1995

   Consolidated Statements of Cash Flows for the Six Months Ended June
30, 1996 and 1995.

Audited Consolidated Financial Statements of the Company

   Consolidated Statements of Condition as of December 31, 1995 and 1994

   Consolidated  Statements of Operations for the Years Ended December 31, 1995,
1994 and 1993

   Consolidated  Statements  of  Changes in  Shareholders'  Equity for the Years
Ended December 31, 1995, 1994 and 1993

   Consolidated  Statements of Cash Flows for the Years Ended December 31, 1995,
1994 and 1993

   Notes to Consolidated Financial Statements

Report of Independent Public Accountants





























                                       61
<PAGE>
<TABLE>
<CAPTION>
SVB Financial Services, Inc. and Subsidiary
Consolidated Statement of Condition
(Unaudited)
                                                                     June 30,
                                                                       1996
                                                                  -------------
<S>                                                               <C>
ASSETS

Cash & Due From Banks .........................................   $   5,639,252
Federal Funds Sold ............................................       5,225,000
Other Short Term Investments ..................................         325,672
                                                                  -------------
Total Cash and Cash Equivalents ...............................      11,189,924
   
Securities
Available for Sale ............................................       3,828,786
Held to Maturity (market value 16,049,205).....................      16,123,067
                                                                   -------------
    
Total Investment Securities ...................................      19,951,853

Loans .........................................................      77,310,310
Allowance for Possible Loan Losses ............................        (662,827)
Unearned Income ...............................................        (100,370)
                                                                  -------------
Net Loans .....................................................      76,547,113

Premises & Equipment, Net .....................................         792,925
Organizational Costs, Net .....................................          20,533
Other Assets Including Deferred Income Taxes, Net .............       1,633,445
                                                                  -------------
Total Assets ..................................................   $ 110,135,793
                                                                  =============

LIABILITIES & SHAREHOLDERS' EQUITY
LIABILITIES
Deposits
Demand
Noninterest Bearing ...........................................   $  17,823,692
NOW Accounts ..................................................       6,829,756
Savings .......................................................       6,943,166
Money Market Accounts .........................................      10,272,622
Time
Greater than $100,000 .........................................       9,618,458
Less than $100,000 ............................................      49,331,044
                                                                  -------------
TOTAL DEPOSITS ................................................     100,818,738

Accrued Expenses & Other Liabilities ..........................         388,039
                                                                  -------------
Total Liabilities .............................................     101,206,777
                                                                  -------------



                                       62
<PAGE>
<CAPTION>
SVB Financial Services, Inc. and Subsidiary
Consolidated Statement of Condition
(Unaudited)
                                                                     At June 30,
                                                                        1996
                                                                  -------------
<S>                                                               <C>
SHAREHOLDERS' EQUITY
Common Stock $4.17 PAR VALUE, 10,000,000
Authorized; 1,174,632 Shares in 1996 And 1,173,432 in 1995
Issued and Outstanding ........................................       4,898,215
Additional Paid in Capital ....................................       3,769,507
Retained Earnings..............................................         284,373
Unrealized Loss on Securities Available For Sale ..............         (23,079)
                                                                  -------------
                  Total Shareholders' Equity ..................       8,929,016
                                                                  -------------
                  Total Liabilities And Shareholders' Equity ..   $ 110,135,793
                                                                  =============

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



































                                       63
<PAGE>
<TABLE>
<CAPTION>
SVB Financial Services, Inc.
Consolidated Statements of Income
(Unaudited)
For The Six Months Ended June 30,
                                                                  1996           1995
                                                              -----------    -----------
<S>                                                           <C>            <C>
INTEREST INCOME
Interest on Loans .........................................   $ 3,038,992    $ 2,266,624
Interest on Investment Securities Available For Sale ......       150,008         86,685
Interest on Investment Securities Held to Maturity ........       476,709        506,521
Interest on Federal Funds Sold ............................        96,874         67,631
Interest on Other Short Term Investments ..................        14,021          4,630
                                                              -----------    -----------
                  Total Interest Income ...................     3,776,604      2,932,091

INTEREST EXPENSE
Interest on Deposits ......................................     1,723,480      1,309,657
Interest on Federal Funds Purchased .......................             0            170
                                                              -----------    -----------
                  Total Interest Expense ..................     1,723,480      1,309,827
                  Net Interest Income .....................     2,053,124      1,622,264

PROVISION FOR POSSIBLE LOAN LOSSES ........................       145,000         90,000
                                                              -----------    -----------
Net Interest Income After Provision
                  For Possible Loan Losses ................     1,908,124      1,532,264
                                                              -----------    -----------
OTHER INCOME
Service Charges on Deposit Accounts .......................        79,009         52,461
Gain on the Sale of Investment Securities .................        (2,117)         2,336
Gain on the Sale of Loans .................................        43,513        101,696
Other Income ..............................................        37,636         30,009
                                                              -----------    -----------
                  Total Other Income ......................       158,041        186,502
                                                              -----------    -----------
Other Expenses
Salaries and Employee Benefits ............................       853,241        604,201
Occupancy Expense .........................................       188,483        113,600
Equipment Expense .........................................       114,653         82,923
Other Expense .............................................       493,719        426,076
                                                              -----------    -----------
                  Total Other Expense .....................     1,650,096      1,226,800
                                                              -----------    -----------

                  Net Income Before Income Taxes ..........       416,069        491,966
                  Provision for Income Taxes ..............       167,746        190,826
                                                              -----------    -----------
                  Net Income ..............................   $   248,323    $   301,140
                                                              ===========    ===========
Net Income Per Share ......................................   $       .21    $       .26
                                                              ===========    ===========
Weighted Average Shares Outstanding .......................     1,174,394      1,173,432
                                                              ===========    ===========
See accompanying notes to consolidated financial statements.
</TABLE>
                                       64
<PAGE>
<TABLE>
<CAPTION>
SVB Financial Services, Inc.
Consolidated Statements of Cash Flows for the Six Months Ended June 30,  
(unaudited)
OPERATING ACTIVITIES:
                                                                                                          1996                 1995
                                                                                                   -----------          -----------
<S>                                                                                                <C>                 <C>
Net income................................................................................         $   248,323         $    301,140
Adjustments to reconcile net income to
  net cash from operating activities:
        Provision for possible loan losses ...............................................             145,000               90,000
        Depreciation and amortization ....................................................             118,103               83,017
        Amortization (accretion) of investment securities premium/discount ...............             (48,404)            (151,579)
        (Gains)/Losses on sales of investment securities, net ............................               2,117               (2,336)

        Gains on sales of loans ..........................................................             (43,513)            (101,696)
        (Increase)/decrease in interest receivable .......................................             (93,077)             (53,461)
        (Increase)/decrease in other assets ..............................................            (510,651)             (16,038)
        Increase in accrued interest payable..............................................              34,299               11,107
        Increase (decrease) in accrued expenses and other liabilities) ...................              (2,143)             223,419
        Increase (decrease) in unearned income) ..........................................              11,128               (2,300)
                                                                                                   -----------          -----------
                    Net cash provided by operating activities ............................            (138,818)             381,273
                                                                                                   -----------          ------------
   
INVESTING ACTIVITIES:

Proceeds from sales of securities available for sale......................................           1,994,043              490,909
Proceeds from maturities of securities 
  Available for sale......................................................................           2,498,833              612,531
  Held to maturity........................................................................           4,596,894           18,669,959
Purchases of securities  
  Available for sale......................................................................          (3,467,617)            (971,247)
  Held to maturity........................................................................         ( 6,121,593)         (16,959,916)
Increase in loans ........................................................................         (17,131,561)          (5,864,386)
Capital expenditures .....................................................................            (174,143)             (71,486)
                                                                                                   -----------          -----------
                   Net cash used for investing activities ................................         (17,805,144)          (4,093,636)
                                                                                                   -----------          -----------
    
FINANCING ACTIVITIES:

Net increase in demand deposits ..........................................................           5,948,327             (298,622)
Net increase (decrease) in savings deposits ..............................................           1,242,663           (1,031,627)
Net increase in money market deposits ....................................................             957,244              146,036
Net increase in time deposits ............................................................          12,990,712            5,529,017
Proceeds from the issuance of common stock, net ..........................................              10,000            1,173,160
                                                                                                   -----------          -----------
                   Net cash provided by financing activities .............................          21,148,946            5,517,964
                                                                                                   -----------          -----------
                   Increase in cash and cash equivalents, net ............................           3,204,984            1,805,601

CASH AND CASH EQUIVALENTS, beginning of period ...........................................           7,984,940            6,043,304
                                                                                                   -----------          -----------
CASH AND CASH EQUIVALENTS, end of period .................................................         $11,189,924          $ 7,848,905

                                       65
<PAGE>
<CAPTION>
SVB Financial Services, Inc.
Consolidated Statements of Cash Flows for the Six Months Ended June 30,  
(unaudited)
(continued)

                                                                                                          1996                 1995
                                                                                                   -----------          -----------
<S>                                                                                                <C>                  <C>
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
  Cash paid during the period for interest ...............................................         $ 1,689,181          $ 1,298,720
  Cash paid during the period for income taxes ...........................................             155,000                    0
                                                                                                   ===========          ===========
See accompanying notes to consolidated financial statements.
</TABLE>











































                                       66
<PAGE>
                          SVB FINANCIAL SERVICES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                            June 30, 1996 (UNAUDITED) 


                  SVB Financial Services,  Inc., (the "Company"), a bank holding
company,  was  incorporated  on  February  7, 1996 with  authorized  capital  of
10,000,000  shares of $4.17 par value common  stock.  On September 3, 1996,  the
Company  acquired 100 percent of the shares of Somerset Valley Bank (the "Bank")
by  exchanging 6 shares of its Common Stock for each 5 shares of the Bank.  This
exchange has been  accounted for as a  reorganization  of entities  under common
control, similar to a pooling of interests,  which resulted in no changes to the
underlying carrying amounts of assets and liabilities.

                  The  consolidated  financial  statements  included herein have
been  prepared  without  audit  pursuant  to the  rules and  regulations  of the
Securities and Exchange Commission. Certain information and footnote disclosures
normally included in financial  statements prepared in accordance with generally
accepted  accounting  principles  have been  omitted  pursuant to such rules and
regulations.   The  accompanying  condensed  consolidated  financial  statements
reflect all adjustments which are, in the opinion of management,  necessary to a
fair  statement  of  the  results  for  the  interim  periods  presented.   Such
adjustments  are of a normal  recurring  nature.  These  consolidated  condensed
financial  statements  should be read in conjunction with the audited  financial
statements and the notes thereto included  elsewhere herein. The results for the
six months  ended June 30, 1996 are not  necessarily  indicative  of the results
that may be expected for the year ended December 31, 1996.

                  The consolidated  financial statements include the accounts of
SOMERSET VALLEY BANK. All significant  inter-company  accounts and  transactions
have been eliminated.



























                                      67
<PAGE>
<TABLE>
<CAPTION>
                          SVB FINANCIAL SERVICES, INC.
                      CONSOLIDATED STATEMENTS OF CONDITION

                        As of December 31, 1995 and 1994

                                                           1995             1994
                                                      ------------    ------------
<S>                                                   <C>             <C>     
ASSETS
Cash & Due from Banks .............................   $  2,814,877    $  2,417,643
Federal Funds Sold ................................      4,575,000       3,150,000
Other Short Term Investments ......................        595,063         475,661
                                                      ------------    ------------
Total Cash and Cash Equivalents ...................      7,984,940       6,043,304
   
Securities (Notes 2 and 3)
Available for Sale, at Market Value ...............      4,874,738       3,473,951
Held to Maturity, (market value $14,649,141 in
1995 and $17,812,688 in 1994)                           14,580,823      18,091,163
Total Securities ..................................     19,455,561      21,565,114
    
Loans (Notes 2, 4 & 5) ............................     60,144,428      45,465,027
Allowance for Possible Loan Losses ................       (527,019)       (372,062)
Unearned Income ...................................        (89,242)       (104,496)
                                                      ------------    ------------
Net Loans .........................................     59,528,167      44,988,469

Premises & Equipment, Net (Notes 2 & 6) ...........        716,215         450,620
Other Assets ......................................      1,059,031       1,028,178
                                                      ------------    ------------
Total Assets ......................................   $ 88,743,914    $ 74,075,685
                                                      ============    ============


LIABILITIES & SHAREHOLDERS' EQUITY

LIABILITIES
Deposits
Demand
 Noninterest Bearing ..............................   $ 12,829,836    $ 10,347,426
 NOW Accounts .....................................      5,875,285       5,892,502
Savings ...........................................      5,700,503       6,958,242
Money Market Accounts .............................      9,315,378       7,971,793
Time
  Greater than $100,000 ...........................      5,202,055       7,956,461
  Less than $100,000 ..............................     40,756,735      27,927,393
                                                      ------------    ------------
Total Deposits ....................................     79,679,792      67,053,817

Accrued Expenses & Other Liabilities ..............        360,946         202,469
                                                      ------------    ------------
Total Liabilities .................................     80,040,738      67,256,286
                                                      ------------    ------------



                                       68
<PAGE>
<CAPTION>
                          SVB FINANCIAL SERVICES, INC.
                      CONSOLIDATED STATEMENTS OF CONDITION

                        As of December 31, 1995 and 1994
                                   (continued)

                                                           1995             1994
                                                      ------------    ------------
<S>                                                   <C>             <C>    
Commitments and Contingencies (Note 8)
SHAREHOLDERS' EQUITY (Notes 2, 11 and 12)

Common Stock, $4.17 Par Value, 10,000,000 Shares
 Authorized:1,173,432 Shares in 1995 and 1,032,270
 Shares in 1994 Issued and Outstanding ............      4,893,211       4,304,566
Additional Paid in Capital ........................      3,764,511       3,179,996
Retained Earnings (Deficit) .......................         36,050        (627,167)
Unrealized Gain (Loss) on Securities Available
 for Sale, Net of Income Taxes ....................          9,404         (37,996)
                                                      ------------    ------------
Total Shareholders' Equity ........................      8,703,176       6,819,399
                                                      ------------    ------------
Total Liabilities and Shareholders' Equity ........   $ 88,743,914    $ 74,075,685
                                                      ============    ============

The accompanying notes to consolidated financial statements are an integral part
of these statements.
</TABLE>





























                                       69
<PAGE>
<TABLE>
<CAPTION>
                                                      SVB FINANCIAL SERVICES, INC.
                                                  CONSOLIDATED STATEMENTS OF OPERATIONS
                                          For the years ended December 31, 1995, 1994 and 1993
                                                                                       1995              1994               1993
                                                                                   -----------       -----------        ----------- 
<S>                                                                                <C>               <C>                <C>
INTEREST INCOME (Note 2)
Interest on Loans ..........................................................       $ 4,850,687       $ 3,508,379        $ 2,221,693
Interest on Securities Available for Sale ..................................           205,413           189,260             82,255
Interest on Securities Held to Maturity ....................................         1,013,811           558,076            305,495
Interest on Other Short Term Investments ...................................            14,798            32,746             28,650
Interest on Federal Funds Sold .............................................           211,302           107,863             65,695
                                                                                   -----------       -----------        -----------
Total Interest Income ......................................................         6,296,011         4,396,324          2,703,788
                                                                                   -----------       -----------        -----------
INTEREST EXPENSE
Interest on Deposits .......................................................         2,870,715         1,765,501          1,092,806
Interest on Federal Funds Purchased ........................................               169               406               --
                                                                                   -----------       -----------        -----------
Total Interest Expense .....................................................         2,870,884         1,765,907          1,092,806
                                                                                   -----------       -----------        -----------

Net Interest Income ........................................................         3,425,127         2,630,417          1,610,982
                                                                                   -----------       -----------        -----------
PROVISION FOR POSSIBLE LOAN LOSSES (Notes 2 and 6) .........................           206,000           156,000            130,000
                                                                                   -----------       -----------        -----------
Net Interest Income after Provision For Possible Loan Losses ...............         3,219,127         2,474,417          1,480,982
                                                                                   -----------       -----------        -----------
OTHER INCOME
Service Charges on Deposit Accounts ........................................           120,411           108,060             65,867
Gain on the Sale of Securities .............................................             2,336              --               20,486
Gain on the Sale of Loans ..................................................           181,599            59,358             38,720
Other Income ...............................................................            58,474            40,224             67,010
                                                                                   -----------       -----------        -----------
Total Other Income .........................................................           362,820           207,642            192,083
                                                                                   -----------       -----------        -----------
OTHER EXPENSE
Salaries and Employee Benefits .............................................         1,269,371         1,055,231            827,772
Occupancy Expense ..........................................................           240,049           221,109            193,979
Equipment Expense ..........................................................           174,985           152,552            142,286
Other Expenses (Note 7) ....................................................           810,935           733,765            577,859
                                                                                   -----------       -----------        -----------
Total Other Expense ........................................................         2,495,340         2,162,657          1,741,896
                                                                                   -----------       -----------        -----------

Net Income (Loss) Before Provision (Benefit) for Income Taxes ..............         1,086,607           519,402            (68,831)
Provision (Benefit) for Income Taxes (Notes 2 and 10) ......................           423,390          (307,752)              --
                                                                                   -----------       -----------        -----------

NET INCOME (LOSS) ..........................................................       $   663,217       $   827,154        $   (68,831)
                                                                                   ===========       ===========        =========== 
NET INCOME (LOSS) PER SHARE ................................................       $       .58       $       .80        $      (.07)
                                                                                   ===========       ===========        =========== 
WEIGHTED AVERAGE SHARES OUTSTANDING (NOTE 2) ...............................         1,152,408         1,029,048            927,509
                                                                                   ===========       ===========        ===========
</TABLE>
                                       70
<PAGE>
<TABLE>
<CAPTION>
                          SVB FINANCIAL SERVICES, INC.
           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

              For the years ended December 31, 1995, 1994 and 1993

                                                                    Additional        Retained     Unrealized Gain        Total
                                                    Common           Paid in          Earnings   (Loss) on Securities  Shareholders'
                                                     Stock            Capital        (Deficit)    Available For Sale      Equity
                                                  -----------      -----------      -----------       -----------       -----------
<S>                                               <C>              <C>              <C>               <C>               <C>
BALANCE, DECEMBER 31, 1992 .................      $ 3,010,932      $ 1,929,526      $(,385,490)       $     --          $ 3,554,968
                                                  -----------      -----------      -----------       -----------       -----------

Issuance of Common Stock,
  Net of Related Issuance Costs ............        1,276,370        1,233,234             --                --           2,509,604
Exercise of Warrants .......................              250              250              500
Net Loss - 1993 ............................             --               --            (68,831)                            (68,831)
Change in Unrealized Gain (Loss)
  on Securities Available for Sale .........             --               --               --              (7,155)           (7,155)
                                                  -----------      -----------      -----------       -----------       -----------

BALANCE, DECEMBER 31, 1993 .................        4,287,552        3,163,010       (1,454,321)           (7,155)        5,989,086
                                                  -----------      -----------      -----------       -----------       -----------

Exercise of Warrants .......................           17,014           16,986             --                --              34,000
Net Income - 1994 ..........................             --               --            827,154              --             827,154
Change in Unrealized Gain (Loss)
  on Securities Available for Sale .........             --               --               --             (30,841)          (30,841)
                                                  -----------      -----------      -----------       -----------       -----------

BALANCE, DECEMBER 31, 1994 .................        4,304,566        3,179,996         (627,167)          (37,996)        6,819,399
                                                  -----------      -----------      -----------       -----------       -----------

Exercise of Warrants .......................          588,645          584,515             --                --           1,173,160
Net Income - 1995 ..........................             --               --            663,217              --             663,217
Change in Unrealized Gain (Loss)
  on Securities Available for Sale .........             --               --               --              47,400            47,400
                                                  -----------      -----------      -----------       -----------       -----------

BALANCE, DECEMBER 31, 1995 .................      $ 4,893,211      $ 3,764,511      $    36,050       $     9,404       $ 8,703,176
                                                  ===========      ===========      ===========       ===========       ===========
                                                   

</TABLE>












                                      71
<PAGE>
<TABLE>
<CAPTION>
                          SVB FINANCIAL SERVICES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
              For the years ended December 31, 1995, 1994 and 1993
                                                              1995            1994            1993
                                                        ------------    ------------    ------------
<S>                                                     <C>             <C>             <C>
OPERATING ACTIVITIES
Net Income (Loss) ...................................   $    663,217    $    827,154    $    (68,831)
Adjustments to Reconcile Income (Loss) to Net
 Cash Provided By Operating Activities
Provision for Possible Loan Losses ..................        206,000         156,000         130,000
Depreciation and Amortization .......................        170,619         150,205         144,969
Amortization (Accretion) of Securities
 Premium/Discount ...................................       (208,496)       (116,405)         27,540
Gains on Sales of Securities, Net ...................         (2,336)           --           (20,486)
Gains on Sales of Loans .............................       (181,599)        (59,358)        (38,720)
Increase in Interest Receivable .....................       (127,991)       (199,507)       (130,278)
(Increase) Decrease in Other Assets .................         35,338        (482,300)         26,157
Increase in Accrued Interest Payable ................         43,438          55,824          10,186
Increase (Decrease) in Accrued Expenses and
 Other Liabilities ..................................        109,976         197,459         (13,078)
Increase (Decrease) in Unearned Income ..............        (14,414)         12,823          45,431
                                                        ------------    ------------    ------------
Net Cash Provided By Operating Activities ...........        693,752         541,895         112,890
                                                        ------------    ------------    ------------
   
INVESTING ACTIVITIES
Proceeds from Sales of Securities available for sale.        490,909            --         1,274,468
Proceeds from Maturities of Securities 
  Available for Sale.................................      2,501,243       2,028,129       4,873,098
  Held to Maturity...................................     27,278,825      12,051,718       3,445,899
Purchases of Securities
  Available for Sale.................................     (3,233,692)       (243,083)     (9,198,269)
  Held to Maturity...................................    (24,643,976)    (23,592,446)     (4,068,514)
Increase in Loans ...................................    (14,549,686)    (10,082,582)    (17,260,833)
Capital Expenditures ................................       (394,874)        (75,682)        (86,310)
                                                        ------------    ------------    ------------
Net Cash Used for Investing Activities ..............    (12,551,251)    (19,913,946)    (21,020,461)
                                                        ------------    ------------    ------------
    
















                                       72
<PAGE>
<CAPTION>
                          SVB FINANCIAL SERVICES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
              For the years ended December 31, 1995, 1994 and 1993
                                (continued)
                                                              1995            1994            1993
                                                        ------------    ------------    ------------
<S>                                                     <C>             <C>             <C>

FINANCING ACTIVITIES
Net Increase in Demand Deposits .....................      2,465,193       4,404,103       3,059,027
Net Increase (Decrease) in Savings Deposits .........     (1,257,739)     (1,418,946)      1,977,934
Net Increase in Money Market Deposits ...............      1,343,585         629,857       4,077,137
Net Increase in Time Deposits .......................     10,074,936      16,834,189       7,679,655
Proceeds from the Issuance of Common Stock, Net .....      1,173,160          34,000       2,510,104
                                                        ------------    ------------    ------------
Net Cash Provided by Financing Activities ...........     13,799,135      20,483,203      19,303,857
                                                        ------------    ------------    ------------

Increase (Decrease) in Cash and Cash Equivalents, Net      1,941,636       1,111,152      (1,603,714)
Cash and Cash Equivalents, beginning of year ........      6,043,304       4,932,152       6,535,866
                                                        ------------    ------------    ------------
Cash and Cash Equivalents, end of year ..............   $  7,984,940    $  6,043,304    $  4,932,152
                                                        ============    ============    ============
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

Cash Paid During the Year for Interest ..............   $  2,914,732    $  1,710,083    $  1,082,620
                                                        ============    ============    ============
Cash Paid During the Year for Income Taxes ..........   $    225,000    $      5,675    $       --
                                                        ============    ============    ============  
</TABLE>
                                    


























                                       73
<PAGE>
                          SVB FINANCIAL SERVICES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        December 31, 1995, 1994 and 1993


1:       ORGANIZATION AND NATURE OF OPERATIONS

SVB Financial  Services,  Inc., (the  "Company"),  a bank holding  company,  was
incorporated on February 7, 1996 with authorized capital of 10,000,000 shares of
$4.17 par value common  stock.  On September 3, 1996,  the Company  acquired 100
percent of the shares of  Somerset  Valley  Bank (the  "Bank") by  exchanging  6
shares of its  common  stock for each 5 shares of the  Bank.  This  exchange  of
shares has been  accounted  for as a  reorganization  of entities  under  common
control, similar to a pooling of interests,  which resulted in no changes to the
underlying carrying accounts of assets and liabilities.

The Bank was  granted a charter by the New  Jersey  Department  of  Banking  and
commenced  operations on December 20, 1991. The Bank is a full service community
bank and  operates  at one  location  in  Somerville,  New  Jersey.  The  Bank's
customers   are   predominately   small  and  middle   market   businesses   and
professionals. The Bank's market area is primarily Somerset County.

The  consolidated  financial  statements  include the accounts of the Bank.  All
significant intercompany accounts and transactions have been eliminated.

2:       SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS:  The preparation of
financial statements in conformity with generally accepted accounting principles
requires  management to make estimates and assumptions  that affect the reported
amounts  of assets and  liabilities  and  disclosure  of  contingent  assets and
liabilities at the date of the financial  statements and the reported amounts of
revenues and expenses during the reporting  period.  Actual results could differ
from those estimates.
   
SECURITIES:  A portion of the Bank's securities are carried at cost adjusted for
amortization of premiums and accretion of discounts  using the interest  method.
These  securities are carried at amortized cost because the Bank has the ability
and intent to hold the securities to maturity.

The remainder of the Bank's  securities are held for indefinite  periods of time
which management intends to use as part of its asset/liability strategy, or that
may be sold in  response  to changes in interest  rates,  changes in  prepayment
risk, increased capital requirements or other similar factors, are classified as
available for sale.  These  securities  are carried at market value.  Unrealized
gains  and  losses,  net  of  tax  effect,  are  reflected  as  a  component  of
shareholders'  equity.  Realized gains and or losses on securities available for
sale are determined on a specific identification basis.
    
The Bank had no  securities  held for trading  purposes at December 31, 1995 and
1994.

ALLOWANCE  FOR  POSSIBLE  LOAN LOSSES:  The Bank's  process for  evaluating  the
adequacy of the allowance for possible loan losses has three basic elements:



                                       74
<PAGE>
First,  the  identification  of  problem  loans  when they  occur;  second,  the
establishment  of  appropriate  allowance for possible loan losses once specific
problem loans are identified;  and third, a methodology for establishing general
loan loss allowances.

The  identification  of  problem  loans is  achieved  mainly  through  review of
specific  major loans based on delinquency  criteria,  size of loan and location
and value of collateral  property.  Specific loss reserves are  established  for
identified  problem  loans  based on  reviews  of  current  operating  financial
information and fair value  appraisals.  A range of loss allowances is estimated
based upon  consideration  of past experience of originated  loans by loan type,
year of origination,  location of collateral property and loan-to-value  ratios.
Based upon this process,  consideration of the current economic  environment and
other  factors,  management  determines  what it considers to be an  appropriate
allowance for possible loan losses.  Although Bank management  believes it has a
sound basis for this estimation,  actual  write-offs  incurred in the future are
highly dependent upon future events,  including the economy of the area in which
the Bank lends.

SALE OF LOANS:  The Bank  periodically  sells certain  commercial loans to other
financial  institutions  without  recourse to the Bank.  Recognition of gains on
such sales are delayed for 90 days during which time, if the borrower  defaults,
the premium paid is refunded to the purchaser of the loan.  The gains and losses
are  recognized  in an  amount  which  approximates  the  present  value  of the
difference  between the effective interest rate to the Bank and the net yield to
the purchaser,  excluding  normal future loan servicing fees,  when  applicable,
over the estimated remaining lives of the loans sold.

PREMISES  AND  EQUIPMENT:  Premises  and  equipment  are  stated  at  cost  less
accumulated  depreciation  and  amortization.  Depreciation and amortization are
computed primarily on the straight-line method over the shorter of the estimated
useful  lives of the  assets  (three to ten  years)  or the term of the  related
lease.

INTEREST ON LOANS:  Interest on loans is credited to operations  primarily based
upon  the  principal  amount  outstanding.  When  management  believes  there is
sufficient doubt as to the ultimate  collectability of interest on any loan, the
accrual of applicable interest is discounted.

Loan origination fees are deferred and are recognized over the estimated life of
the  related  loans as an  adjustment  of the loan  yield,  and are  included in
interest on loans in the accompanying statements of operations.

CASH AND CASH  EQUIVALENTS:  Cash and  cash  equivalents  include  cash on hand,
noninterest  bearing  amounts  due from  banks,  Federal  funds  sold and  other
short-term investments. Generally, Federal funds are sold for a 60-day period or
less.

INCOME TAXES:  Deferred  income taxes are  recognized  for tax  consequences  of
"temporary  differences" by applying enacted  statutory tax rates to differences
between  the  financial  reporting  and the tax  basis of  existing  assets  and
liabilities.

NET INCOME (LOSS) PER SHARE: Net income (loss) per share is computed by dividing
net income by the weighted average shares  outstanding  each year,  adjusted for
common stock equivalents, if dilutive.


                                       75
<PAGE>
NEW FINANCIAL  ACCOUNTING  STANDARDS:  The Financial Accounting Standards Boards
(FASB) issued SFAS No. 121,  "Accounting for the Impairment of Long-lived Assets
and for Long-lived  Assets to be Disposed Of." in March 1995.  This statement is
effective for the year ended  December 31, 1996.  Statement No. 121 requires the
long-lived  assets to be held and used by the company be reviewed for impairment
whenever events or changes in circumstances indicate that the carrying amount of
an asset  may not be  recoverable.  The  Company  has  evaluated  the  impact of
Statement  No.  121 on its  financial  statements  and determined that it is not
material.
   
SFAS No. 122,  "Accounting for Mortgage Servicing Rights" was issued in May 1995
and amends SFAS No. 65,  "Accounting for Certain Mortgage  Banking  Activities."
This statement is effective for 1996 and requires the  recognition of a separate
asset for the rights to service mortgage loans for others.  The Company does not
service  mortgage  loans for others and will  therefore  not be impacted by this
statement.
    

SFAS No. 123,  "Accounting for Stock-Based  Compensation"  was issued in October
1995 and must be adopted by the Company effective January 1, 1996. SFAS No. 123,
requires entities that have employee stock option plans to estimate the value of
grants awarded to employees and disclose, in a pro forma footnote, the impact on
the entities'  earnings per share as if the estimated option value were expensed
over the vesting period of the grants.  Adoption of the disclosure  requirements
of this new accounting standard will not have an impact on the Company's results
of operations or financial condition.
































                                       76
<PAGE>
3:       SECURITIES

Information relative to the Bank's securities portfolio at December 31, 1995 and
1994 is as follows:
<TABLE>
<CAPTION>    
                                                                        Gross
                                                        Gross        Unrealized      Estimated
                                       Amortized       Unrealized     Amortized        Market
                                         Cost           Gains          Losses          Value
                                    ------------   ------------    ------------    ------------
<S>                                 <C>            <C>             <C>             <C>
1995
AVAILABLE FOR SALE
U.S. Treasury Securities ........   $  3,543,131   $     12,088    $       --      $  3,555,219
U.S. Government Agency Securities        791,688           --              (350)        791,338
Mortgaged-Backed Securities .....        525,452          2,729            --           528,181
                                    ------------   ------------    ------------    ------------
                                    $  4,860,271   $     14,817    $       (350)   $  4,874,738
                                    ============   ============    ============    ============
                                     

HELD TO MATURITY
U.S. Treasury Securities ........   $  6,263,561   $     50,008    $     (3,412)   $  6,310,157
U.S. Government Agency Securities      6,094,722         37,156          (5,265)      6,126,613
Other Securities ................        496,147         10,728            --           506,875
Mortgage-Backed Securities ......      1,726,393           --           (20,897)      1,705,496
                                    ------------   ------------    ------------    ------------
                                    $ 14,580,823   $     97,892    $    (29,574)   $ 14,649,141
                                    ============   ============    ============    ============
                                    

1994
AVAILABLE FOR SALE
U.S. Treasury Securities ........   $  1,244,970   $       --      $    (13,238)   $  1,231,732
U.S. Government Agency Securities      1,505,934           --           (22,841)      1,483,093
Mortgage-Backed Securities ......        781,503           --           (22,377)        759,126
                                    ------------   ------------    ------------    ------------

                                    $  3,532,407   $       --      $    (58,456)   $  3,473,951
                                    ============   ============    ============    ============
                                     

HELD TO MATURITY
U.S. Treasury Securities ........   $ 10,451,824   $       --      $   (121,871)   $ 10,329,953
U.S. Government Agency Securities      4,337,200           --           (24,493)      4,312,707
Other Securities ................      1,293,804           --           (21,996)      1,271,808
Mortgage-Backed Securities ......      2,008,335           --          (110,115)      1,898,220
                                    ------------   ------------    ------------    ------------

                                    $ 18,091,163   $       --      $   (278,475)   $ 17,812,688
                                    ============   ============    ============    ============
                                     

</TABLE>



                                       77
<PAGE>
In  October,   1995,  the  Financial   Accounting   Standards  Board  issued  an
interpretation which permitted companies to make a one-time  reclassification of
any portion of the held to maturity debt security portfolio without tainting the
remaining  held  to  maturity  portfolio.  In  connection  therewith,  the  Bank
transferred  securities  with an amortized  cost of $2,051,775  from the held to
maturity  portfolio to the  available for sale  portfolio.  The Bank recorded an
unrealized holding gain of $7,444 associated with the securities transferred.

The amortized  cost and  estimated  value of securities at December 31, 1995, by
contractual maturity, are shown in the following table for securities to be held
to  maturity  and  available  for sale.  Expected  maturities  will  differ from
contractual  maturities  because  borrowers may have the right to call or prepay
obligations with or without call or prepayment penalties.
<TABLE>
<CAPTION>
                                         Amortized                Estimated
                                           Cost                   Market Value
                                       ------------              ------------
<S>                                    <C>                       <C>
AVAILABLE FOR SALE
Due in 1 year or less                  $  4,334,818              $  4,346,557
Mortgage-Backed Securities                  525,453                   528,181
                                       ------------              ------------
                                       $  4,860,271              $  4,874,738
                                       ============              ============
                                        

HELD TO MATURITY
Due in 1 year of less                  $  3,352,200              $  3,355,633
Due after 1 year through 5 years          9,502,231                 9,588,012
Mortgage-Backed Securities                1,726,392                 1,705,496
                                       ------------              ------------
                                       $ 14,580,823              $ 14,649,141
                                       ============              ============
                                        
</TABLE>
At December 31, 1995, securities having a book value of approximately $2,028,000
were pledged to secure  public  deposits  and for other  purposes as required by
law.



















                                       78
<PAGE>
4:       LOANS

At  December  31,  1995  and  1994,  the  composition  of  outstanding  loans is
summarized as follows:
<TABLE>
<CAPTION>
                                      1995                      1994
                                  ------------              ------------
<S>                               <C>                       <C>
Secured by Real Estate       
  Residential Mortgage            $ 21,466,489              $ 17,507,136
  Commercial Mortgage               15,700,266                12,825,013
  Construction                       2,812,000                 3,234,618
Commercial & Industrial             12,554,205                 7,525,585
Loans to Individuals                 7,611,468                 4,372,675
                                  ------------              ------------
                                  $ 60,144,428              $ 45,465,027
                                  ============              ============
                                   
</TABLE>
There were no loans  restructured  during 1995 or 1994. There were no loans past
due ninety days or more as to principal or interest or in a  non-accrual  status
as of December 31, 1995 and 1994. Loans to Executive  officers totalled $147,984
at December  31,  1995 and  $144,280 at  December  31,  1994,  all of which were
current as to principal and interest.  There were no loans to Directors or their
affiliated interests.
   
During  1995,  the  Bank  adopted  the  provisions  of  Statement  of  Financial
Accounting  Standards No. 114 "Accounting by Creditors for Impairment of a Loan"
(SFAS No. 114) and SFAS No. 118,  "Accounting  by Creditors for  Impairment of a
Loan - Income  Recognition and Disclosures," as of January 1, 1995. SFAS No. 114
requires that certain  impaired  loans be measured based on the present value of
expected future cash flows discounted at the loans original  effective  interest
rate. As a practical  expedient,  impairment  may be measured based on the loans
observable  market  price or the fair  value  of the  collateral  if the loan is
collateral  dependent.  When the measure of the  impaired  loan is less than the
recorded  investment in the loan, the impairment is recorded through a valuation
allowance.   This   statement   is   not   applicable   to   large   groups   of
smaller-homogeneous  loans,  such as  residential  mortgage  loans and  consumer
loans, which are collectively evaluated for impairment.

A loan is  considered  to be impaired  when it is probable that the Bank will be
unable to collect all amounts due according to the contractual terms of the loan
agreement. These loans consist  primarily of  non-accrual  loans but may include
performing  loans to the extent that  situations  arise  which would  reduce the
probability of collection in accordance with the contractual terms.

The Bank had  previously  measured the  allowance for possible loan losses using
methods  similar to those  prescribed  in SFAS No.  114. As a result of adopting
these statements,  no additional allowance for possible loan losses was required
and there is no impact on the comparability of years prior to 1995.

As of December 31, 1995 the Bank had no loans which were deemed impaired.

Interest payments received on impaired loans will be recorded as interest income
unless collection of the remaining recorded investment is doubtful at which time
payments received will be recorded as reductions of principal.
    
                                       79
<PAGE>
5:       ALLOWANCE FOR POSSIBLE LOAN LOSSES

The allowance for possible loan losses is based on estimates and ultimate losses
may vary from the current estimates.  These estimates are reviewed periodically,
and as  adjustments  become  necessary,  they are reflected in operations in the
period in which they become  known.  An analysis of the  allowance  for possible
loan losses is as follows:
<TABLE>
<CAPTION>
                                             1995           1994         1993
                                          ---------     ---------     ---------
<S>                                       <C>           <C>           <C>
Balance at January 1, ................    $ 372,062     $ 231,035     $ 107,000
Provision Charged to Operations ......      206,000       156,000       130,000
Charge Offs ..........................      (51,043)      (15,846)       (5,965)
Recoveries ...........................         --             873          --
                                          ---------     ---------     ---------

Balance at December 31, ..............    $ 527,019     $ 372,062     $ 231,035
                                          =========     =========     =========
</TABLE>
6:       PREMISES AND EQUIPMENT

Premises and equipment consists of the following at December 31, 1995 and 1994:
<TABLE>
<CAPTION>
                                                      1995               1994
                                                 -----------        -----------
<S>                                              <C>                <C>                                              
Premises & Improvements ..................       $   187,322        $   188,775
Furniture & Equipment ....................           700,548            573,063
Construction in Progress .................           227,451               --
                                                 -----------        -----------

                                                   1,115,321            761,838
                                                 -----------        -----------

Less: Accumulated Depreciation ...........          (399,106)          (311,218)
                                                 -----------        -----------
                                                 $   716,215        $   450,620
                                                 ===========        ===========
</TABLE>
















                                       80
<PAGE>
7:       OTHER EXPENSE

The major components of other expense are as follows:
<TABLE>
<CAPTION>

                                                  1995        1994        1993
                                                --------    --------    --------
<S>                                             <C>         <C>         <C>                                            
Data Processing Services ...................    $131,038    $111,272    $ 99,020
Marketing & Business Development ...........      94,597      73,682      49,840
Stationery Forms & Supplies ................      80,453      62,144      60,055
Insurance ..................................      62,773      65,539      58,543
Amortization of Organizational Costs .......      41,340      41,340      38,220
Legal, Examination & Accounting ............      83,847      90,857      67,027
FDIC Insurance Assessment ..................      74,332     110,153      66,467
Other, Net .................................     242,555     178,778     138,687
                                                --------    --------    --------
                                                $810,935    $733,765    $577,859
                                                ========    ========    ========
                                                 
</TABLE>
8:       COMMITMENTS AND CONTINGENCIES

The Bank leases its banking  facilities  under operating  leases which expire in
1996 and  2004,  but which  contain  certain  renewal  options.  The  Somerville
facilities are leased from a partnership consisting of all but one of the Bank's
Directors and two  non-director  shareholders.  As of December 31, 1995,  future
minimum rental  payments,  including the renewal  options under these leases for
the subsequent five years are as follows:


          1996                                         $ 261,286
          1997                                         $ 263,178
          1998                                         $ 271,146
          1999                                         $ 273,194
          2000                                         $ 275,248


The above amounts  represent  minimum  rentals not adjusted for possible  future
increases due to escalation  provisions and assumes that all option periods will
be  exercised  by the Bank.  Rent  expenses  aggregated  $153,618,  $139,808 and
$132,734, for the years ended December 31, 1995, 1994 and 1993, respectively.
   
The Bank had  outstanding  commitments to extend credit of 9,177,000 at December
31, 1995 and  $7,168,000 at December 31, 1994.  Commitments to extend credit are
agreements  to  lend to a  customer  as long as  there  is no  violation  of any
condition  established  in  the  contract.   Commitments  generally  have  fixed
expiration dates or other termination  clauses and may require payment of a fee.
Since a portion of the  commitments  are expected to expire  without being drawn
upon, the total  commitment  amounts do not  necessarily  represent  future cash
requirements.  The  Bank  evaluates  each  customer's  credit  worthiness  on  a
case-by-case  basis. The amount of collateral  obtained,  if deemed necessary by
the Bank upon extension of credit, is based on management's credit evaluation of
the customer.  There is no material  difference  between the notional amount and
estimated  fair value of  off-balance  sheet  unfunded  loan  commitments  as of
December 31, 1995.
    
                                       81
<PAGE>
9:       BENEFIT PLAN

The Bank has a 401(K) Savings Plan covering  substantially all employees.  Under
the terms of the Plan, the Bank will match 50% of an employee's contribution, up
to 6% of the  employee's  salary.  Employees  become  fully vested in the Bank's
contribution after five years of service. The Bank contributed $19,159,  $12,700
and $3,600 to the Plan in 1995, 1994 and 1993, respectively.

10:      INCOME TAXES

The components of the provision  (benefit) for income taxes in 1995 and 1994 are
as follows:

There was no provision for income taxes in 1993.
<TABLE>
<CAPTION>

                                                   1995                  1994
                                                ---------             ---------
   
<S>                                             <C>                   <C>
  Federal   
     Current .......................            $ 239,708             $  18,170
     Deferred ......................              122,338              (325,922)
  State.............................               61,344                  --
                                                ---------             ---------
                                                $ 423,390             $(307,752)
                                                =========             ========= 
</TABLE>
                                                     
Deferred  income taxes are provided for the  financial  differences  between the
financial   reporting  basis  and  the  tax  basis  of  the  Bank's  assets  and
liabilities.  Cumulative temporary differences at December 31, 1995 and 1994 are
as follows:
   
<TABLE>
<CAPTION>
                                                          1995           1994
                                                      ---------       ---------
<S>                                                   <C>             <C>                                              
Net Operating Loss Carry Forward...............       $    --         $ 160,618
Start-up and Organization Costs ...............          27,309          60,420
Depreciation ..................................           2,219         (13,176)
Accretion of Securities Discount ..............          (5,708)         (8,493)
Provision for Possible Loan Losses ............         179,774         126,553
                                                      ---------       ---------
Deferred Tax Asset, Net .......................       $ 203,594       $ 325,922
                                                      =========       =========
</TABLE>









                                       82
<PAGE>
A reconciliation of income taxes calculated at the U.S. statutory rate of 34% to
the actual income tax provision (benefit) is as follows:

<TABLE>
<CAPTION>
                                           1995          1994           1993
                                        ---------      ---------      ---------
<S>                                     <C>            <C>            <C>
Statutory provision (benefit) .....     $ 369,446      $ 176,596      ($ 23,402)

State taxes on income, net
  of Federal tax benefit ..........        61,344           --             --

(Reversal) establishment of
  valuation allowance on deferred
  tax asset .......................          --         (473,453)        23,402

Other .............................        (7,390)       (10,895)          --
                                        ---------      ---------      ---------
                                        $ 423,390      ($307,752)     $    --
                                        =========      =========      =========
</TABLE>
During 1994, the Bank achieved  income before taxes of  approximately  $519,000.
The Bank's  forecast  for 1995 is for  continued  profitablility.  Based on this
profitability,  the Bank will utilize its net operating loss  carryforwards over
the next few years.

As such,  under the new accounting  standard for income taxes, the Bank reversed
its valuation allowance and recognized substantially all of a net benefit during
the year ended December 31, 1994.
    
11:      COMMON STOCK

During 1995,  there were no options  granted under the Bank's stock option plan.
During  1994,  the Bank  granted an  aggregate  of 12,000  options  each for the
purchase  of its  common  stock  to two  executive  officers.  The  options  are
exercisable  over a five-year  period at a price of $8.33 per share.  No options
were exercised in 1995 or 1994.

12:      CAPITAL REQUIREMENTS

Under the FDIC Improvement Act of 1991, banks are required to maintain a minimum
ratio of total capital to risk  weighted  assets of 8% of which at least 4% must
be in the form of Tier 1 capital (primarily  shareholders equity) and a leverage
ratio of 4%. At December 31, 1995, the Bank had a ratio of total capital to risk
weighted  assets of 14.28% of which 13.46% was in the form of Tier 1 capital and
a leverage ratio of 9.50%.

13:      ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS

Statement of Financial  Accounting  Standards  No. 107,  "Disclosure  about Fair
Value  of  Financial   Instruments,"  requires  the  disclosure  of  fair  value
information  about  financial  instruments,  whether  or not  recognized  in the
balance sheet, for which it is practicable to estimate value.




                                       83
<PAGE>
The fair value of a financial  instrument is the amount at which the  instrument
could be exchanged in a current transaction between willing parties,  other than
a forced or  liquidation  sale. It is the Bank's intent and general  practice to
hold  its  financial  instruments  to  maturity  and not to  engage  in  trading
activities.  Therefore,  significant  estimations  were used by the Bank for the
purposes of this disclosure.

Estimated fair values have been  determined by the Bank using the best available
data  and  estimation  methodology  suitable  for  each  category  of  financial
instruments and are as follows:

For short term  investments,  such as cash and cash  equivalents  and short term
deposits, the carrying amount is a reasonable estimate of fair value.

                                           Fair Value                Book Value

Cash and Cash Equivalents                $  7,984,940              $  7,984,940
                                         ------------              ------------

For  securities  held  in  the  Bank's  investment  portfolio,  fair  value  was
determined by reference to quoted market prices as of December 31, 1995.

                                           Fair Value                Book Value

Available for Sale Securities            $  4,874,738              $  4,860,271
                                         ------------              ------------
   
Held to Maturity Securities              $ 14,649,141              $ 14,580,823
                                         ------------              ------------
For long term assets and  liabilities,  such as loans and  deposits,  the Bank's
policy is to hedge its interest rate  exposure on deposits  with earning  assets
with matching  maturities.  Fair value of loans were estimated using the percent
value of future cash flows expected to be received. Loan rates currently offered
by the Bank were used in determining  the  appropriate  discount rate.  Deposits
with stated  maturities  have been valued using a present value  discounted cash
flow with a discount rate approximating  current market for similar  maturities.
Deposits  with no stated  maturities  have an estimated  fair value equal to the
amount payable on demand.
    
                                           Fair Value                Book Value

Loans, Net                               $ 60,612,000              $ 60,144,428
                                         ------------              ------------
Deposits                                 $ 80,039,000              $ 79,679,792
                                         ------------              ------------













                                       84
<PAGE>
                                  (Letterhead)
                              ARTHUR ANDERSEN LLP

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


                               


To the Shareholders and Board of Directors of SVB Financial Services, Inc.

We have audited the  accompanying  consolidated  statements  of condition of SVB
Financial  Services,  Inc.  (a New  Jersey  corporation)  and  subsidiary  as of
December 31, 1995 and 1994 and the related statements of operations,  changes in
shareholders'  equity and cash  flows for each of the three  years in the period
ended December 31, 1995. These financial  statements are the  responsibility  of
the Company's  management.  Our responsibility is to express an opinion on these
financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  financial  position of SVB  Financial
Services,  Inc. and subsidiary as of December 31, 1995 and 1994, and the results
of their  operations  and their  cash  flows for each of the three  years in the
period ended December 31, 1995 in conformity with generally accepted  accounting
principles.



                                          ARTHUR ANDERSEN LLP


Princeton, New Jersey
January 18, 1996
(Except with respect to the matter
discussed in Note 1, as to which
the date is September 3,1996)













                                       85
<PAGE>







                                 200,000 SHARES
                 
                 
                 
                 
                 
                 
                                   PROSPECTUS
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                 
                                     , 1996
                 






















                                      86
<PAGE>
No person is authorized to give any information or make any representation other
than as  contained  in this  Prospectus  and,  if  given  or  made,  such  other
information or representations must not be relied upon as having been authorized
by the  Company.  This  Prospectus  does  not  constitute  an offer to sell or a
solicitation  of an offer to buy any of the  securities  offered  hereby  to any
person in any  jurisdiction  where such offer  would be  unlawful.  Neither  the
delivery  of this  Prospectus  nor any  sale  made  hereunder  shall  under  any
circumstances  create  any  implications  that  there  had been no change in the
affairs of the Company since any of the dates of which  information is furnished
herein or since the date hereof.


                                                                

                                TABLE OF CONTENTS
                          SVB FINANCIAL SERVICES, INC.
                                          

                  Available Information.......................
                  Prospectus Summary..........................
                  Selected Consolidated Financial Data........
                  Investment Considerations...................
                  The Offering................................
                  Use of Proceeds.............................
                  Dilution....................................
                  Management's Discussion and Analysis
                   of Financial Condition and Results
                   of Operations.............................
                  Disclosure Regarding Indemnification........
                  Business....................................
                  Supervision and Regulation..................
                  Management..................................
                  Description of Securities...................
                  Capitalization..............................
                  Legal Matters...............................
                  Experts.....................................
                  Index to Consolidated Financial Statements..
                  Consolidated Financial Statements...........


                                                                

















                                       87
<PAGE>

                PART II - INFORMATION NOT REQUIRED IN PROSPECTUS 

Item 24. Indemnification of Directors and Officers

(a) Section 14A:3-5 of the New Jersey Revised Statutes, as amended,  provides as
follows:

                  (1) As used in this section.

                           (a) "Corporate  agent" means any person who is or was
                  a director,  officer,  employee  or agent of the  indemnifying
                  corporation or of any constituent  corporation absorbed by the
                  indemnifying  corporation in a consolidation or merger and any
                  person who is or was a director, officer, trustee, employee or
                  agent of any other enterprise,  serving as such at the request
                  of the  indemnifying  corporation,  or of nay such constituent
                  corporation, or the legal representative of any such director,
                  officer, trustee, employee or agent;

                           (b) "Other  enterprise" means any domestic or foreign
                  corporation,  other than the indemnifying  corporation and any
                  partnership,  joint  venture,  sole  proprietorship,  trust or
                  other  enterprise,  whether  or not for  profit,  served  by a
                  corporate agent;

                           (c) "Expenses" means reasonable costs,  disbursements
                  and counsel fees;

                           (d)  "Liabilities"  means amounts paid or incurred in
                  satisfaction of settlements, judgments, fines and penalties;

                           (e)  "Proceeding"  means any pending,  threatened  or
                  completed  civil,  criminal,   administrative  or  arbitrative
                  action,  suit or  proceeding,  and any appeal  therein and any
                  inquiry or investigation which could lead to such action, suit
                  or proceeding; and

                           (f)   References  to  "other   enterprises"   include
                  employee  benefit  plans,  references  to "fines"  include any
                  excise taxes  assessed on a person with respect to an employee
                  benefit plan; and references to "serving at the request of the
                  indemnifying  corporation"  include any service as a corporate
                  agent which  imposes  duties on, or involves  services by, the
                  corporate agent with respect to an employee  benefit plan, its
                  participants, or beneficiaries; and a person who acted in good
                  faith and in a manner the person reasonably  believed to be in
                  the  interest  of the  participants  and  beneficiaries  of an
                  employee  benefit  plan  shall be  deemed  to have  acted in a
                  manner "not opposed to the best interests of the  corporation"
                  as referred to in this section.







                                       88
<PAGE>
                  (2) Any  corporation  organized  for  any  purpose  under  any
                  general or special  law of this State  shall have the power to
                  indemnify  a  corporate   agent   against  his   expenses  and
                  liabilities in connection  with any  proceeding  involving the
                  corporate  agent by reason of his being or having  been such a
                  corporate agent, other than a proceeding by or in the right of
                  the corporation, if

                           (a) such corporate agent acted in good faith and in a
                  manner he  reasonably  believed to be in or not opposed to the
                  best interests of the corporation; and

                           (b) with  respect to any  criminal  proceeding,  such
                  corporate agent had no reasonable cause to believe his conduct
                  was unlawful.  The  termination of any proceeding by judgment,
                  order,   settlement,   conviction  or  upon  a  plea  of  nolo
                  contendere  or its  equivalent,  shall not of itself  create a
                  presumption  that  such  corporate  agent  did  not  meet  the
                  applicable  standards  of  conduct  set  forth  in  paragraphs
                  14A:3-5(2)(a) and 14A:3- 5(2)(b).

                  (3) Any  corporation  organized  for  any  purpose  under  any
                  general or special  law of this State  shall have the power to
                  indemnify a corporate agent against his expenses in connection
                  with any  proceeding by or in the right of the  corporation to
                  procure a judgment in its favor which  involves the  corporate
                  agent by reason of his  being or  having  been such  corporate
                  agent, if he acted in good faith and in a manner he reasonably
                  believed to be in or not opposed to the best  interests of the
                  corporation.  However,  in such proceeding no  indemnification
                  shall be provided in respect of any claim,  issue or matter as
                  to which such  corporate  agent shall have been adjudged to be
                  liable to the corporation,  unless and only to the extent this
                  the Superior  Court or the court in which such  proceeding was
                  brought  shall  determine  upon  application  that despite the
                  adjudication of liability, but in view of all circumstances of
                  the  case,  such  corporate  agent is  fairly  and  reasonably
                  entitled to indemnity for such expenses as the Superior  Court
                  or such other court shall deem proper.

                  (4) Any  corporation  organized  for  any  purpose  under  any
                  general  or  special  law of  this  State  shall  indemnify  a
                  corporate  agent  against  expenses  to the  extent  that such
                  corporate agent has been successful on the merits or otherwise
                  in any proceeding  referred to in  subsections  14A:3-5(2) and
                  14A:3-5(3)  or in  defense  of  any  claim,  issue  or  matter
                  therein.

                  (5)  Any  indemnification  under  subsection  14A:3-5(2)  and,
                  unless ordered by a court, under subsection  14A:3-5(3) may be
                  made by the corporation  only as authorized in a specific case
                  upon a  determination  that  indemnification  is proper in the
                  circumstances  because the corporate  agent met the applicable
                  standard  of conduct  set forth in  subsection  14A:3-5(2)  or
                  subsection  14A:3-5(3).   Unless  otherwise  provided  in  the
                  certificate of  incorporation  or bylaws,  such  determination
                  shall be made

                                       89
<PAGE>
                           (a) by the board of directors or a committee thereof,
                  acting by a majority vote of a quorum  consisting of directors
                  who  were  not  parties  to  or  otherwise   involved  in  the
                  proceeding; or

                           (b) if such a quorum is not  obtainable  or,  even if
                  obtainable  and  such  quorum  of the  board of  directors  or
                  committee by a majority vote of the disinterested directors so
                  directs,  by independent legal counsel,  in a written opinion,
                  such counsel to be designated by the board of directors; or

                  (6) Expenses  incurred by a corporate agent in connection with
                  a proceeding may be paid by the  corporation in advance of the
                  final  disposition  of the  proceeding  and  authorized by the
                  board of  directors  upon receipt of an  undertaking  by or on
                  behalf of the corporate agent to repay such amount if it shall
                  ultimately  be  determined  that  he  is  not  entitled  to be
                  indemnified as provided in this section.

                  (7) (a) If a corporation upon application of a corporate agent
                  has failed or refused to provide  indemnification  as required
                  under  subsection  14A:3-5(4) or permitted  under  subsections
                  14A:3-5(2),  14A:3-5(3) and 14A:3-5(6),  a corporate agent may
                  apply  to  court  for  an  award  of  indemnification  by  the
                  corporation, and such court

                                   (i) may award  indemnification  to the extent
                           authorized   under    subsections    14A:3-5(2)   and
                           14A:3-5(3)  and shall  award  indemnification  to the
                           extent   required   under   subsection    14A:3-5(4),
                           notwithstanding any contrary  determination which may
                           have been made under subsection 14A:3-5(5); and

                                   (ii) may  allow  reasonable  expenses  to the
                           extent  authorized  by, and subject to the provisions
                           of,  subsection  14A:3-5(6),  if the court shall find
                           that the  corporate  agent  has by his  pleadings  or
                           during the course of the  proceeding  raised  genuine
                           issues of fact or law.

                           (b) Application for such indemnification may be made

                                   (i) in the civil action in which the expenses
                           were or are to be incurred or other  amounts  were or
                           are to be paid; or

                                   (ii)  to the  Superior  Court  in a  separate
                           proceeding. If the application is for indemnification
                           arising  out of a civil  action,  it shall  set forth
                           reasonable  cause for the failure to make application
                           for such relief in the action or  proceeding in which
                           the  expenses  were or are to be  incurred  or  other
                           amounts were or are to be paid.





                                       90
<PAGE>

                                   The   application   shall   set   forth   the
                           disposition   of   any   previous   application   for
                           indemnification  and shall be made in such manner and
                           form as may be  required by the  applicable  rules of
                                      
                           court or, in the absence thereof, by direction of the
                           court to which it is made. Such application  shall be
                           upon  notice to the  corporation.  The court may also
                           direct that  notice  shall be given at the expense of
                           the  corporation to the  shareholders  and such other
                           persons as it may  designate in such manner as it may
                           require.

                  (8) The  indemnification  and advancement of expenses provided
                  by or  granted  pursuant  to the  other  subsections  of  this
                  section  shall not include  any other  rights,  including  the
                  right  to be  indemnified  against  liabilities  and  expenses
                  incurred in proceedings by or in the right of the corporation,
                  to which a corporate agent may be entitled under a certificate
                  of incorporation,  bylaw, agreement, vote of shareholders,  or
                  otherwise,  provided that no indemnification  shall be made to
                  or on behalf of a corporate agent if a judgment or other final
                  adjudication  adverse to the corporate agent  establishes that
                  his acts or omissions

                           (a)  were in  breach  if his duty of  loyalty  to the
                  corporation or its shareholders,  as defined in subsection (3)
                  of N.J.S.  14A:2-7,  (b) were not in good faith or  involved a
                  knowing  violation  of law or (c)  resulted  in receipt by the
                  corporate agent of an improper personal benefit.

                  (9) Any  corporation  organized  for  any  purpose  under  any
                  general or special  law of this State  shall have the power to
                  purchase  and maintain  insurance  on behalf of any  corporate
                  agent against any expenses  incurred in any proceeding and any
                  liabilities  asserted  against  him by  reason of his being or
                  having been a corporate agent,  whether or not the corporation
                  would have the power to indemnify  him against  such  expenses
                  and  liabilities  under the  provisions of this  section.  The
                  corporation may purchase such insurance from or such insurance
                  may be reinsured  in whole or in part by, an insurer  owned by
                  or otherwise  affiliated with the corporation,  whether or not
                  such insurer does business with other insureds.

                  (10) The powers  granted by this  section may be  exercised by
                  the corporation,  notwithstanding the absence of any provision
                  in its certificate of incorporation or bylaws  authorizing the
                  exercise of such powers.









                                       91
<PAGE>

                  (11)  Except  as  required  by   subsection   14A:3-5(4),   no
                  indemnification  shall  be  made  or  expenses  advanced  by a
                  corporation under this action,  and none shall be ordered by a
                  court, if such action would be  inconsistent  with a provision
                  of the certificate of incorporation,  a bylaw, a resolution of
                  the board of directors or of the shareholders, an agreement or
                  other proper  corporate  action,  in effect at the time of the
                  accrual  of  the  alleged  cause  of  action  asserted  in the
                  proceeding,  which prohibits,  limits or otherwise  conditions
                  the exercise of  indemnification  powers by the corporation or
                  the rights of  indemnification  to which a corporate agent may
                  be entitled.

                  (12) This section does not limit a corporation's  power to pay
                  or  reimburse  expenses  incurred  by  a  corporate  agent  in
                  connection with the corporate agent's  appearance as a witness
                  in a  proceeding  at a time when the  corporate  agent has not
                  been made a party to the proceeding.

         (b)      The Bylaws of the Company provide as follows:


                                  ARTICLE VIII

                                 Indemnification 

         Section 1. Indemnification. Subject to the provisions of Section 3, any
person  who  was or is a  party  or is  threatened  to be  made a  party  to any
threatened, pending or contemplated action, suit or proceedings,  whether civil,
criminal,  administrative  or  investigative,  by  reason  of the fact that such
person is or was a director or officer of the Corporation,  or is or was serving
at the request of the Corporation as a director,  officer, employee, trustee, or
agent of  another  corporation,  partnership,  joint  venture,  trust,  employee
benefit  plan or other  enterprise,  shall  be  indemnified  by the  Corporation
against expenses (including attorneys' fees), judgments, fines, excise taxes and
amounts paid in settlement  actually and  reasonably  incurred by such person in
connection with such action,  suit or proceeding to the full extent permitted by
the  laws  of  the  State  of New  Jersey  as in  effect  at the  time  of  such
indemnification.

         Section 2. Advances. Subject to the provisions of Section 3, any person
claiming  indemnification  within  the scope of Section 1 shall be  entitled  to
advances  from the  corporation  for payment of the  expenses to defend  actions
against such person in the manner and to the full extent  permissible  under the
laws  of  the   State  of  New   Jersey  as  in  effect  at  the  time  of  such
indemnification.











                                       92
<PAGE>
         Section 3. Procedure.  Any  indemnification  under Section 1 or advance
under  Section  2 may be made  by the  corporation  in the  specific  case  upon
findings  and  a  determination   that   indemnification  is  proper  under  the
circumstances. Such determination shall be made (a) by the Board of Directors or
a  committee  thereof,  acting  by a  majority  vote of a quorum  consisting  of
directors who were not parties to or otherwise  involved in the  proceeding,  or
(b) if such a quorum is not  obtainable,  or, even if obtainable and such quorum
of the Board of Directors or committee by a majority  vote of the  disinterested
directors so directs,  by independent  legal counsel  designated by the Board of
Directors in a written opinion, or (c) by the shareholders.

         Section 4. Other Rights. The indemnification  provided by these By-Laws
shall  not be  deemed  exclusive  of any other  rights  to which  those  seeking
indemnification may be entitled under any insurance or other agreement,  vote of
shareholders  or  disinterested  directors,  or otherwise  both as to actions in
their official  capacity and as to actions in another  capacity while holding an
office, and shall continue as to a person who has ceased to be a corporate agent
and shall inure to the benefit of the legal representation of such a person.

         Section 5. Insurance.  The Corporation  shall have the power, but shall
not be obligated, to purchase and maintain insurance on behalf of any person who
is or was a director,  officer,  employee,  trustee, or agent of the Corporation
against any expenses  incurred in any  proceeding and any  liabilities  asserted
against him or her and  incurred  by him or her in any such  capacity or arising
out of his or her status as such,  whether or not the Corporation would have the
power to indemnify  him or her against such expenses and  liabilities  under the
provisions of these By-Laws.































                                       93
<PAGE>
Item 25.  Other Expenses of Issuance and Distribution

         Item                                          Amount

Securities and Exchange Commission
  filing fee                                          $  896.56 
Blue Sky (e)                                           2,500.00
Legal (e)                                             22,000.00
Accounting (e)                                        20,000.00
Postage (e)                                            1,000.00
Printing (e)                                           5,000.00
Advertising & Marketing (e)                            8,603.44
                                                     ----------
                                   TOTAL             $60,000.00

(e) Estimated


Item 26. Recent Sales of Unregistered Securities

         As of June 30,  1996,  there were sold a total of 121,285  unregistered
shares within the three year period prior to that date.

         In connection  with the Bank's issuance of common stock in May of 1993,
warrants  were granted  which  entitled the holders to receive in the  aggregate
127,535  shares of common  stock in exchange  for a $10  payment per share.  The
warrants were exercisable  through March 1, 1995. The warrants exercised in each
year totaled 50 in 1993,  3,400 in 1994 and 117,835 in 1995 for total of 121,285
shares.

         There were no professional  underwriters  used in this issuance and the
securities were sold to existing shareholders.

         These securities were sold without prior  registration in reliance upon
Section  3(a)(2) of the  Securities  Act of 1933,  as amended (the "Act").  That
provision  exempts certain classes of securities from the provisions of the Act,
including: "...any security issued or guaranteed by any bank;".

         That same  section  defines  "bank" as "...any  national  bank,  or any
banking institution organized under the laws of any state...."

         The unregistered  warrants and shares of common stock were those of the
Bank, which is a New Jersey  chartered  commercial  bank.  Accordingly,  Section
3(a)(2) applies and no registration was required.














                                       94
<PAGE>
Item 27.  Exhibits

         The following table lists all exhibits to the  Registration  Statement.
Several  exhibits are  incorporated  by reference  to a  registration  statement
previously filed by the Registrant, as more fully set forth below:
   
Exhibit       Description       

3.1           Certificate of Incorporation                     To be filed by
              of SVB Financial Services, Inc.                    Amendment

3.2           By-Laws of SVB Financial                         To be filed by
              Services, Inc.                                     Amendment   
                                                               
4.1           Specimen Stock Certificate                       To be filed by
                                                                 Amendment   

4.2           Pages 3, 4, 5, 6, 7, 8, 9, 10                    Page II - 4
              and 11 from Certificate of
              Incorporation of SVB Financial
              Services, Inc. defining rights
              of shareholders

4.3           Pages 1, 2, 3, 9, 10, 11, 14                     Page II - 5
              and 15 from the By-Laws of
              SVB Financial Services, Inc.

5.1           Opinion of Counsel                               Page II - 6

10.1          Employment Agreements                            To be filed by
                                                                 Amendment   

10.2          Leases for Offices of the                        P
              Bank and the Company

21            Subsidiary of Registrant                         Page II - 8

23            Consent of Experts and Counsel                   Page II - 9

27            Financial Data Schedule                          Page II - 10

99            Subscription Agreement                           Page II - 11

    










                                        



                                       95
<PAGE>
Item 28.  Undertakings

         The Company hereby undertakes as follows:

         1. The  Company  shall  file,  during  any period in which it offers or
sells securities, a post-effective amendment to this registration statement to:

                  (a) include any prospectus required by Section 10(a)(3) of the
Securities Act;

                  (b)  reflect  in the  prospectus  any  facts or  events  which
individually or together, represent fundamental change in the information in the
registration  statement;  and  notwithstanding  the  foregoing,  any increase or
decrease  in volume of  securities  offered  (if the total  value of  securities
offered would not exceed that which was  registered)  and any deviation from the
low or high end of the estimated  maximum offering range may be reflected in the
form of prospectus filed with the Commission  pursuant to Rule 424(b) if, in the
aggregate,  the  changes in the volume  and price  represent  no more than a 20%
change in the maximum aggregate  offering price set forth in the "Calculation of
the Registration Fee" table in the effective registration statement;

                  (c) include any additional or changed material  information on
the plan of distribution.

         2. The Company shall,  for  determining  liability under the Securities
Act, treat each post-effective  amendment as a new registration statement of the
securities  offered,  and the offering of the  securities at that time to be the
initial bona fide offering.

         3. The Company  shall file a  post-effective  amendment  to remove from
registration  any  of the  securities  that  remain  unsold  at  the  end of the
offering.
   
         4.  Insofar  as  indemnification  for  liabilities  arising  under  the
Securities  Act of 1933 (the "Act") may be permitted to directors,  officers and
controlling  persons of the Company  pursuant to the  foregoing  provisions,  or
otherwise,  the Company has been advised  that in the opinion of the  Securities
and  Exchange  Commission,  such  indemnification  is against  public  policy as
expressed in the Act and is, therefore, unenforceable.
    


















                                       96
<PAGE>
                                   SIGNATURES

In  accordance  with  the  requirements  of  the  Securities  Act of  1933,  the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form SB-2 and has authorized this registration
statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized, on September , 1996.


Dated: October 25, 1996                          SVB FINANCIAL SERVICES, INC.


                                               By: /s/ Keith B. McCarthy
                                                   -------------------------
                                                   Keith B. McCarthy,
                                                   Treasurer


In  accordance  with  the  requirements  of the  Securities  Act of  1933,  this
registration  statement has been signed by the  following  persons in capacities
and at the dates indicated:
<TABLE>
<CAPTION>
Signature                               Capacity                           Date
- ---------                               --------                           ----
<S>                                 <C>                             <C>                                            
   John K. Kitchen                 Director and                     October 25, 1996  
   ---------------                 Chairman of the Board                                                    
   John K. Kitchen 
                                                                                                            
/s/Robert P. Corcoran              President and Chief              October 25, 1996                     
   ------------------              Executive Officer and                                                             
   Robert P. Corcoran              Director                                                                 
                                                                                                                      
/s/Keith B. McCarthy               Executive V.P. and               October 25, 1996                     
   -----------------               Treasurer                                                                 
   Keith B. McCarthy 
                                                                                                                    
   Bernard Bernstein               Director                         October 25, 1996            
   ----------------- 
   Bernard Bernstein    
                                                                                                         
   Mark S. Gold, MD                Director                         October 25, 1996            
   ----------------  
   Mark S. Gold, MD
                                                                                                                 
   S. Tucker S. Johnson            Director                         October 25, 1996            
   --------------------
   S. Tucker S. Johnson
                                                                                                             
/s/Willem Kooyker                  Director                         October 25, 1996            
   --------------
   Willem Kooyker
                                                                                                                      
/s/Frank Orlando                   Director                         October 25, 1996            
   -------------
   Frank Orlando

                                       97
<PAGE>
<CAPTION>
Signature                               Capacity                           Date
- ---------                               --------                           ----
<S>                                 <C>                             <C>                                            
                                                                                                          
/s/Gilbert E. Pittenger            Director                         October 25, 1996  
   --------------------
   Gilbert E. Pittenger
                                                                                                            
/s/Frederick D. Quick              Director                         October 25, 1996  
   ------------------
   Frederick D. Quick
                                                                                                         
/s/Anthony J. Santye, Jr.          Director                         October 25, 1996  
   ----------------------
   Anthony J. Santye, Jr.
                                                                                                         
/s/G. Robert Santye                Director                         October 25, 1996  
   ----------------
   G. Robert Santye
                                                                                                         
/s/Donald Sciaretta                Director                         October 25, 1996  
   ----------------
   Donald Sciaretta
                                                                                                         
   Herman C. Simonse               Director                         October 25, 1996  
   -----------------
   Herman C. Simonse
                                                                                                 
   Donald R. Tourville             Director                         October 25, 1996 
   -------------------
   Donald R. Tourville              

   Raymond L. Hughes               Director                         October 25, 1996 
   -----------------
   Raymond L. Hughes
</TABLE>






















                                       98


                  III.  A. The  aggregate  number of  shares of stock  which the
Corporation  shall have authority to issue is 10,000,000 shares of stock, with a
par value of $4.17 per share.

                  B. Subject to and in accordance with the provisions of Section
2 of Chapter 7 of Title 14A of the New Jersey  Statutes,  the Board of Directors
of the  Corporation  shall have  authority to divide the authorized but unissued
shares of stock of the  Corporation  into such  classes  or series of stock with
such  designations,  in such numbers and with such relative rights,  preferences
and  limitations  as the  Board  of  Directors  shall  determine.  The  Board of
Directors  shall  also have  authority  to change the  designation  or number of
shares, or the relative rights,  preferences or limitations of the shares of any
theretofore  established  class or series,  no shares of which have been issued.
The Board shall also have power under Sections 1 and 9 of Chapter 7 of Title 14A
of the New Jersey Statutes to create from the authorized but unissued. shares of
stock of the Corporation classes or series of convertible bonds or debentures.

                  C. No holder of any shares of the  Corporation  shall have any
preemptive right to purchase,  subscribe for or otherwise  acquire any shares of
the  Corporation  of any class now or hereafter  authorized,  or any  securities
exchangeable  for or  convertible  into such  shares,  or any  warrants or other
instruments  evidencing  rights  or  options  to  subscribe  for,  purchase,  or
otherwise acquire such shares.

                  IV.  The  Board  of  Directors  of the  Corporation  shall  be
classified  and the  directors  shall be divided into three  classes,  as nearly
equal in number as  possible.  In the  election of directors at the First Annual
Meeting of  Stockholders,  the term of office of the first class shall expire at
the  Second  Annual  Meeting of  Stockholders,  the term of office of the second
class shall expire at the Third Annual Meeting of Stockholders,  and the term of
office  of the  third  class  shall  expire  at the  Fourth  Annual  Meeting  of
Stockholders.  At each Annual  Meeting of  Stockholders  following  such initial
classification and election,  the number of directors equal to the number of the
class whose term  expires at the time of such  meeting  shall be elected to hold
office until the third succeeding Annual Meeting of Stockholders.  Each director
shall hold office  until his  successor is elected and  qualified,  or until his
earlier resignation or removal.

                  Notwithstanding  any other  provisions of the  Certificate  of
Incorporation or ByLaws of the Corporation (and  notwithstanding the fact that a
lesser  percentage  may be  specified  by  law,  the  other  provisions  of this
Certificate  of  Incorporation,  or  the  By-Laws  of the  Corporation),  and in
addition to any requirement of the Business  Corporation Act of New Jersey,  the
affirmative vote of the stockholders  holding not less than three-fourths of the
outstanding shares of common stock of the Corporation,  voted as a single class,
shall be required to amend or repeal,  or to adopt any  provisions  inconsistent
with this Article; provided,  however, that the preceding provision shall not be
applicable to any amendment or repeal or adoption of any provision  inconsistent
with this Article I, and such  amendment or repeal or adoption of any  provision
inconsistent  with this Article I shall  require only such  affirmative  vote as
required by law and any other provisions of this  Certificate of  Incorporation,
if such  amendment or repeal or adoption  shall have been approved by a majority
vote of the Board of Directors.

                  V. The total number of directors  which  constitutes the Board
of  Directors  of the  Corporation  shall not be less than five (5) or more than
twenty-five  (25), the total number to be fixed by the vote of a majority of the
total  number of  authorized  directors  in  advance  of the  Annual  Meeting of
Stockholders.
<PAGE>
                  A. During the period between Annual Meetings of  Stockholders,
the Board of  Directors  may  increase or decrease  the number of  directors  in
office by no more than two (2) directors.

                  B. At the Annual Meeting of Stockholders,  the stockholders of
the  Corporation  shall be  entitled  to  increase  or  decrease  the  number of
directors,  to a  greater  or  lesser  number  than  that  set by the  Board  of
Directors,  by the  affirmative  vote  of at  least  75% of  the  shares  of the
Corporation then entitled to be voted in an election of directors.

                  C. Any increase or decrease in the number of  directors  shall
be apportioned among the classes of directors so as to maintain the size of each
class as nearly equal as possible.

                  D. Any  vacancy  on the Board of  Directors,whether  resulting
from death,  resignation,  removal,  increase in number of  directors,  or other
cause,  may be filled  only by a vote of  two-thirds  of the  directors  then in
office at any regular or special  meeting of the Board of  Directors  called for
that purpose. Any director so elected shall serve until the next election of the
class for which such  director  shall have been  chosen and until his  successor
shall be elected and qualified.

                  E. Any director on the Board of  Directors  may be removed for
cause as set forth in this  Section E.  Except as may  otherwise  be provided by
law, cause for removal shall be construed to exist only if:

                      (1) the  director  whose  removal  is  proposed  has  been
                  convicted, or where a director was granted immunity to testify
                  where  another has been  convicted,  of a felony by a court of
                  competent  jurisdiction  and  such  conviction  is  no  longer
                  subject to direct appeal;

                      (2)  such  director  has  been  adjudicated  by a court of
                  competent  jurisdiction  to  be  liable  for  negligence,   or
                  misconduct,  in the performance of his duty to the Corporation
                  in a matter of substantial  importance to the  Corporation and
                  such adjudication is no longer subject to direct appeal;

                      (3) such director has become mentally incompetent, whether
                  or not so  adjudicated,  which  mental  incompetency  directly
                  affects his ability as a director of the Corporation;

                      (4) such  director  ceases to  fulfill  the  qualification
                  requirements set forth in the By-Laws of the Corporation; or

                      (5) such  director's  actions or failure to act are deemed
                  by  the  Board  of  Directors  to  be  in  derogation  of  the
                  director's duties.

                  F.  Removal  for  cause,  as cause is  defined  in (1) and (2)
above,  must be approved by at least a  two-thirds  vote of the total  number of
directors  and the action for  removal  must be brought  within one year of such
conviction  or  adjudication.  Removal for cause as cause is defined in (3), (4)
and (5) above,  must be approved by at least  two-thirds  of the total number of
directors.  For purposes of this paragraph,  the total number of directors shall
not include the  director who is the subject of the removal  determination,  nor
will such director be entitled to vote thereon.

                  G. No director  may be removed by the Board of Directors or by
the stockholders without cause.
<PAGE>
                  H.  Notwithstanding any other provisions of the Certificate of
Incorporation or By-Laws of the Corporation (and notwithstanding the fact that a
lesser  percentage  may be  specified  by  law,  the  other  provisions  of this
Certificate  of  Incorporation,  or  the  By-Laws  of the  Corporation),  and in
addition to any requirement of the Business  Corporation Act of New Jersey,  the
affirmative vote of the stockholders  holding not less than three-fourths of the
outstanding shares of common stock of the Corporation,  voted as a single class,
shall be required to amend or repeal,  or to adopt any  provisions  inconsistent
with this Article; provided,  however, that the preceding provision shall not be
applicable to any amendment or repeal or adoption of any provision  inconsistent
with this  Article,  and such  amendment or repeal or adoption of any  provision
inconsistent  with this  Article  shall  require only such  affirmative  vote as
required by law and any other provisions of this  Certificate of  Incorporation,
if such  amendment or repeal or adoption  shall have been approved by a majority
vote of the Board of Directors.

                  VI.  No action  required  to be taken or which may be taken at
any meeting of  stockholders  of the Corporation may be taken by written consent
without a meeting, except that any such action may be taken without a vote, if a
consent in writing,  setting  forth the action so taken,  shall be signed by all
the stockholders of the Corporation  entitled to vote thereon,  except as may be
provided by law.

                  Notwithstanding  any other  provisions of the  Certificate  of
Incorporation or ByLaws of the Corporation (and  notwithstanding the fact that a
lesser  percentage  may be  specified  by  law,  the  other  provisions  of this
Certificate  of  Incorporation,  or  the  By-Laws  of the  Corporation),  and in
addition to any requirement of the Business  Corporation Act of New Jersey,  the
affirmative vote of the stockholders  holding not less than three-fourths of the
outstanding shares of common stock of the Corporation,  voted as a single class,
shall be required to amend or repeal,  or to adopt any  provisions  inconsistent
with this Article; provided,  however, that the preceding provision shall not be
applicable to any amendment or repeal or adoption of any provision  inconsistent
with this  Article,  and such  amendment or repeal or adoption of any  provision
inconsistent  with this  Article  shall  require only such  affirmative  vote as
required by law and any other provisions of this  Certificate of  Incorporation,
if such  Amendment or repeal or adoption  shall have been approved by a majority
vote of the Board of Directors.

                  VII. Except as expressly  permitted in  sub-paragraph A below,
any purchase by the corporation, or any subsidiary of the Corporation, of shares
of common stock from a person or group of persons known by the Corporation to be
an  Interested  Stockholder  (as  hereinafter  defined)  at a per share price in
excess of the Fair  Market  Value (as  hereinafter  defined) at the time of such
purchase of the shares so purchased,  shall require the affirmative  vote of not
less than a majority of the votes entitled to be cast by the holders of all then
outstanding  shares of common stock,  voting  together as a single  class.  Such
affirmative vote shall be required  notwithstanding the fact that no vote may be
required, or that a lesser percentage or separate class vote may be specified by
law, or otherwise.

                  A. The  provisions  of this Article shall not be applicable to
any purchase of shares of common stock, if such purchase is pursuant to:

                      (1) an offer,  made  available  on the same terms,  to the
                  holders of all of the outstanding  shares of the same class as
                  those purchased; or
<PAGE>
                      (2) a purchase program effected on the open market and not
                  the result of a privately-negotiated transaction.

                  B. For purposes of this Article:

                      (1) The term "Interested Stockholder" shall mean a holder,
                  or group of  holders  acting  in  concert,  of more  than five
                  percent (5%) of the common stock of the Corporation; and

                      (2) The term "Fair  Market  Value"  shall mean the average
                  closing bid quotations with respect to a share of common stock
                  for the 30 day period  preceding  the date in  question on the
                  National  Association of Securities  Dealers,  Inc.  Automated
                  Quotation  System or any system or exchange on which the stock
                  is  then  listed  or  quoted,  or  if  no  such  quotation  is
                  available,  the value of a share of common stock as determined
                  in good faith by a majority vote of the Board of Directors.

                  C.  Notwithstanding any other provisions of the Certificate of
Incorporation or By-Laws of the Corporation (and notwithstanding the fact that a
lesser  percentage  may be  specified  by  law,  the  other  provisions  of this
Certificate  of  Incorporation,  or  the  By-laws  of the  Corporation),  and in
addition to any requirement of the Business  Corporation Act of New Jersey,  the
affirmative vote of the stockholders holding not less- than three-fourths of the
outstanding shares of common stock of the Corporation,  voted as a single class,
shall be required to amend or repeal,  or to adopt any  provisions  inconsistent
with this Article; provided,  however, that the preceding provision shall not be
applicable to any amendment or repeal or adoption of any provision  inconsistent
with this  Article,  and such  amendment or repeal or adoption of any  provision
inconsistent  with this  Article  shall  require only such  affirmative  vote as
required by law and any other provisions of this  Certificate of  Incorporation,
if such  amendment or repeal or adoption  shall have been approved by a majority
vote of the Board of Directors.

                  VIII.  The  affirmative  vote or consent of the holders of not
less than two-thirds of the  outstanding  shares of Voting Stock (as hereinafter
defined) of the Corporation held by stockholders other than the Acquiring Person
(as  hereinafter  defined)  with  which or by or on whose  behalf,  directly  or
indirectly,  a "Business  Combination"  (as  hereinafter  defined) is  proposed,
voting as a single class, shall be required for the approval or authorization of
such Business Combination.  Notwithstanding the foregoing,  the above two-thirds
voting  requirement  shall not be  applicable if such  Business  Combination  is
approved by a majority vote of the Continuing Directors (as hereinafter defined)
or if the  cash or fair  market  value  of the  property,  securities,  or other
consideration to be received per share by all holders of shares of each class or
series  of  Voting  Stock  in  such  Business  Combination,  as of the  date  of
consummation  thereof,  is an amount not less than the higher of (a) the Highest
Per Share  Price  (as  hereinafter  defined)  paid by such  Acquiring  Person in
acquiring any of its holdings of Voting Stock, and (b) the Fair Market Price (as
hereinafter  defined) of such class of Voting Stock  determined  on the date the
proposal for such Business  Combination was first publicly  announced,  and such
consideration  shall  be  in  the  same  form  and  of  the  same  kind  as  the
consideration  paid by such  Acquiring  Person in acquiring the shares of Voting
Stock it already  owns.  If the  Acquiring  Person had paid for shares of Voting
Stock with  varying  forms of  consideration,  the form of  consideration  to be
received by the holders of Voting Stock shall be in the form used to acquire the
largest  number of shares of Voting Stock acquired by the Acquiring  Person.  If
the  Continuing  Directors  have not  approved  the  Business  Combination  by a
majority vote, then other conditions which must be met if the two-thirds  voting
requirement is not to be applicable to the subject Business Combination are: 
<PAGE>
                  (i)after  the   Acquiring   Person  has  obtained  5%  of  the
Corporation's  voting  Stock  and  prior  to the  consummation  of the  Business
Combination  (except  as  approved  by a vote of a  majority  of the  Continuing
Directors)  there  shall have been no failure to declare  and pay at the regular
date therefor any full  quarterly  dividend  (whether or not  cumulative) on any
outstanding preferred stock of the Corporation; there shall have been

                      (1) no reduction in the annual rate of dividends,  if any,
                  paid on the common  stock  (except as necessary to reflect any
                  subdivision  of the common  stock),  except as  approved  by a
                  majority vote of the Continuing Directors, and

                      (2) an  increase  in  such  annual  rate of  dividends  as
                  necessary  to prevent any such  reduction  in the event of any
                  reclassification   (including   any  reverse   stock   split),
                  recapitalization,  reorganization  or any similar  transaction
                  which has the effect of  reducing  the  number of  outstanding
                  shares of common stock, unless the failure so to increase such
                  annual rate is approved by a majority  vote of the  Continuing
                  Directors; and such Acquiring Person shall not have become the
                  beneficial  owner of any  additional  shares of  Voting  Stock
                  except  as  part  of the  transaction  which  results  in such
                  Acquiring Person owning 5 % or more of the Voting Stock;

                  (ii)after  such  Acquiring  Person  has  become  an  Acquiring
Person,  such Acquiring Person shall not have received the benefit,  directly or
indirectly (except  proportionately as a stockholder),  of any loans,  advances,
guarantees,  pledges or other  financial  assistance or any tax credits or other
tax advantages  provided by the  Corporation,  whether in  anticipation of or in
connection with such Business Combination or otherwise,  except as approved by a
majority vote of the Continuing Directors;

                  (iii) a proxy or information statement describing the proposed
Business  Combination  and complying  with the  requirements  of the  Securities
Exchange Act of 1934, as amended (the "Act"), shall be mailed to stockholders of
the  Corporation  at least 30 days prior to the  consummation  of such  Business
Combination  (whether  such proxy or  information  statement  is  required to be
mailed pursuant to the Act or the rules promulgated thereunder (the "Rules");

                  (iv) if deemed  advisable  by a  majority  vote of  Continuing
Directors,   the  proxy  or  information   statement   shall  contain  either  a
recommendation by a majority of Continuing  Directors as to the advisability (or
inadvisability)  of the  Business  Combination  or an opinion  by an  investment
banking  firm,  selected by a majority of the  Continuing  Directors,  as to the
fairness (or unfairness) of the Business  Combination to the stockholders of the
Corporation other than the Acquiring Person, or both; and

                  (v) all per share  prices  referred to in this  Article  shall
have been appropriately  adjusted to reflect any intervening stock splits, stock
dividends,  recapitalization,  reclassification  (including  any  reverse  stock
splits), reorganizations or any similar transactions.

                  A. For purposes of this Article:

          (1) "Acquiring  Person" shall mean any individual,  corporation (other
than the Corporation),  partnership, other person or entity which, together with
its affiliates and associates (as defined in the Act or the Rules thereunder. as
amended),   and  with  any  other  individual,   corporation   (other  than  the
<PAGE>
Corporation),  partnership,  person  or  entity  with  which it or they have any
agreement,arrangement,  or  understanding  with respect to  acquiring,  holding,
voting or disposing of Voting  Stock,  beneficially  owns (within the meaning of
the Act or the  Rules) in the  aggregate  5% or more of the  outstanding  Voting
Stock of the Corporation.  "Acquiring Person" shall also include any assignee of
or person or entity which has succeeded to any shares of Voting Stock which were
at any time prior to the date of assignment or succession  beneficially owned by
a 5% owner,  or an affiliate or associate of a 5% owner,  if such  assignment or
succession  shall  have  occurred  in the course of a  transaction  or series of
transactions  not  involving  a  public  offering  within  the  meaning  of  the
Securities  Act of 1933,  as amended.  A person or entity,  its  affiliates  and
associates,  assignees  and  successors,  and all such other persons or entities
with whom they have any such agreement,  arrangement,  or understanding shall be
deemed a single Acquiring  Person for purposes of this Article.  For purposes of
this Article,  the Continuing Directors shall by majority vote have the power to
determine,  on the basis of information known to the Board, if and when there is
an Acquiring Person. Any such determination  shall be conclusive and binding for
all purposes of this Article.

          (2) "Business  Combination" shall mean (a) any merger or consolidation
of the Corporation or a subsidiary of the Corporation  with or into an Acquiring
Person, (b) any sale, lease, exchange, transfer or other disposition, including,
without limitation, a mortgage or other security device, in a single transaction
or  related  series  of  transactions,  of  all  or  any  Substantial  Part  (as
hereinafter  defined of the assets either of the Corporation  (including without
limitation  any voting  securities  of a  subsidiary)  or of a subsidiary of the
Corporation  to an  Acquiring  Person,  (c) any  merger or  consolidation  of an
Acquiring   Person  with  or  into  the  Corporation  or  a  subsidiary  of  the
Corporation,  (d) any sale,  lease,  exchange,  transfer  or other  disposition,
including  without  limitation a mortgage or other security device,  in a single
transaction or related series of transactions, of all or any Substantial Part of
the assets of an Acquiring  Person to the  Corporation  or a  subsidiary  of the
Corporation,  (e)  the  issuance  of  any  securities  of the  Corporation  or a
subsidiary of the Corporation to an Acquiring Person, (f) any  recapitalization,
merger or  consolidation  that would have the  effect of  increasing  the voting
power of an Acquiring  Person,  (g) the adoption of any plan or proposal for the
liquidation or dissolution of the Corporation proposed,  directly or indirectly,
by or on behalf of an Acquiring  Person,  (h) any merger or consolidation of the
Corporation with a subsidiary of the Corporation  proposed by or on behalf of an
Acquiring  Person,  unless  approved  by  a  majority  vote  of  the  Continuing
Directors;  (i) any agreement,  contract, or other arrangement providing for any
of the transactions  described in this definition of Business  Combination,  and
(j) any other  transaction  with an Acquiring Person which requires the approval
of the stockholders  under the Business  Corporation Act of New Jersey. A person
who is an Acquiring Person as of (k) the time any definitive  agreement relating
to a  Business  Combination  is  entered  into,  (1)  the  record  date  for the
determination  of  stockholders  entitled to notice of and to vote on a Business
Combination,  or  (m)  immediately  prior  to  the  consummation  of a  Business
Combination, shall be an Acquiring Person for purposes of this definition.

          (3) "Continuing  Directors" of the  Corporation  shall mean a director
who was a  member  of the  Board of  Directors  of the  Corporation  on or about
February 1, 1996 and is still a director,  together with each director who was a
member  of the  Board  of  Directors  immediately  prior  to the  time  that the
Acquiring Person involved in a Business  Combination  became an Acquiring Person
and any successor to such Continuing  Director who was nominated or elected by a
majority of the then Continuing  Directors or any director nominated or approved
for  nomination  to the Board of Directors by a majority of the then  Continuing
Directors and elected by the  stockholders.  A majority  vote of the  Continuing
<PAGE>
Directors shall mean a vote of the majority of the Continuing  Directors then in
office,  provided that at least two Continuing  Directors are then in office and
participate in such vote.

          (4) "Fair  Market  Price" shall mean for any class or series of Voting
Stock the highest closing bid quotation with respect to a share of such class or
series of stock as determined in good faith by a majority vote of the Continuing
Directors.

          (5) "Highest Per Share  Price" shall mean the  following:  If there is
only one  class  and  series of Voting  Stock of the  Corporation  - issued  and
outstanding,  the Highest Per Share Price shall mean the highest per share price
that can be  determined  to have been  paid at or after  the time the  Acquiring
Person by or on whose behalf,  directly or indirectly,  the Business Combination
has been  proposed,  for any share or shares of that  class and series of Voting
Stock.  If there is more than one class or series  of Voting  Stock  issued  and
outstanding.  as to each class or series, the Highest Per Share Price shall mean
the higher of (i) the  highest per share  price that can be  determined  to have
been paid at any time by the Acquiring Person by or on whose behalf, directly or
indirectly,  the Business  Combination has been proposed for any share or shares
of that class or series, (ii) the highest Preferential amount per share to which
the  holders of such class or series of Voting  Stock  would be  entitled in the
event of a voluntary or  involuntary  liquidation,  dissolution or winding up of
the  Corporation,  (iii) if  convertible  into a class or series of Voting Stock
which the  Acquiring  Person has  purchased  the highest price for such class or
series of convertible  stock  determined by multiplying  the number of shares of
the class into which such Voting Stock is  convertible  by the highest per share
price paid by the  Acquiring  Person for a share of the class or series of stock
into which such class or series of convertible stock is convertible, or (iv) the
equivalent  price  for such  class or series as  determined  in good  faith by a
majority vote of the Continuing Directors.  In determining the Highest Per Share
Price,  all  purchases by an Acquiring  Person shall be taken into account after
the Acquiring Person became an Acquiring Person.  Further, the Highest Per Share
Price shall include any brokerage  commissions,  transfer  taxes and  soliciting
dealers fees paid by the  Acquiring  Person with respect to the shares of Voting
Stock of the Corporation acquired by the Acquiring Person. The Highest Per Share
Price shall be  appropriately  adjusted to take into  account  stock  dividends,
subdivisions, combinations, reclassification and similar events or transactions.

          (6) "Voting Stock" shall mean all of the outstanding shares of capital
stock  of the  Corporation  entitled  to  vote  in  the  election  of  directors
(considered  for  purposes  of voting in  accordance  with this  Article  as one
class), and each reference to a percentage of shares of Voting Stock shall refer
to such percentage of the votes entitled to be cast by such shares.

                  B. The Continuing  Directors,  acting by majority vote,  shall
have the power and duty to determine.  on the basis of information known to them
after reasonable inquiry,  all facts necessary to determine compliance with this
Article,  including  without  limitation  (i)  whether a person is an  Acquiring
Person,  (ii) the  number of shares of Voting  Stock  beneficially  owned by any
person, (iii) whether a person is an affiliate or associate of another, (iv) the
"Highest Per Share Price" as used in definition (5) of this Article, (v) whether
all  requirements  and  conditions of this Article have been met with respect to
any Business  Combination,  and (vi) whether the assets which are the subject of
any Business Combination are a substantial part of the Corporation's assets. The
good faith determination by a majority vote of the Continuing  Directors on such
matters shall be conclusive and binding for all purposes of this Article.
<PAGE>
                  Nothing  contained  in this  Article  shall  be  construed  to
relieve  the Board of  Directors  or any  Acquiring  Person  from any  fiduciary
obligation imposed by law.

                  C.  Notwithstanding any other provisions of the Certificate of
Incorporation or By-Laws of the Corporation (and notwithstanding the fact that a
lesser  percentage  may be  specified  by  law,  the  other  provisions  of this
Certificate  of  Incorporation,  or  the  By-Laws  of the  Corporation),  and in
addition to any requirement of the Business  Corporation Act of New Jersey,  the
affirmative vote of the stockholders  holding not less than three-fourths of the
outstanding shares of Voting Stock of the Corporation held by stockholders other
than an Acquiring  Person shall be required to amend or repeal,  or to adopt any
provisions inconsistent with this Article; provided, however, that the preceding
provision  shall not be applicable to any amendment or repeal or adoption of any
provision  inconsistent  with  this  Article,  and such  amendment  or repeal or
adoption of any provision inconsistent with this Article shall require only such
affirmative vote as required by law and any other provisions of this Certificate
of  Incorporation,  if such  amendment  or repeal or  adoption  shall  have been
approved by a majority vote of the Continuing Directors.

                  IX. The address of the Corporation's initial registered office
is 103  West  End  Avenue,  Somerville,  New  Jersey  08876  and the name of the
Corporation's initial registered agent is Keith B. McCarthy.

                  X. The  names  and  addresses  of the  fourteen  (14)  persons
constituting  the first Board of  Directors of the  Corporation  until the First
Annual Meeting of stockholders are:

Name                                         Address
- ----                                         -------
Robert P. Corcoran            12 Harvest Ct., Flemington, NJ 08822

Raymond L. Hughes             180 Cowperthwaite Rd., Bedminster, NJ 07921

Frank J. Orlando              786 Princeton Ave., Brick, NJ 08724

Donald Sciaretta              61 Spring Hollow Rd., Far Hills, NJ 07931

Gilbert E. Pittenger          RD 1, Box 91, New Ringgold, PA 17960

Herman C. Simonse             93 Douglass Ave., Bernardsville, NJ 07924

S. Tucker S. Johnson          PO Box 675, Oldwick, NJ 08858

G. Robert Santye              138 Fairview Rd., Skillman, NJ 08558

John K. Kitchen               475 Burnt Mills Rd., Bedminster, NJ 07921

Frederick D. Quick            924 River Rd., Neshanic, NJ 08853

Anthony J. Santye, Jr.        140 Fairview Rd., Skillman, NJ 08558

Donald B. Tourville           182V Old Driftway, Lebanon, NJ 08833

Bernard Bernstein             122 Tappen Ave., North Plainfield, NJ 07060

Willem Kooyker                Sunnybranch Rd., Box 953, Far Hills, NJ 07931
<PAGE>
     IN WITNESS WHEREOF,  the undersigned,  the incorporators of the Corporation
hereinabove  referred  to, have signed this  instrument  this 25 day of January,
1996.

/s/Robert P. Corcoran
   ------------------
   Robert P. Corcoran  
   
/s/Raymond L. Hughes
   -----------------                       
   Raymond L. Hughes      
                       
/s/Frank J. Orlando       
   ----------------
   Frank J. Orlando

/s/Donald Sciaretta
   ----------------                    
   Donald Sciaretta       
                       
/s/Gilbert E. Pittenger   
   --------------------
   Gilbert E. Pittenger
                    
/s/Herman C. Simonse
   -----------------
   Herman C. Simonse
                       
/s/S. Tucker S. Johnson 
   --------------------
   S. Tucker S. Johnson
                       
/s/G. Robert Santye
   ----------------
   G. Robert Santye
                       
/s/John K. Kitchen 
   ---------------
   John K. Kitchen
                       
/s/Frederick D. Quick
   ------------------
   Frederickk D. Quick
                       
/s/Anthony J. Santye, Jr. 
   ----------------------
   Anthony J. Santye, Jr.
                    
/s/Donald B. Tourville    
   -------------------
   Donald B. Tourville
                    
/s/Bernard Bernstein
   -----------------
   Bernard Bernstein      
                       
/s/Willem Kooyker
   --------------
   Willem Kooyker         

EX-4.3

                                     BYLAWS

                                       OF

                          SVB FINANCIAL SERVICES, INC.

                            A New Jersey Corporation

                                   ARTICLE I

                                    Offices

         The Corporation shall maintain its principal office in the State of New
Jersey.  The  Corporation  may also have  offices in such other  places,  either
within or without the state of New Jersey,  as the Board of  Directors  may from
time to time designate or as the busienss of the Corporation may require.

                                   ARTICLE II

                            Meetings of Stockholders

         Section 1. Place. Meetings of the stockholders of the Corporation shall
be held at such place,  either within or without the State of New Jersey, as may
from time to time be  designated  by the Board of  Directors  and  stated in the
notice of the meeting.

         Section 2. Annual Meeting. An annual meeting of the stockholders of the
Corporation  shall be held in each year on the last Tuesday in April (or if that
be a legal holiday, then on the next business day) for the election of directors
and for the transaction of such other business as may properly be brought before
the meeting.

         Section 3. Special  Meetings.  Special meetings of the stockholders may
be  called  on the  order of the  President  or of a  majority  of the  Board of
Directors.

         Section 4. Notice. Written notice of all meetings of stockholders shall
be mailed  postage  prepaid to each  stockholder at least ten (10) days prior to
the  meeting.  Notice of any special  meeting  shall state in general  terms the
purposes for which the meeting is to be held.

         Section  5.  Quorum.  The  holders  of a  majority  of the  issued  and
outstanding  shares of the  capital  stock of the  Corporaton  entitled  to vote
thereat,  present in person or represented by proxy,  shall  constitute a quorum
for the  transaciton of business at all meetings of the  stockholders  except as
may otherwise be provided by law, by the  Certificate  of  Incorporation,  or by
these Bylaws;  but if there be less than a quorum,  the holders of a majority of
the stock so present or represented may adjourn the meeting from time to time. A
majority of the votes cast shall  decide every  question or matter  submitted to
the  stockholders  at any meeting,  unless  otherwise  provided by law or by the
Certificate of Incorporation.

         Section 6. Voting. All elections of directors shall be managed by three
Inspectors,  who shall be appointed by the Board of Directors. The Inspectors of
election  shall hold and conduct the  election  at which they are  appointed  to
serve, and, after the election, they shall file with the Secretary a certificate
under their hand,  certifying  the result thereof and the names of the directors
elected.  The  Inspectors  of  election,  at the request of the  Chairman of the
<PAGE>
meeting,  shall act as tellers of any other vote by ballot taken at such meeting
and shall certify the result therof.

         At all  meetings  of  stockholders,  every  registered  owner of shares
entitled to vote may vote in person or by proxy and shall have one vote for each
such share standing in his, her, or its name on the books of the Corporation.

         Section  7.  Proxies.  Stockholders  may  vote  at any  meeting  of the
stockholders by proxies duly authorized in writing.  Proxies shall be valid only
for one meeting, to be specified therein,  and any adjournments of such meeting.
Proxies shall be dated and shall be filed with the records of the meeting.

         Section  8.  Conduct  of  Meetings.  The  Chairman  of the Board of the
corporation  shall act as Chairman of the meeting and the  Vice-Chairman  of the
board of the  Corporation  shall act as  Vice-Chairman  of the  meeting.  In the
absence of the  Chairman and  Vice-Chairman,  the  President of the  Corporation
shall act as Chairman of the meeting. The Secretary of the Corporation shall act
as Secretary  of the meeting.  In his  absence,  the Chairman  shall  appoint an
officer of the Corporation to act as Secretary of the meeting.

                                  ARTICLE III

                               Board of Directors

         Section  1.  Powers.  The Board of  Directors  shall  have the power to
manage and  administer  the business and affairs of the  Corporation.  Except as
expressly  limited by law, all powers of the Corporation  shall be vested in and
may be exercised by the Board.

         Section 2.  Number.  The Board shall  consist of not less than five (5)
nor more than  twenty-five  (25) and shall be divided into three (3) classes all
as set forth in Article IV and  Article V of the  Certificate  of  Incorporation
which articles are incorporated herein by reference.

         Section 3.  Organization  Meeting.  The Chairman of the  meeting,  upon
receiving the  certificate  of  Inspectors of the result of any election,  shall
notify the  directors-elect of their election and of the time and place at which
they are  required  to meet for the  purpose  of  organizing  the new  Board and
electing and appointing  officers of the  Corporation  for the succeeding  year.
Such meeting shall be scheduled to be held on the day of the election or as soon
thereafter as  practicable  and, in any event,  within thirty (30) days thereof.
If, at the time fixed for such meeting, there shall not be a quorum present, the
directors present may adjourn the meeting,  from time to time, until a quorum is
obtained.

         Section 4. Regular Meetings. Regular meetings of the Board of Directors
shall be held at the principal office of the  Corporation,  or such other office
of the  Corporation as may be designated by the Board,  at least once per month,
unless  otherwise  ordered by the Board, on such day and at such times the Board
may  specify.  When any regular  meeting of the Board falls upon a holiday,  the
meeting shall be held on the next business day, unless the Board shall designate
some other day.

         Section 5. Special Meetings. Special meetings of the Board of Directors
may be called by the Chairman of the Board, the  Vice-Chairman of the Board, the
President or the  Secretary  and shall be called by the  Chairman,  President or
Secretary upon written request of three (3) Directors, all upon two (2) business
days notice by fax or overnight mail to each Director.
<PAGE>
         Section 6. Conduct of Meetings.  At meetings of the Board of Directors,
the Chairman of the Board, or in his absence, the Vice-Chairman,  the President,
or a designated  Director shall preside.  A majority of the members of the Board
of directors shall constitute a quorum for the transaction of business, but less
than a quorum may adjourn any meeting  from time to time until a quorum shall be
present, whereupon the meeting may be held, as adjourned without further notice.
At any meeting at which every director shall be present, even though without any
notice, any business may be transacted.

         Section 7.  Vacancies.  Any vacancy  which occurs on the Board shall be
filled  in  accordance   with  Article  V  Section  D  of  the   Certificate  of
Incorporation which Section is incorporated herein by reference.

         Section 8. Compensation.  The Directors shall receive such compensation
for their services as directors and as members of any committee appointed by the
Board as may be  prescribed by the Board of Directors and shall be reimbursed by
the Corporation for ordinary and reasonable expenses incurred in the performance
of their duties.

         Section 9. Removal of  Directors  or  Officers.  The Board of Directors
shall have power to remove any Director from office, but only in accordance with
Article V Section E, F, and G of the Certificate of Incorporation which Sections
are incorporated herein by reference.

         The Board may remove any  officer  for any cause or without  cause by a
majority vote of the entire Board.

                                   ARTICLE IV

                            Committees of the Board

         Section 1. Executive Committee. The Board of Directors shall appoint an
Executive Committee consisting of the Chairman of the Board and five (5) members
thereof  appointed  by the Board.  During all  periods  when the Board is not in
session,  the Executive  Committee shall have and may exercise all the authority
of the Board  except with respect to the filling of vacancies on the Board or in
any committee or remove any officer or Director;  the fixing of  compensation of
the  Directors  for serving on the Board or on any  committee;  the amendment or
repeal of Bylaws or the adoption of new Bylaws;  the  amendment or repeal of any
resolution  of the  Board  which by its  express  terms is not so  amendable  or
repealable;  the  appointment  of other  committees  of the Board or the members
thereof.

         Section 2.  Establishment  of  Committees.  The Board of Directors  may
appoint,  from time to time, from its own members,  such other committees of one
or more  persons,  for such  purposes  and with  such  powers  as the  Board may
determine.

         Section 3. Committee Organization. The chairman of each committee shall
be  recommended  by the Chairman and  approved by the Board of  Directors.  Each
committee  shall  determine  its own time and  place of  meetings  and  rules of
procedure unless otherwise directed by the Board.

         Section  4.  Committee  Reports.  Actions  taken  at a  meeting  of any
committee  shall be reported  to the Board at its next  meeting  following  such
committee meeting; except that, when the meeting of the Board is held within two
(2) days after the  committee  meeting,  such report  shall,  if not made at the
first  meeting,  be made to the  Board  at its  second  meeting  following  such
committee meeting.
<PAGE>

                                   ARTICLE V

                             Officers and Employees


         Section 1. Chairman of the Board.  The Board of Diretors  shall appoint
one of its members to be Chairman of the Board,  to serve at the pleasure of the
Board,  who shall  preside at all  meetings of the Board and perform  such other
duties as may be prescribed from time to time by th Board of Directors or by the
Bylaws.  The  Board may also  appoint a  Vice-Chairman  of the  Board,  who will
preside at all of its meetings in the absence of the Chairman.

         Section 2. President.  The Board of Directors shall appoint a President
of the  Corporation  who may be a member of the  Board.  In the  absence  of the
Chairman and  Vice-Chairman,  he shall preside at any meeting of the Board.  The
President shall be the Chief  Executive  Officer of the  Corporation,  and shall
have and may exercise any and all powers and duties  normally  pertaining to the
office of President of the Corporation. He shall also have and may exercise such
further powers and duties as from time to time may be conferred upon or assigned
to him by the Board of Directors or by these Bylaws.

         Section 3.  Vice-President.  The Board of  Directors  may appont one or
more  Vice-Presidents,   one  or  more  of  whom  may  be  designated  Executive
Vice-President, who may be a member of the Board, or Senior Vice-President. Each
Vice-President  shall have such  powers and duties as may be  assigned to him by
the Board and the President.

         Section 4. Secretary.  The Board of Directors shall appoint a Secretary
who shall keep the minutes of all meetings of the  stockholders and the Board of
Directors,  and,  to  the  extent  ordered  by the  Board  of  Directors  or the
President,  the minutes of meetings of all committees.  He shall cause notice to
be given of  meetings of  stockholders,  of the Board of  Directors,  and of any
committee  appointed by the Board.  He shall have custody of the corporate  seal
and  general  charge of the records of the  Corporation.  He may sign or execute
contracts with the President or a Vice-President  thereunto  authorized,  in the
name of the Corporation and affix the seal of the Corporation  thereto. He shall
perform all duties  normally  incident to the office of Secretary and such other
duties as may be  prescribed  from time to time by the Board of  Directors or by
the Bylaws.

         Section 5. Treasurer.  The Board of Directors shall appoint a Treasurer
who  shall  have  general  custody  of  all  the  funds  and  securities  of the
Corporation and have general  supervision of the collection and  disbursement of
funds of the Corporation.  He may sign, with the President, or such otehr person
or persons as may be designated  for the purpose by the Board of Directors,  all
financial  instruments of the Corporation.  He shall perform all duties normally
incident to the office of Treasurer  and such other duties as may be  prescribed
from time to time by the Board of Directors or by the Bylaws.

         Section 6. Other  Officers.  The Board of Directors  may appoint one or
more Assistant Vice-Presidents,  one or more Assistant Secretaries,  one or more
Assistant  Treasurers  and such other officers as, from time to time, may appear
to the Board to be  requried  or  desirable  to  transact  the  business  of the
Corporation.  Such officers shall respectively  exercise such powers and perform
such duties as pertain to their several  offices or as may be conferred  upon or
assigned to them by the Board or President.

         Section 7. Tenure of Office. The Chairman of the Board,  Vice-Chairman,
<PAGE>
and any officer who may be required or  permitted by these Bylaws to be a member
of the Board of Directors,  shall hold his office for the current year for which
the Board of which he shall be a member  was  elected,  unless he shall  resign,
become  disqualified,  or be  removed.  Any vacancy  occurring  in the office of
President  shall be filled  promptly  by the  Board at any  regular  or  special
meeting.

         Section 8. Vacancies. In case any office shall become vacant, the Board
of Directors shall have power to fill such vacancies.  In case of the absence or
disability  of any officer,  the Board of  Directors  may delegate the powers or
duties of any officer to another officer or a director for the time being.

         Section 9. Exercise of Rights as Stockholders. Unless otherwise ordered
by the Board of  Directors,  the  Presidnet or a  Vice-President  therunto  duly
authorized by the President shall have full power and authority on behalf of the
Corporation  to  attend  and to  vote  at any  meeting  of  stockholders  of any
corporation of which this Corporation may hold stock, and may exercise on behalf
of this  Corporation  any all  all of the  rights  and  powers  incident  to the
ownership of such stock at any such meeting,  and shall have power and authority
to execute and deliver  proxies and  consents on behalf of this  Corporation  in
connection  with the  exercise  by this  corportaion  of the  rights  and powers
incident to the ownership of such stock.  The Board of  Directors,  from time to
time, may confer like powers upon any other person or persons.

         Section 10. Surety Bonds.  Each officer and employee of the Corporation
may be  covered  by bond of such  amount  and  with  such  security  as shall be
approved  by the Board of  Directors,  conditioned  for the honest and  faithful
discharge of his duties as such officer or employee.  At the  discretion  of the
Board, such bonds may be schedule or blanket form and the premiums shall be paid
by the Corporation.

                                   ARTICLE VI

                          Stock and Stock Certificates


         Section 1.  Transfers.  Shares of stock  shall be  transferable  on the
books of the  Corporation,  and a  transfer  book  shall  be kept in  which  all
transfers of stock shall be recorded.  Every person  becoming a  stockholder  by
such transfer  shall,  in  proportion  to his shares,  succeed to all rights and
liabilities  of the  prior  holder  of such  shares.  The  transfer  book may be
computerized so long as it is convertible  into written form within a reasonable
time.

         Section 2. Stock  Certificates.  Certificates of stock shall be in such
form as may from time to time be  prescribed by the Board of Directors and shall
be signed in the name of the  Corporation  by the Chairman of the Board,  or the
President  or a  Board  designated  Vice-President  and by the  Treasurer  or an
Assistant Treasurer or the Secretary or an Assistant secretary,  and the seal of
the Corporation or a facsimile thereof shall be placed thereon.

         Section 3. Transfer  Agent.  The Board of Directors shall have power to
appoint  one or  more  Transfer  Agents  and  Registrars  for the  transfer  and
registration of  certificates of stock of any class,  and may require that stock
certificates  shall  be  countersigned  and  registered  by one or  more of such
Transfer Agents.

         Section  4.  Transfer  of  Stock.   Shares  of  capital  stock  of  the
Corporation  shall be transferable  on the books of the corporation  only by the
<PAGE>
holder of record thereof  personally,  or by a duly  authorized  attorney,  upon
surrender and cancellation of certificates for a like number of shares.

         Section 5. Lost  Certificates.  In case any certificate for the capital
stock of the Corporation shall be lost,  stolen,  or destroyed,  the Corporation
may require such proof of the fact and such  indemnity  and costs to be given to
it and to its Transfer Agent and Registrar, if any, as shall be deemed necessary
or advisable by it.

         Section 6. Holder of Record. The Corporation shall be entitled to treat
the  holder of record of any share or shares of stock as the  holder  thereof in
fact and shall not be bound to  recognize  any  equitable  or other  claim to or
interest in such shares on the part of any other person, whether or not it shall
have express or other notice thereof,  except as otherwise expressly provided by
law.

         Section 7.  Closing  of Books.  The Board of  Directors  shall have the
power to close the stock transfer books of the Corporation for a period not more
than sixty (60) nor less than ten (10) days preceding the date of any meeting of
stockholders  or the  date  for  payment  of any  dividend  or the  date for the
allotment  of rights or the date when any change or  conversion  or  exchange of
capital stock shall go into effect.

                                  ARTICLE VII

                                 Corporate Seal


         The corporate seal of the Corporation  shall be in appropriate form and
shall contain the designation SVB Financial Services, Inc. 1996, New Jersey

                                  ARTICLE VIII

                                Indemnification

         Section 1. Indemnification.  Subject to the provision of Section 3, any
person  who  was or is a  party  or is  threatened  to be  made a  party  to any
threatened, pending or contemplated action, suit or proceedings,  whether civil,
criminal,  administrative  or  investigative,  by  reason  of the fact that such
person is or was a director or officer of the Corporation,  or is or was serving
at the request of the Corporation as a director,  officer, employee, trustee, or
agent of  another  corporation,  partnership,  joint  venture,  trust,  employee
benefit  plan or other  enterprise,  shall  be  indemnified  by the  Corporation
against expenses (including attorneys' fees), judgments, fines, excise taxes and
amounts paid in settlement  actually and  reasonably  incurred by such person in
connection with such action,  suit or proceeding to the full extent permitted by
the  laws  of  the  State  of New  Jersey  as in  effect  at the  time  of  such
indemnification.

         Section 4.  Emergencies.  In the event of an emergency  declared by the
President of the United States or the person performing his function, the Bylaws
of this corporation and the operation thereof shall be temporarily suspended and
in place thereof the officers and employees of this Corporation will continue to
conduct the affairs of the Corporation and its subsidiaries  under the authority
of resolutions  duly adopted by the Board of Directors,  to become  operative in
such emergencies.

         Section 5. Word Clarification. The use of the word "he", or any pronoun
referring to such word, as used in these Bylaws shall be construed as masculine,
<PAGE>
feminine or neuter or in the singular or plural as the sense requires.

                                   ARTICLE X

                                     Bylaws

         Section  1.  Inspection.  A copy of the  Bylaws,  with  all  amendments
thereto,  shall at all  times  be kept in a  convenient  place at the  principal
office of the Corporation  and shall be open for inspection to all  stockholders
during normal business hours.

         Section 2.  Amendments.  These  Bylaws  may be  amended  upon vote of a
majority of the entire Board of directors at any meeting of the Board,  provided
two days' notice of the proposed  amendment has been given to each member of the
Board of  Directors.  In the case of any  Bylaw,  the  provisions  of which  are
prescribed by law or the Certificate of Incorporation,  no amendment may be made
unless the Bylaw, as amended,  is consistent with the requirements of law or the
Certificate of Incorporation. The shareholders may alter or repeal any provision
of the  Bylaws by the vote of a majority  of the  shareholders  at any  meeting,
except as otherwise provided by the Certificate of Incorporation,  provided that
a statement  of the proposed  action  shall have been  included in the notice of
such meeting of stockholders.

                                   ARTICLE XI

                                    Mergers

         1. No merger,  consolidation  or other  business  combination,  nor any
sale,  lease, or exchange of substantially all of the assets of this Corporation
may be effected  except in  accordance  with all  appropriate  provisions of the
Certificate of Incorpation,  which provisions are hereby  incorporated herein by
reference.

         2. In the event of a tender offer or other offer for the  securities of
the Corporation, the Board of Directors shall consider all relevant factors with
respect to the impact of the offer upon the stockholders,  employees,  customers
of the Corporation,  and upon the Corporation's subsidiaries and the communities
served by such subsidiaries,  and all relevant financial, legal and other issues
raised by the proposed  offer.  The Board shall have the  discretion  to promote
acceptance  or  encourage  rejection of an offer by all lawful means in the best
interests of the  Corporation,  and the interests taken into account in reaching
its  determination,  subject to all applicable  provisions of the Certificate of
Incorporation.

                                   STATEMENT

         The foregoing Bylaws, consisting of fifteen (15) pages, were adopted by
the Board of Directors at the organizational  meeting of SVB FINANCIAL SERVICES,
INC.  on  February  29,  1996. 



                                            /s/  Marguerite   Eppler 
                                                 ---------------------
                                                 Marguerite Eppler 
                                                 Secretary


                          MAURO, SAVO, CAMERINO & GRANT
                               Counsellors at Law
                             77 North Bridge Street
                                  P.O. Box 1277
                          Somerville, New Jersey 08876
                                       ---
                                 (908) 526-0707
                            Telecopier (908) 725-8483
                            
            
                                  


                                        October 25, 1996   

Board of Directors
SVB Financial Services, Inc.
103 West End Avenue
Somerville, NJ 08876

     Re:  Legality of Securities Issued
          Registration Statement Form SB-2 

Dear Sirs:

     I have acted as  Counsel  to SVB  Financial  Services,  Inc.,  a New Jersey
corporation  (the "Company"),  in connection with the Registration  Statement on
Form SB-2  under the  Securities  Act of 1933,  as  amended  (the  "Registration
Statement")  filed with the Securities and Exchange  Commission on September 19,
1996.  The  Registration  Statement  relates to the offering for sale of 200,000
shares of the  Company's  common  stock,  par value $4.17 per share (the "common
stock").

     In so acting,  I have  examined  and relied upon the  originals  or copies,
certified  or  otherwise  identified  to may  satisfaction,  of  such  corporate
records,  documents,  certificates  or other  instruments  as in my judgment are
necessary or appropriate to enable me to render the opinion set forth below.

     I am of the opinion  that the shares of the common  stock to be issued have
been fully  authorized  and when issued will be legally  issued,  fully paid and
nonassesssable.

     I hereby  consent  to the  filing  of this  opinion  as an  Exhibit  to the
Registration  Statement. In giving such consent, I do not hereby admit that I am
within the category of persons whose consent is required  under Section 7 of the
Securities  Act of 1933 or the  Rules  and  Regulations  of the  Securities  and
Exchange Commission thereunder.

                                        Yours very truly,

                                        /s/ Mark F. Strauss
                                            ---------------
                                            Mark F. Strauss
                                            Counsel

MFS/lb

                 The subsidiaries of Registrant are as follows:


               Name                               Percent Owned

          Somerset Valley Bank                         100%


                                  (letterhead)
                              ARTHUR ANDERSEN LLP

                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

To SVB Financial Services, Inc.
   
As independent  public  accountants,  we hereby consent to the use of our report
dated January 18, 1996 (except with regard to the matter discussed in Note 1, as
to which  the date is  September  3,  1996)  and to all  references  to our Firm
included in or made a part of this amendment to  Registration  Statement on Form
SB-2.

                                   /s/ Arthur Andersen LLP
                                   -----------------------
                                       Arthur Andersen


Roseland, New Jersey
October 23, 1996
    
<PAGE>
                          MAURO, SAVO, CAMERINO & GRANT
                               Counsellors at Law
                             77 North Bridge Street
                                  P.O. Box 1277
                          Somerville, New Jersey 08876
                                       ---
                                 (908) 526-0707
                            Telecopier (908) 725-8483
                            
            
                                  
                                        October 25, 1996   
SVB Financial Services, Inc.
103 West End Avenue
Somerville, NJ 08876

      Re:  Consent of Counsel
           Registration Statement Form SB-2

Dear Sirs:

     As Counsel to SVB Financial Services, Inc., we hereby consent to the use of
our name in the  Registration  Statement  on Form SB-2 in the  section  entitled
"Legal Matters".

                                        Mauro, Savo, Camerino &Grant

                                        By:/s/ Mark F. Strauss
                                               ----------------
                                               Mark F. Strauss
                                               Counsel

<TABLE> <S> <C>

<ARTICLE> 9
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               JUN-30-1996
<CASH>                                       5,639,252
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                             5,225,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                  3,828,786
<INVESTMENTS-CARRYING>                      16,123,067
<INVESTMENTS-MARKET>                        16,049,564
<LOANS>                                     77,310,310
<ALLOWANCE>                                  (662,827)
<TOTAL-ASSETS>                             110,135,793
<DEPOSITS>                                 100,818,738
<SHORT-TERM>                                         0
<LIABILITIES-OTHER>                            388,039
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                     4,898,215
<OTHER-SE>                                   8,929,016
<TOTAL-LIABILITIES-AND-EQUITY>             110,135,793
<INTEREST-LOAN>                              3,038,992
<INTEREST-INVEST>                              626,717
<INTEREST-OTHER>                               110,895
<INTEREST-TOTAL>                             3,776,604
<INTEREST-DEPOSIT>                           1,723,480
<INTEREST-EXPENSE>                           1,723,480
<INTEREST-INCOME-NET>                        2,053,124
<LOAN-LOSSES>                                  145,000
<SECURITIES-GAINS>                             (2,117)
<EXPENSE-OTHER>                              1,650,096
<INCOME-PRETAX>                                416,069
<INCOME-PRE-EXTRAORDINARY>                     416,069
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   248,323
<EPS-PRIMARY>                                      .21
<EPS-DILUTED>                                      .21
<YIELD-ACTUAL>                                    4.52
<LOANS-NON>                                     41,099
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                 39,861
<ALLOWANCE-OPEN>                               527,019
<CHARGE-OFFS>                                   11,706
<RECOVERIES>                                     9,192
<ALLOWANCE-CLOSE>                              662,827
<ALLOWANCE-DOMESTIC>                           662,827
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>

                             SUBSCRIPTION AGREEMENT

TO:      SVB Financial Services, Inc.
         103 West End Avenue
         Somerville, New Jersey 08876

Ladies and Gentlemen:

         With  regard to a  Prospectus  dated  October , 1996 (such  Prospectus,
including  any  amendments  and  supplements   thereto,  is  herein  called  the
"Prospectus") from SVB Financial Services,  Inc. (the "Company"),  pertaining to
the  offering  of shares of common  stock,  par value  $4.17 per  share,  of the
Company  at a price of $13.00  per  shares.  A copy of the  Prospectus  has been
received by the undersigned.

         This  Subscription  Agreement  sets forth our  agreement  concerning my
purchase and ownership of such shares  subject to your right to accept or reject
this Subscription in whole or in part, in your complete discretion.

         1.       Subscription.

                  A.       Shares and Price

         I hereby offer to purchase from the Bank, upon the terms and conditions
contained  in this  Subscription  Agreement  and the  Prospectus,  the number of
shares, at the purchase price of $13.00 per share, which are set forth below.

         Number of Shares          Price Per Share          Purchase Price

                             X          $13.00         =         $

                  B.       Form of Payment

         Payment of the subscription price for the shares which I am offering to
purchase from the Company is being made in the following manner and amounts:

                  (   ) Cash in the amount of $          .

                  (   ) Check, bank draft or money order payable to the order of
                        Summit as Escrow Agent for SVB Financial Services, Inc.

         2.       Representations and Warranties.

         In order to induce the  Company  to sell the shares to me, I  represent
and warrant that:

                  A.       I have received the Prospectus;

                  B.       I agree to the terms and  conditions set forth in the
                           Prospectus;

                  C.       I understand that there are (and will continue to be)
                           significant   risk   factors   associated   with   my
                           investment in the Company's securities which are more
                           fully   described  in  the  Prospectus   under  "Risk
                           Factors";
<PAGE>
   
                  D.       I UNDERSTAND  THAT THE COMPANY'S  SECURITIES  ARE NOT
                           SAVINGS  ACCOUNTS  OR  SAVINGS  DEPOSITS  AND ARE NOT
                           INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION;
                           AND
    
                  E.       I  understand  and agree  that my rights  under  this
                           Subscription  Agreement  may not be assigned  without
                           the written consent of the Company.

         3.       Additional:

                  I understand that:

                  A.       The validity,  construction  and  performance of this
                           Subscription  Agreement  shall  be  governed  by  and
                           construed in accordance with the laws of the State of
                           New Jersey.

                  B.       This Subscription Agreement shall constitute an offer
                           by me to purchase the shares set forth herein,  which
                           offer may be accepted  by the Company by  executing a
                           copy  of this  Subscription  Agreement  in the  space
                           provided below and delivering it to the undersigned.
   
                  C.       In the event of a  material  change to the  offering,
                           the  Company  will  send  me,  a copy of the  amended
                           Prospectus,  by first class mail to the address I set
                           forth below,  and will allow me no less than ten (10)
                           business  days after the amended  Prospectus is sent,
                           to withdraw or modify my  Subscription.  In the event
                           of any such  withdrawal or  modification  reducing my
                           Subscription,  I will promptly receive an appropriate
                           refund.
    
Please  PRINT  OR TYPE  exact  name in  which  undersigned  desires  Units to be
registered:



Please indicate form of ownership the undersigned desires for the Units:

(  )     Individual
(  )     Joint Tenants with right of survivorship
(  )     Tenants in Common
(  )     Trust
(  )     Corporation
(  )     Partnership
(  )     Uniform Gifts to Minors
(  )     Other

<PAGE>

Address





Social Security Number of
Federal Taxpayer Identification Number




Signature(s)*


*When signing as attorney,  trustee administrator or guardian,  please give your
full title as such.  If a  corporation,  please sign in full  corporate  name by
president or other  authorized  officer.  In case of joint tenants or tenants in
common, all parties must sign.

Dated:



TO BE COMPLETED BY SVB FINANCIAL SERVICES, INC.

Accepted as of                 , 1996 as to             Shares.

SVB FINANCIAL SERVICES, INC.


BY:
<PAGE>


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