SUN BANCORP INC /NJ/
S-1/A, 1997-10-22
COMMERCIAL BANKS, NEC
Previous: SEPARATE ACCOUNT VA 1 OF THE AMERICAN FRANKLIN LIFE INS CO, N-30D/A, 1997-10-22
Next: EXCELSIOR HENDERSON MOTORCYCLE MANUFACTURING CO, S-8, 1997-10-22





As filed with the Securities and Exchange Commission on October 22, 1997 
                                                      Registration No. 333-35535
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                              -------------------
                                 AMENDMENT NO. 1
                                       TO
                                    FORM S-1
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933
                        --------------------------------

                                SUN BANCORP, INC.
             ------------------------------------------------------
             (Exact Name of Registrant as Specified in its Charter)


         New Jersey                          6021               52-1382541
- --------------------------------  -------------------------- -------------------
(State or Other Jurisdiction      (Primary Standard Industry  (I.R.S. Employer
of Incorporation or Organization) Classification Code Number)Identification No.)


                  226 Landis Avenue, Vineland, New Jersey 08360
                                 (609) 691-7700
    ------------------------------------------------------------------------
    (Address, Including Zip Code, and Telephone Number, Including Area Code,
                   of Registrant's Principal Executive Office)


                            Mr. Philip W. Koebig, III
                            Executive Vice President
                                Sun Bancorp, Inc.
                  226 Landis Avenue, Vineland, New Jersey 08360
                                 (609) 691-7700
- --------------------------------------------------------------------------------
            (Name, Address, Including Zip Code, and Telephone Number,
                   Including Area Code, of Agent for Service)


                  Please send copies of all communications to:

    John J. Spidi, Esq.                                Steven L. Kaplan, Esq.
    MALIZIA, SPIDI, SLOANE & FISCH, P.C.               ARNOLD & PORTER
    1301 K Street, N.W., Suite 700 East                555 Twelfth Street, N.W.
    Washington, D.C. 20005                             Washington, D.C.  20004


        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
   As soon as practicable after this registration statement becomes effective.

         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, as amended (the "Securities  Act"),  check the following
box [ ]

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act  registration   statement  number  of  the  earlier  effective  registration
statement for the same offering. [ ]

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(d) under the Securities Act, check the following box and list the Securities
Act registration number of the earlier effective  registration statement for the
same offering. [ ]

         If the delivery of the  prospectus  is expected to be made  pursuant to
Rule 434, please check the following box.[ ]


<PAGE>



                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
Title of Each Class of            Amount to be        Proposed                         Proposed                 Amount of
Securities Being Registered      Registered (1)       Maximum                           Maximum             Registration Fee
                                                      Offering Price                   Aggregate                      (2)
                                                      Per Share (1)                 Offering Price
- ---------------------------------------------------------------------------------------------------------------------------------

<S>                                 <C>                 <C>                          <C>                        <C>      
Common Shares                       1,035,000           $22.63                       $23,422,050                $7,097.58

- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)      The Amount of shares to be Registered and the Proposed Maximum Offering
         Price Per Share  have been  adjusted  to  reflect a three for two stock
         split of the  Registrant's  common stock  effected in the form of a 50%
         common stock dividend paid on September 25, 1997. The proposed  maximum
         offering  price per share is based on the  average  of the high and low
         sales price of the Common  Shares as  reported  by the Nasdaq  SmallCap
         Market on October 16, 1997.

(2)      A registration fee of $6,969.69 was previously paid with  the  Form S-1
         registration statement originally filed on September 12, 1997.

<PAGE>
                              SUBJECT TO COMPLETION
   
                 PRELIMINARY PROSPECTUS DATED ^ OCTOBER 22, 1997

                                ^ 900,000 Shares
     
                                     [LOGO]

                                Sun Bancorp, Inc.

                                  Common Stock



   
         Sun  Bancorp,  Inc.,  a New  Jersey  corporation  (the  "Company"),  is
offering  for sale ^ 900,000  shares of its  common  stock,  $1.00 par value per
share (the "Common Shares"),  at a price of ^ $ per share (the "Offering").  The
Common  Shares are  currently  quoted on the Nasdaq  SmallCap  Market  under the
symbol "SNBC."  Application has been made to have the Common Shares approved for
quotation on the Nasdaq National Market.


         Prospective  investors should carefully  consider the factors set forth
in "Risk Factors" beginning on page ^ 11 hereof.
    


                THE SECURITIES OFFERED HEREBY ARE NOT DEPOSITS OR
                 OTHER OBLIGATIONS OF A BANK AND ARE NOT INSURED
                  BY THE FEDERAL DEPOSIT INSURANCE CORPORATION
                   OR ANY OTHER INSURER OR GOVERNMENT AGENCY.


             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.
<TABLE>
<CAPTION>
=========================================================================================================================
   
                                                                        Underwriting ^
                                            Price to Public               Discounts              Proceeds to Company
                                                                       and Commissions                   (2)
    
                                                                              (1)
- -------------------------------------------------------------------------------------------------------------------------
<S>                                         <C>                          <C>                     <C>
Per Share............................        $                                                   $
- -------------------------------------------------------------------------------------------------------------------------
Total(3).............................        $                                                   $
=========================================================================================================================
</TABLE>


(1)  The  Company  has agreed to  indemnify  the  Underwriters  against  certain
     liabilities,  including  liabilities  under the Securities Act of 1933. The
     Underwriters will not receive any discounts or commissions on Common Shares
     purchased by officers, directors or their associates. See "Underwriting."
   
(2)  Before  deducting  estimated  expenses of the Offering of approximately ^ $
     payable by the Company.
(3)  The Company has  granted  the  Underwriters^  an option to purchase up to ^
     135,000  additional  Common Shares at the Price to Public less Underwriting
     Discounts and Commissions solely to cover  over-allotments,  if any. If the
     Underwriters  exercise  such  option in full,  the total  Price to  Public,
     Underwriting Discount and Commissions and Proceeds to Company will be ^ $ ,
     $ and $ , respectively.  The managing  underwriter will receive a financial
     advisory fee of $100,000. See "Underwriting."


         The shares of Common Stock are offered  severally  by the  Underwriters
named herein,  subject to prior sale,  when, as and if delivered to and accepted
by the  Underwriters.  The  Underwriters  reserve the right to reject  orders in
whole or in part and to withdraw,  cancel or modify the Offering without notice.
It is expected that delivery of certificates  representing  the shares of Common
Stock will be made to the Underwriters on or about ^, 1997.
    


                                  Advest, Inc.

   
                The date of this Prospectus is ^           , 1997
    

Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  Prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there be any sales of these securities
in any State in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of such State.


<PAGE>




                                       MAP




































     CERTAIN PERSONS  PARTICIPATING  IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS
THAT  STABILIZE,  MAINTAIN,  OR OTHERWISE  AFFECT THE PRICE OF THE COMMON SHARES
OFFERED HEREBY, INCLUDING STABILIZATION,  THE PURCHASE OF COMMON SHARES TO COVER
SYNDICATE SHORT POSITIONS, AND THE IMPOSITION OF PENALTY BIDS. FOR A DESCRIPTION
OF THESE  ACTIVITIES,  SEE  "UNDERWRITING."  SUCH STABILIZING  TRANSACTIONS,  IF
COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

     IN CONNECTION WITH THIS OFFERING,  CERTAIN  UNDERWRITERS (AND SELLING GROUP
MEMBERS) MAY ENGAGE IN PASSIVE MARKET MAKING  TRANSACTIONS  IN THE COMMON SHARES
ON NASDAQ IN ACCORDANCE WITH RULE 103 OF REGULATION M. SEE "UNDERWRITING."

                                        2

<PAGE>






- --------------------------------------------------------------------------------
   
                               PROSPECTUS SUMMARY
    

         The following summary is qualified in its entirety by the more detailed
information and consolidated  financial  statements and notes thereto  appearing
elsewhere in this  Prospectus.  Unless otherwise  indicated,  all information in
this  Prospectus is based on the assumption  that the  Underwriters  (as defined
herein) will not exercise their over-allotment option. In August 1997, the Board
of Directors declared a three for two stock split of the Company's common stock,
par value $1.00 per share,  effected in the form of a 50% common stock  dividend
paid in September 1997. Where  appropriate,  amounts  throughout this Prospectus
have been adjusted to reflect the stock split.

   
                                  ^ The Company
    

         The  Company,  a New  Jersey  corporation,  is a bank  holding  company
headquartered in Vineland,  New Jersey with two subsidiaries,  Sun National Bank
(the "Bank"),  a national banking  association and Sun Capital Trust, a Delaware
business  trust.  At June 30,  1997,  the  Company  had  total  assets of $585.2
million,  total  deposits of $467.4  million and total  shareholders'  equity of
$29.1 million. Substantially all of the Bank's deposits are federally insured by
the Bank Insurance Fund ("BIF"),  which is  administered  by the Federal Deposit
Insurance  Corporation  ("FDIC").  The deposits acquired pursuant to the Oritani
branch purchase are federally insured by the Savings Association  Insurance Fund
("SAIF")  which  is also  administered  by the  FDIC.  The  Company's  principal
business is to serve as a holding  company for the Bank.  As a  registered  bank
holding company, the Company is subject to the supervision and regulation of the
Board of Governors of the Federal Reserve System (the "Federal Reserve").

   
         The Company was incorporated,  and the Bank was chartered,  in 1985. In
April 1995, the Company changed its name from Citizens Investments,  Inc. to its
present  name.  It is the  Company's  strategy  to expand  its ^ banking  market
throughout  southern  and  central  New  Jersey.  Since  1994,  the  Company has
successfully  completed the acquisition of two commercial  banks with a total of
$117 million in assets as well as four purchase and assumption  transactions  in
which the Company acquired  fifteen branches with $229 million in deposits.  The
Company  opened three de novo  branches:  Cape May in March 1997,  Toms River in
June 1997 and Long Beach Island in June 1997. See  "Management's  Discussion and
Analysis of Financial  Condition  and Results of  Operations  --  Overview."  In
addition, the Company entered into an agreement to acquire eleven branches, with
$177 million in  deposits,  from The Bank of New York,  New York,  New York (see
"Oritani and Bank of New York Branch  Purchases").  Through its  acquisition and
expansion  program,  the Company has  significantly  increased its asset size as
well as the Bank's retail  network.  At December 31, 1993,  the Company's  total
consolidated  assets were $112.0  million as compared to $585.2  million at June
30, 1997.
    

         The Bank  provides  community  banking  services  through  28  branches
located in southern  New Jersey.  The Bank offers a wide variety of consumer and
commercial  lending and deposit services.  The loans offered by the Bank include
commercial  and  industrial  loans,  commercial  real estate loans,  home equity
loans,  mortgage loans and installment  loans.  The Bank also offers deposit and
personal  banking services  including  checking,  regular savings,  money market
deposits, term certificate accounts and individual retirement accounts.  Through
a third  party  arrangement,  the Bank  also  offers  mutual  funds,  securities
brokerage  and  investment  advisory  services.  The Bank  considers its primary
market area to be the New Jersey counties of Atlantic,  Burlington, Camden, Cape
May,  Cumberland,  Mercer,  Ocean and Salem.  The Bank's  market area contains a
diverse base of customers, including agricultural, manufacturing, transportation
and retail consumer businesses.

         The  executive  office of the Company is located at 226 Landis  Avenue,
Vineland, New Jersey 08360 and its telephone number is (609) 691-7700.

- --------------------------------------------------------------------------------
                                        3

<PAGE>
- --------------------------------------------------------------------------------
Financial Summary
<TABLE>
<CAPTION>
                               At or for the Six
                                 Months Ended
                                   June 30,                        At or for Year Ended December 31,
                              ------------------  ---------------------------------------------------------------------
                                     1997            1996         1995           1994           1993           1992
                              ------------------  ---------     ----------    -----------    -----------    -----------
                                              (Dollars in thousands, except per share amounts and ratios)

<S>                                <C>             <C>          <C>           <C>            <C>            <C>        
Net income ..............          $ 1,482         $  3,013     $    2,819    $     1,840    $     1,128    $       813
Net income per share
 (fully diluted) ........             0.47             0.99           0.97           0.90           0.64           0.46
Total assets ............          585,219          436,795        369,895        217,351        112,015        104,162
 Loans receivable (net) .          363,705          295,501        183,634        134,861         83,387         82,080
Shareholders' equity ....           29,071           27,415         24,671         20,571         12,306         11,178
Return on average
 assets .................             0.62%            0.74%          1.03%          1.09%          1.04%          0.74%
Return on average
 equity .................            10.69%           11.99%         12.42%         11.74%          9.61%          7.56%
Net yield on
  interest-earning assets             4.33%            4.57%          5.30%          5.39%          5.29%          4.96%

</TABLE>


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

                                        4

<PAGE>
- --------------------------------------------------------------------------------
   
                                 ^ The Offering
<TABLE>
<CAPTION>
<S>                                                        <C>
Common Shares Offered...................................   ^ 900,000 shares of Common Stock.

Common Shares Outstanding prior to the Offering.........   ^ 2,918,125 shares

Common Shares Outstanding after the Offering............   ^ 3,818,125 shares.  Assumes no exercise of the
                                                           Underwriters' over-allotment option to purchase up to
                                                           ^ 135,000 Common Shares.  See "Underwriting."

 Estimated Net Proceeds to the Company..................   ^ $           .  Assumes no exercise of the
                                                           Underwriters' over-allotment option to purchase up to
                                                           ^135,000 Common Shares.  See "Underwriting."
    

Dividends on Common Shares..............................   Historically, the Company has not paid cash dividends
                                                           on its Common Shares.  The Company paid a 5%
                                                           stock dividend on October 30, 1996 and a 5% stock
                                                           dividend on June 25, 1997.  In August 1997, the
                                                           Company declared a three for two common stock split
                                                           effected by means of a 50% stock dividend paid in
                                                           September 1997.  Future declarations of dividends by
                                                           the Board of Directors will depend upon a number of
                                                           factors, including the Company's and the Bank's
                                                           financial condition and results of operations,
                                                           investment opportunities available to the Company or
                                                           the Bank, capital requirements, regulatory limitations,
                                                           tax considerations, the amount of net proceeds retained
                                                           by the Company and general economic conditions.
                                                           See "Price Range of Common Shares; Dividends,"
                                                           and "Risk Factors -- Limitations on Payment of
                                                           Dividends."

Use of Proceeds.........................................   The proceeds received by the Company from the sale
                                                           of the Common Shares will be used to contribute
                                                           capital to the Bank.  The Bank intends to use the
                                                           capital for general corporate purposes, primarily to
                                                           support The Bank of New York branch purchase.  See
                                                           "Use of Proceeds" and "Oritani and Bank of New
                                                           York Branch Purchases."

Nasdaq National Market Symbol...........................   Application has been made to have the Common
                                                           Shares approved for quotation on the Nasdaq National
                                                           Market under the symbol "SNBC."

   
Purchases by Directors and Officers of the                 The Underwriters have reserved 225,000 Common
Company.................................................   Shares offered in the Offering (25% of the Shares to
                                                           be offered) for sale at the public offering price to
                                                           directors, officers and employees of the Company and
                                                           the Bank (and their associates).  See "Underwriting".
</TABLE>

                                 ^ Risk Factors

         Prospective  investors should carefully  consider the matters set forth
under "Risk Factors," beginning on page 11.
    
- --------------------------------------------------------------------------------
 
                                       5

<PAGE>
   
                     ^ Selected Consolidated Financial Data
    

           The following  summary  information  regarding the Company  should be
read in conjunction  with the consolidated  financial  statements of the Company
and notes  beginning on page F-1.  Consolidated  historical  financial and other
data  regarding  the Company at or for the six months ended June 30, 1997,  have
been prepared by the Company  without audit and may not be indicative of results
on an annualized  basis or any other period.  In the opinion of management,  all
adjustments  (consisting only of normal  recurring  accruals) that are necessary
for a fair presentation for such periods or dates have been made.
<TABLE>
<CAPTION>

                                          At or For the Six
                                           Months Ended
                                           June 30, (1)              At or For the Years Ended December 31,
                                          -----------------  -----------------------------------------------
                                                1997            1996        1995        1994       1993        1992
                                             --------------  ----------- ----------- ----------- ---------  -------
                                                         (Dollars in thousands, except per share amounts and ratios)
<S>                                          <C>             <C>         <C>            <C>          <C>         <C>     
Selected Results of Operations
  Interest income ........................   $ 18,145        $ 29,270    $  20,850      $  12,194    $  8,164    $  8,629
  Net interest income ....................      9,454          16,736       13,163          8,256       5,327       4,991
  Provision for loan losses ..............        825             900          808            383           2          96
  Net interest income after                                                               
     provision for loan losses ...........      8,629          15,836       12,355          7,873       5,325       4,895
  Other income ...........................        776           1,746        1,651            732         472         770
  Other expenses .........................      7,332          13,207       10,047          5,991       4,198       4,354
  Net income .............................      1,482           3,013        2,819          1,840       1,128         813
                                                                                          
 Per Share Data                                                                           
  Net income                                                                              
     Primary .............................       0.47            1.00         0.97           0.90        0.64        0.46
     Fully diluted .......................       0.47            0.99         0.97           0.90        0.64        0.46
  Book value .............................       9.97            9.68         9.11          10.88        7.31        6.65
                                                                                          
Selected Balance Sheet Data                                                               
  Assets .................................    585,219         436,795      369,895        217,351     112,015     104,162
  Cash and investments ...................    188,418         117,388      164,251         70,809      24,134      17,670
  Loans receivable (net) .................    363,705         295,501      183,634        134,861      83,387      82,080
  Deposits ...............................    467,394         385,987      335,248        196,019      99,099      91,837
  Borrowings and securities sold under                                                    
    agreements to repurchase .............     57,426          21,253        8,000             --          --          --
  Shareholders' equity ...................     29,071          27,415       24,671         20,571      12,306      11,178
                                                                                          
 Performance Ratios                                                                       
  Return on average assets ...............       0.62%           0.74         1.03%          1.09%       1.04%       0.74%
  Return on average equity ...............      10.69%          11.99        12.42%         11.74%       9.61%       7.56%
  Net yield on interest-earning assets ...       4.33%           4.57         5.30%          5.39%       5.29%       4.96%
                                                                                          
 Asset Quality Ratios                                                                     
  Non-performing loans to total loans ....       0.72%           0.81         1.72%          1.82%       1.84%       1.02%
  Non-performing assets to total loans                                                    
    and other real estate owned ..........       0.90%           1.06         2.19%          2.56%       2.26%       1.19%
  Net charge-offs to average total loans .       0.12%           0.16         0.23%          0.29%       0.02%       0.14%
  Total allowance for loan losses to total                                                
    non-performing loans .................     127.32%         107.26        64.47%         64.74%      69.10%     128.53%
                                                                                          
Capital Ratios                                                                            
  Equity to assets .......................       4.97%           6.28         6.67%          9.46%       10.99%     10.73%
  Tier 1 risk-based capital ratio ........       7.52%           7.44         8.67%         14.01%       15.59%     12.80%
  Total risk-based capital ratio .........      12.99%           8.28%        9.64%         15.22%       16.84%     14.05%
  Leverage ratio .........................       5.68%           5.43         5.74%          8.44%       10.74%      9.31%
</TABLE>                                                          
- -------------------                                                    
(1)      Ratios are annualized where appropriate.                      
- --------------------------------------------------------------------------------

                                        6

<PAGE>
- --------------------------------------------------------------------------------
   
                               Recent Developments

         The following is a summary of the Company's  financial  condition as of
September 30, 1997, and results of operations for the three month and nine month
periods ended  September 30, 1997 and 1996.  The  discussion  and analysis as to
share data has been  retroactively  adjusted to give effect to the three for two
stock  split  effected  in the  form  of a 50%  common  stock  dividend  paid on
September 25, 1997.

<TABLE>
<CAPTION>

Statement of Financial                                                   At September 30,                  At December 31,
  Condition Data (Unaudited)                                                   1997                             1996
                                                                         ----------------                  ---------------

                                                                        (Dollars in thousands except share data and ratios)

<S>                                                                            <C>                              <C>     
Cash and cash equivalents ............................                         $ 20,434                         $ 21,807
Investment securities available for sale..............                          290,808                           95,581
Loans, net of allowance for loan losses...............                          388,619                          295,501
Bank properties and equipment.........................                           14,820                           12,222
Real estate owned, net................................                              816                              756
Excess of cost over fair value of assets acquired.....                           11,293                            5,365
Other assets..........................................                           11,334                            5,563
                                                                                -------                           ------
  Total assets........................................                         $738,124                         $436,795
                                                                                =======                          =======


Deposits..............................................                         $541,316                         $385,987
Federal Home Loan Bank Advances.......................                           16,500                           10,000
Federal funds purchased and securities sold
  under agreements to repurchase......................                          117,613                            5,253
Other liabilities.....................................                            2,858                            8,140
 Guaranteed preferred beneficial interests in
  the Company's debentures............................                           28,750                               --
Shareholders' equity..................................                           31,087                           27,415
                                                                                -------                          -------
  Total liabilities and shareholders' equity..........                         $738,124                         $436,795
                                                                                =======                          =======
    
</TABLE>

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

                                        7

<PAGE>
- --------------------------------------------------------------------------------
   
<TABLE>
<CAPTION>
                                                       For the Three Months                           For the Nine Months
                                                        Ended September 30,                           Ended September 30,
                                               ----------------------------------------  -------------------------------------
Statement of Income Data (Unaudited)               1997                   1996                   1997               1996
                                               ----------------   ---------------------  ---------------------   -------------
                                                                  (Dollars in thousands, except per share date)
<S>                                                   <C>                      <C>                   <C>               <C>    
Interest income...............................        $12,751                  $7,917                $30,897           $21,288
Interest expense..............................          6,817                   3,429                 15,509             9,027
                                                       ------                   -----                 ------            ------
  Net interest income.........................          5,934                   4,488                 15,388            12,261
Provision for loan losses.....................            420                     225                  1,245               675
                                                       ------                  ------                 ------            ------
  Net interest income after provision
    for loan losses...........................          5,514                   4,263                 14,143            11,586
                                                       ------                  ------                 ------            ------
Other income..................................            597                     453                  1,372             1,297
Other expense:
  Salaries and employee benefits..............          2,048                   1,930                  5,645             4,797
  Occupancy expense...........................            463                     304                  1,171             1,074
  Data processing expense.....................            359                     286                  1,052               801
  Amortization of excess of cost over
   fair value of assets acquired..............            425                     207                    893               620
  Other expense...............................          1,132                     881                  2,997             2,423
                                                       ------                   -----                 ------            ------
    Total other expense.......................          4,427                   3,608                 11,758             9,715
                                                       ------                  ------                 ------            ------
  Income before income taxes..................          1,684                   1,108                  3,757             3,168
  Income taxes................................            489                     333                  1,079             1,001
                                                       ------                  ------                 ------            ------
  Net income..................................        $ 1,195                 $   775                $ 2,678           $ 2,167
                                                       ======                  ======                 ======            ======

 Earnings per common and common
  equivalent share............................          $0.37                   $0.25                  $0.84             $0.74
Earnings per common share - assuming
  full dilution...............................          $0.36                   $0.25                  $0.81             $0.73

</TABLE>

<TABLE>
<CAPTION>
                                                       At or For the Three Months               At or For the Nine Months
                                                          Ended September 30,                      Ended September 30,
                                                       -------------------------              -----------------------------
Selected Ratios (Unaudited)(1):                             1997         1996                       1997          1996
                                                       -------------- ----------              -------------    ------------
<S>                                                        <C>           <C>                       <C>            <C>  
Return on average assets......................               0.71%         0.74%                     0.66%          0.74%
Return on average equity......................              16.08%        12.49%                   12 .55%         11.89%
Net yield on interest-earning assets..........               3.50%         4.28%                     3.77%          4.20%
Equity to assets..............................               4.22%         5.90%                     4.22%          5.90%
Non-performing assets to total loans                                                         
  and other real estate owned.................               0.52%         1.04%                     0.52%          1.04%
                                                                                                 
</TABLE>                                                            
   
- -------------------
(1)      With the exception of period end ratios,  all ratios are based on daily
         average   balances   during  the  periods  and  are  annualized   where
         appropriate.  Such ratios and results are not necessarily indicative of
         results that may be expected for the full year.
    
- --------------------------------------------------------------------------------

                                        8

<PAGE>

   
Results of Operations

         Net income  for the three  months  ended  September  30,  1997 was $1.2
million, or $.36 per share in comparison to $775,000,  or $.25 per share for the
three  months  ended  September  30,  1996.  This 54% increase in net income was
primarily  a result of an  increase of $1.4  million,  or 32%,  in net  interest
income,  reflecting  a  significant  increase  in  interest-earning  assets  and
interest-bearing  liabilities.  The  increase  was a result of  internal  growth
augmented by the  acquisitions  of four branches from First Union  National Bank
and three branches from Oritani Savings Bank.

         The provisions for loan losses were $420,000 and $225,000 for the three
months ended September 30, 1997 and 1996, respectively. The increase is a result
of significantly higher loan balances outstanding.

         Non-interest income increased to $597,000, or 32%, for the three months
ended  September 30, 1997 compared to $453,000 for the same period in 1996.  The
growth  is  attributable  to  increased  service  charges  on  deposit  accounts
amounting to $119,000.  This increase is a result of a larger  deposit  customer
base.

         Non-interest  expense for the three months ended September 30, 1997 was
$4.4  million,  an increase of 23% over the $3.6  million for the same period in
1996.  The  increase of $819,000  was  primarily a result of  operating a larger
company during 1997. Salaries and employee benefits increased  $119,000,  or 6%;
occupancy  expense  increased  $159,000,  or 52%;  equipment  expense  increased
$123,000,  or 53%; data  processing  increased  $74,000 or 26%;  amortization of
excess of cost over fair value of assets acquired increased  $218,000,  or 105%;
postage and supplies increased $34,000, or 35%.

         Income tax expense was $489,000  for the three  months ended  September
30, 1997  compared to $333,000  for the same period in 1996.  The increase was a
result of higher pre-tax earnings.

         For the nine month period ended September 30, 1997, net income was $2.7
million, or $.81 per share, compared to $2.2 million, or $.73 per share, for the
same  period in 1996,  an  increase  of  $511,000.  The growth in  earnings  was
principally  the result of an increase in net interest  income of $3.1  million,
from $12.3  million for the nine  months  ended  September  30,  1996,  to $15.4
million for the same period in 1997  partially  offset by higher  provision  for
loan losses and a higher level of non-interest expenses.

         As a result of the increase in the loan  portfolio,  the  provision for
loan losses grew by $570,000,  from $675,000 for the nine months ended September
30, 1996, to $1.2 million for the same period in 1997, an 84% increase.

         Non-interest  income  increased  $75,000 to $1.4  million  for the nine
months ended  September  30, 1997.  The increase in 1997 reflects an increase of
$217,000 in service charges on deposit accounts,  partially offset by a decrease
of $113,000 of gains on sale of investment securities.

         Non-interest  expense  rose $2.0  million,  to $11.8  million,  for the
nine-months  ended September 30, 1997,  compared to the same period in 1996. The
increase,  resulting  from operating a larger  organization,  was evidenced by a
growth of $800,000 in salaries  and  employee  benefits;  $306,000 in  equipment
expense; $251,000 in data processing expense; $273,000 of amortization of excess
of cost over fair value of assets acquired; and $178,000 of other expenses.
    


                                        9

<PAGE>
   
         Due to a higher level of taxable earnings, income tax expense increased
$78,000, from $1.0 million for the nine months ended September 30, 1996, to $1.1
million for the same period in 1997.



Financial Condition

         Total assets at September 30, 1997 were $738.1 million,  an increase of
$301.3 million, from the December 31, 1996 total of $436.8 million.

         Investment securities available for sale increased $195.2 million, from
$95.6 million at December 31, 1996 to $290.8  million at September 30, 1997. The
growth was primarily a result of the investment of excess funds created from the
First  Union and  Oritani  branch  purchases,  as well as an  increase  of $96.5
million of U.S.  Government Agency securities  acquired with funds borrowed from
the FHLB.

         Net loans at September 30, 1997 amounted to $388.6 million, an increase
of $93.1  million from $295.5  million at December  31,  1996.  The increase was
primarily from internal growth in commercial and industrial loans.  The ratio of
non-performing  assets to total loans and real estate owned for the three months
ended September 30, 1997 was 0.52% compared to 1.06% for the year ended December
31, 1996. The ratio of allowance for loan losses to total  non-performing  loans
was 192.47% at September 30, 1997 compared to 107.26% at December 31, 1996.  The
ratio of  allowance  for loan losses to total loans was 0.96% at  September  30,
1997 compared to 0.87% at December 31, 1996.

         Excess of cost  over  fair  value of  assets  acquired  increased  $5.9
million,  from $5.4 million at December  31, 1996 to $11.3  million at September
30, 1997.  The increase was a result of the premium paid for the  acquisition of
branches from First Union and Oritani.

         Total  liabilities  at September  30, 1997  amounted to $678.3  million
compared to $409.4 million at December 31, 1996, an increase of $268.9 million.

         Total  deposits grew to $541.3  million at September 30, 1997, a $155.3
million increase over December 31, 1996 deposits of $386.0 million. The increase
was primarily the result of deposits  acquired from First Union and Oritani,  as
well as approximately $40 million from internal growth.

         Advances  from the Federal Home Loan Bank  amounted to $16.5 million at
September 30, 1997 compared to $10.0 million at December 31, 1996.  The increase
aided the funding of the  Company's  loan growth.  Federal  funds  purchased and
securities sold under  agreements to repurchase  grew $112.4 million,  from $5.3
million  at  December  31,  1996,  to $117.6  million  at  September  30,  1997.
Repurchase  agreements  from  the  Federal  Home  Loan  Bank to fund  securities
purchases caused $96.5 million of the increase.

         Total shareholders' equity grew by $3.7 million,  from $27.4 million at
December 31, 1996, to $31.1  million at September  30, 1997.  The increase was a
result of net earnings of $2.7 million for the nine months ended  September  30,
1997  augmented  by an  improvement  in the net  unrealized  loss on  securities
available for sale, net of income taxes of $567,000.
    

         At  September 30, 1997, the capital ratios of the Company and the Bank 
were as follows:

               Company Capital Ratios:           
                 Tier 1 risk-based capital ratio        6.56%
                 Total risk-based capital ratio        11.37%
                 Leverage ratio                         4.53%

               Bank Capital Ratios:
                 Tier 1 risk-based capital ratio        9.85%
                 Total risk-based capital ratio        10.68%
                 Leverage ratio                         6.79%

                                       10

<PAGE>

                                  RISK FACTORS


   
         In addition to the other information in this Prospectus,  the following
factors  which  address  those risks  material to this offering and the Company,
should be considered  carefully in evaluating an investment in the Common Shares
offered  by  this  Prospectus.   Certain   statements  in  this  Prospectus  are
forward-looking  and are  identified  by the  use of  forward-looking  words  or
phrases  such  as  "intended,"  "will  be  positioned,"  "expects,"  is  or  are
"expected,"  "anticipates," and "anticipated." These forward-looking  statements
are  based on the  Company's  current  expectations.  To the  extent  any of the
information   contained  in  this  Prospectus   constitutes  a  "forward-looking
statement"  as defined in Section  27A(i)(1)  of the  Securities  Act,  the risk
factors set forth below are cautionary statements  identifying important factors
that  could  cause  actual  results  to  differ  materially  from  those  in the
forward-looking statement.

^ Restrictions on the Company as a Bank Holding Company
    

         The Company is a legal  entity  separate  and  distinct  from the Bank,
although the principal  source of the Company's  cash revenues is dividends from
the Bank.

         The right of the Company to participate in the assets of any subsidiary
upon the latter's liquidation, reorganization or otherwise (and thus the ability
of the holders of Common Stock to benefit indirectly from any such distribution)
will be subject to the claims of the  subsidiaries'  creditors,  which will take
priority  except to the extent that the Company may itself be a creditor  with a
recognized claim.

         The Bank is also subject to restrictions  under federal law which limit
the transfer of funds by the Bank to the Company,  whether in the form of loans,
extensions of credit, investments,  asset purchases or otherwise. Such transfers
by the Bank to the Company  are  limited in amount to 10% of the Bank's  capital
and surplus. Furthermore, such loans and extensions of credit are required to be
secured in specified amounts.

   
Recent Rapid Growth of Bank
    

         During  the  last  three  years,  the Bank has  experienced  rapid  and
significant  growth.  The total  assets of the Bank have  increased  from $112.0
million at December 31, 1993, to $585.2  million at June 30, 1997.  Although the
Bank believes that it has adequately  managed its growth in the past,  there can
be no assurance that the Bank will continue to experience such rapid growth,  or
any growth,  in the future and, to the extent that it does experience  continued
growth,  that the Bank will be able to  adequately  and  profitably  manage such
growth.  See  "Management's  Discussion and Analysis of Financial  Condition and
Results of Operations."

   
         The  continued  growth has led the  Company to  undertake  the  present
offering of Common Shares.  The capital to be raised from the sale of the Common
Shares offered hereby, is necessary to provide sufficient capital to support the
growth of  assets.  No  assurance  can be given  that  this  rapid  growth  will
continue,  but,  if it does,  there is no  assurance  that the  earnings  of the
Company and the Bank can adequately  provide the necessary  capital for the Bank
and the Company to maintain required regulatory capital levels commensurate with
continued rapid growth. After giving effect to the sale of the Common Shares and
the  Oritani  and  Bank of New York  branch  purchases,  the Bank  will be "well
capitalized"  and the Company will be  adequately  capitalized  for federal bank
regulatory  purposes.  The level of future  earnings  of the  Company  also will
depend on the  ability  of the  Company  and the Bank to  profitably  deploy and
manage the increased assets.  The rapid growth of the Bank in asset size and the
rapid  increase  in its volume of total  loans  during the past three years have
increased  the possible  risks  inherent in an  investment  in the  Company.  In
addition, the Bank of New York branch purchase will result in the
    

                                       11
<PAGE>
   
acquisition  of a  significant  amount of  deposits.  The deposits to be assumed
pursuant to the Bank of New York branch purchase are predominantly core deposits
with lower  costs.  If the  Company is unable to maintain a low cost of funds on
such deposits or if the Company is unable to retain a substantial portion of the
deposits to be assumed,  the branch  purchase may have an adverse  impact on the
Company's results of operations and financial condition.
    

         Although the Bank has  experienced  moderate  loan losses to date,  the
rapid growth of its loan  portfolio  from $83.4 million at December 31, 1993, to
$363.7  million at June 30,  1997,  may result in an  increase  to its loan loss
experience.  Due to the high  volume of recent  loans,  many of the loans of the
Bank are unseasoned, thereby increasing the potential for additional loan losses
even if the Bank  continues  to adhere  to the same  underwriting  criteria  and
monitoring  procedures  that have  resulted  in the  Bank's  moderate  loan loss
experience. See "Management's Discussion and Analysis of Financial Condition and
Results of Operations -- Lending  Activities."  The Office of the Comptroller of
the Currency (the "OCC") has  previously  stated that banks  experiencing  rapid
growth may be subject to greater risks.

   
Growth in Loan Portfolio ^; Concentration of Credit
    

         During the past three years,  the Company has  experienced  significant
growth in its loan portfolio.  Net loans increased to $363.7 million at June 30,
1997, from $83.4 million at December 31, 1993. While many components of the loan
portfolio have  contributed to this increase over the past three years,  much of
this loan growth has occurred in the  portfolio  of  commercial  and  industrial
loans.  Commercial  and  industrial  loans  increased by 87.7% or $104.2 million
during  1996 as  compared  to 1995 and  comprised  75.5%  of  total  loans as of
December  31,  1996.  As of June  30,  1997,  commercial  and  industrial  loans
comprised  77.5% of total loans.  See  "Management's  Discussion and Analysis of
Financial Condition and Results of Operations--Analysis of Loan Portfolio." As a
result of this recent growth, a significant  portion of the Company's total loan
portfolio may be considered unseasoned and, therefore, specific payment and loss
experience for this portion of the portfolio has not yet been fully established.
In addition, the nature of commercial and industrial loans is such that they may
present  more credit risk to the Company  than other types of loans such as home
equity or residential real estate loans.  Further,  these loans are concentrated
in  Atlantic,  Burlington,  Camden,  Cape  May,  Cumberland,  Ocean,  and  Salem
Counties, in southern New Jersey. As a result, a decline in the general economic
conditions  of southern New Jersey could have a material  adverse  effect on the
Company's  financial  condition and results of operations  taken as a whole. See
"Business of the Company--Lending Activities--Commercial and Industrial Loans."

   
Adequacy of Allowance for Loan Losses
    

         The risk of loan  losses  varies  with,  among  other  things,  general
economic  conditions,  the type of loan being made, the  creditworthiness of the
borrower  over the term of the loan and, in the case of a  collateralized  loan,
the value of the collateral for the loan.  Management maintains an allowance for
loan losses based upon, among other things, historical experience, an evaluation
of economic  conditions and regular review of  delinquencies  and loan portfolio
quality.  Based upon such  factors,  management  makes various  assumptions  and
judgments about the ultimate  collectibility  of the loan portfolio and provides
an  allowance  for loans  losses  based  upon a  percentage  of the  outstanding
balances and for specific loans when their ultimate collectibility is considered
questionable. If management's assumption and judgments prove to be incorrect and
the allowance for loan losses is inadequate to absorb future credit  losses,  or
if the bank  regulatory  authorities  require the Bank to increase the allowance
for loan  losses,  the Bank's  earnings  could be  significantly  and  adversely
affected.   Because  certain  lending  activities  involve  greater  risks,  the
percentage applied to specific loan types may vary.


                                       12

<PAGE>
         As of June 30, 1997,  the  allowance  for loan losses was $3.4 million,
which  represented  0.91% of total  loans.  The  allowance  for loan losses as a
percentage of  nonperforming  loans was 127.32% as of June 30, 1997. The Company
actively manages its nonperforming  loans in an effort to minimize credit losses
and  monitors  its asset  quality to  maintain an  adequate  allowance  for loan
losses.  As its loan growth has increased,  the Bank has increased its allowance
for loan losses. The Company believes that such allowance is adequate,  however,
future  additions to the  allowance in the form of the provision for loan losses
may be necessary due to changes in economic  conditions and growth of the Bank's
loan portfolio.

Control by Management

   
         A  total  of ^  1,956,313  Common  Shares  of the  Company  ^  will  be
beneficially owned by the directors and executive officers of the Company,  or ^
45.26%  of the  Common  Shares  outstanding  following  the  Offering,  assuming
directors and executive  officers  purchase ^ 225,000 shares in the Offering and
that the Underwriters do not exercise the  over-allotment  option. As of October
9, 1997, Bernard A. Brown beneficially owned 1,411,443 shares, or 43.49%, of the
Company's  outstanding  Common  Shares.  Therefore,  to  the  extent  they  vote
together,  the  directors  and  executive  officers of the Company will have the
ability to exert significant  influence over the election of the Company's Board
of Directors and other corporate actions  requiring  stockholder  approval.  See
"Security   Ownership  of  Certain   Beneficial   Owners  and   Management"  and
"Underwriting."
    

Limitations on Payment of Dividends

         Historically,  the  Company has not paid cash  dividends  on its Common
Shares.  The Bank is a wholly owned  subsidiary of the Company and its principal
income-producing  entity.  Accordingly,  dividends  payable by the  Company  are
subject to the financial  condition of the Bank and the Company as well as other
business  considerations.   In  addition,  because  the  Bank  is  a  depository
institution  insured by the FDIC, it may not pay dividends or distribute  any of
its capital assets if it is in default on any  assessment due the FDIC.  Payment
of dividends by the Bank is restricted by statutory  limitations.  Two different
calculations  are performed to measure the amount of dividends that may be paid:
a recent earnings test and an undivided  profits test. Under the recent earnings
test,  a dividend  may not be paid if the total of all  dividends  declared by a
national  bank in any  calendar  year is in excess  of the  current  year's  net
profits combined with the retained net profits of the two preceding years unless
the bank  obtains the approval of the OCC.  Under the  undivided  profits  test,
dividends may not be paid in excess of a bank's undivided  profits then on hand,
after  deducting  bad  debts in  excess  of the  reserve  for loan  losses.  OCC
regulations  also impose certain  minimum capital  requirements  that affect the
amount of cash  available  for the payment of dividends by the Bank. At June 30,
1997, under the recent earnings test, which is presently the more restrictive of
the available  methods of  calculating  the dividend  limitations  of a national
bank,  $8.3 million was available for payment as dividends  from the Bank to the
Company  without the need for approval from the OCC. Even if the Bank is able to
generate  sufficient  earnings to pay dividends,  there is no assurance that its
Board of Directors  might not decide or be required to retain a greater  portion
of the  Bank's  earnings  in order  to  maintain  existing  capital  or  achieve
additional  capital  necessary  because  of  (i)  an  increase  in  the  capital
requirements established by the OCC, (ii) a significant increase in the total of
risk-weighted  assets  held by the Bank,  (iii) a  significant  decrease  in the
Bank's  income,  (iv) a significant  deterioration  of the quality of the Bank's
loan portfolio,  (v) a  determination  by the OCC that the payment of a dividend
would  (under the  circumstances)  constitute  an "unsafe  or  unsound"  banking
practice,  or (vi) new federal or state  regulations.  The  occurrence of any of
these events would  decrease the amount of funds  potentially  available for the
payment of dividends. In addition,  under Federal Reserve policy, the Company is
required to  maintain  adequate  regulatory  capital and is expected to act as a
source of financial  strength to the Bank and to commit resources to support the
Bank in circumstances where it might not do so absent such a policy. This policy
could have

                                       13

<PAGE>



   

the effect of reducing the amount of dividends  declarable  by the Company.  See
"Supervision and Regulation."

         The Company's subsidiary,  Sun Capital Trust (the "Trust") issued $28.8
million  of 9.85%  Preferred  Securities  with a stated  value  and  liquidation
preference  of $25 per  share.  The  proceeds  from  the  sale of the  Preferred
Securities were utilized by the Trust to invest in $28.8 million of 9.85% Junior
Subordinated  Debentures (the  "Debentures") of the Company,  due in March 2027.
The Company has the right to defer payment of interest on the  Debentures at any
time or from time to time for a period not  exceeding 20  consecutive  quarterly
periods with respect to each  deferred  period (each,  an  "Extension  Period"),
provided  that no  Extension  Period  may  extend  beyond  the  maturity  of the
Debentures.  If interest payments on the Debentures are so deferred, the Company
will be  prohibited  from paying cash  dividends on its Common Shares until such
time as the  payment  of all  amounts  due on the  Debentures  are  paid and the
Extension Period is terminated.

High Degree of Competition
    

         The banking business is highly competitive. In its primary market area,
the Bank competes with other commercial  banks,  savings and loan  associations,
credit  unions,  finance  companies,  mutual  funds,  insurance  companies,  and
brokerage and investment banking firms operating locally and elsewhere.  Many of
the Bank's primary competitors have substantially  greater resources and lending
limits than the Bank and may offer  certain  services,  such as trust  services,
that the Bank does not provide at this time.  The  profitability  of the Company
depends upon the Bank's ability to compete in its primary market area.
See "Business -- Competition."

   
^ Limitations Imposed by Industry Regulation
    

         Bank  holding  companies  and  banks  operate  in  a  highly  regulated
environment  and are  subject  to the  supervision  and  examination  by several
federal regulatory agencies.  The Company is subject to the Bank Holding Company
Act of 1956, as amended  ("BHCA"),  and to  regulation  and  supervision  by the
Federal  Reserve,  and the Bank is subject to regulation and  supervision by the
OCC and the FDIC. The Bank is also a member of the Federal Home Loan Bank of New
York (the  "FHLB")  and is  subject to  regulation  thereby.  Federal  and state
banking laws and  regulations  govern  matters  ranging from the  regulation  of
certain debt obligations,  changes in the control of bank holding companies, and
the  maintenance  of adequate  capital to the general  business  operations  and
financial condition of the Bank, including  permissible types, amounts and terms
of loans and investments, the amount of reserves against deposits,  restrictions
on dividends,  establishment of branch offices, and the maximum rate of interest
that may be charged by law.  The  Federal  Reserve,  the FDIC,  and the OCC also
possess  cease and desist  powers  over bank  holding  companies  and banks,  to
prevent or remedy unsafe or unsound  practices or  violations of law.  These and
other  restrictions  limit  the  manner in which  the  Company  and the Bank may
conduct their business and obtain financing. Furthermore, the commercial banking
business is affected not only by general  economic  conditions,  but also by the
monetary policies of the Federal Reserve.  These monetary policies have had, and
are expected to continue to have,  significant  effects on the operating results
of commercial banks.  Changes in monetary or legislative policies may affect the
ability of the Bank to attract  deposits and make loans.  See  "Supervision  and
Regulation."


                                       14

<PAGE>
Potential Impact of Changes in Interest Rates

         The Company's  profitability  is dependent to a large extent on its net
interest  income,  which  is the  difference  between  its  interest  income  on
interest-earning   assets  and  its   interest   expense   on   interest-bearing
liabilities.  The  Company,  like most  financial  institutions,  is affected by
changes in general interest rate levels and by other economic factors beyond its
control.   Interest  rate  risk  arises  from  mismatches  (i.e.,  the  interest
sensitivity  gap) between the dollar amount of repricing or maturing  assets and
liabilities,  and is  measured  in  terms  of the  ratio  of the  interest  rate
sensitivity  gap to  total  assets.  More  assets  repricing  or  maturing  than
liabilities  over a given  time  period  is  considered  asset-sensitive  and is
reflected as a positive  gap, and more  liabilities  repricing or maturing  than
assets  over a  given  time  period  is  considered  liability-sensitive  and is
reflected as negative gap. An  asset-sensitive  position  (i.e., a positive gap)
will generally  enhance  earnings in a rising interest rate environment and will
negatively  impact  earnings in a falling  interest  rate  environment,  while a
liability-sensitive  position  (i.e.,  a negative  gap) will  generally  enhance
earnings in a falling interest rate  environment and negatively  impact earnings
in a rising  interest rate  environment.  Fluctuations in interest rates are not
predictable  or  controllable.  The Company has attempted to structure its asset
and  liability  management  strategies  to mitigate  the impact on net  interest
income of changes in market interest rates.  However,  there can be no assurance
that  the  Company  will be able to  manage  interest  rate  risk so as to avoid
significant  adverse  effects in net  interest  income.  At June 30,  1997,  the
Company had a one year  cumulative  negative  gap of 12.57%.  This  negative gap
position  may, as noted  above,  have a negative  impact on earnings in a rising
interest rate environment.  See "Management's Discussion and Analysis of Results
of Operations and Financial Condition -- Gap Analysis."

Limited Trading Market; Possible Volatility of Stock Price

   
         ^ Since  August 29,  1996,  the Common  Shares of the Company have been
quoted on the Nasdaq SmallCap Market^.  Trading has been limited and infrequent^
and since such date  trading  volume for Common  Shares has  averaged  less than
10,000  shares per week.  Application  has been made to have the  Common  Shares
approved  for  quotation  on  the  Nasdaq  National  Market,   but  one  of  the
requirements  for initial listing is the presence of three market makers for the
Common  Shares.   Nasdaq  National  Market  maintenance  standards  require  the
existence of two market makers for continued listing.  Currently the Company has
four market  makers.  Advest,  Inc.  has advised the Company  that it intends to
continue  to make a market in Common  Shares  so long as the  volume of  trading
activity in the Common  Shares and certain  other market  making  considerations
justify doing so. ^ It is anticipated  that the Nasdaq  National  Market initial
listing requirements will be met, including the presence of three market makers.
There can,  however,  be no assurance  that an  established  and liquid  trading
market will develop or, if developed,  will be sustained following the Offering.
The  market  price  of  the  Common  Shares  could  be  subject  to  significant
fluctuations  in  response  to  variations  in  quarterly  and yearly  operating
results,  general trends in the banking industry and other factors. In addition,
the stock  market  can  experience  price and  volume  fluctuations  that may be
unrelated  or  disproportionate   to  the  operating   performance  of  affected
companies. These broad fluctuations may adversely affect the market price of the
Common Shares.

Impact of Changes in Economic Conditions and Monetary Policies
    

         Conditions beyond the Company's  control may have a significant  impact
on changes in net interest  income from one period to another.  Examples of such
conditions could include: (i) the strength of credit demands by customers;  (ii)
fiscal and debt management policies of the federal government, including changes
in tax laws; (iii) the Federal Reserve's monetary policy;  (iv) the introduction
and growth of new investment  instruments and  transaction  accounts by non-bank
financial  competitors;  and (v) changes in rules and regulations  governing the
payment of interest on deposit accounts.

                                       15

<PAGE>
                                 USE OF PROCEEDS

   
         The net proceeds to the Company  from the sale of the ^ 900,000  Common
Shares  offered by the Company  (after giving effect to the payment of estimated
offering expenses) are estimated to be approximately ^ $ ($ if the Underwriters'
over-allotment  option is exercised in full).  Such  proceeds will qualify under
the capital adequacy guidelines of the Federal Reserve as Tier 1 capital for the
Company.  The net  proceeds  will be used by the  Company to provide  additional
equity  capital to the Bank.  The Bank  intends to use the  capital  for general
corporate purposes^.
    

                  ORITANI AND BANK OF NEW YORK BRANCH PURCHASES

Oritani Branch Purchase

          On July 24,  1997,  the Bank  acquired  approximately  $34  million in
deposit  liabilities  in three branch  offices (the "Oritani  branch  purchase")
located in the Camden County,  New Jersey  communities of Clementon,  Lindenwold
and  Merchantville,  from Oritani  Savings  Bank,  SLA,  Hackensack,  New Jersey
("Oritani"). The Bank paid Oritani a premium of $2,151,000 for the assumption of
the deposit  liabilities.  The Bank  purchased two branches  owned by Oritani at
their fair market value and assumed the lease on the third branch location.  The
Bank received  approximately  $30 million in net proceeds from the  transaction.
The investment and lending  activities of the Oritani branches purchased did not
transfer to the Bank.

         As of June 30, 1997, the cost of funds related to the deposits  assumed
from the Oritani branch purchase was  approximately  4.64%.  Management does not
believe there will be a material deposit outflow after the branch purchase.  The
Bank has  historically  priced its  deposit  products to be  competitive  in the
markets served.  For the six months ended June 30, 1997, the Bank's average cost
of deposits was 3.41%. It is anticipated  that this practice,  combined with the
level of personal service provided,  will allow the Bank to retain a significant
portion of the  deposits  acquired.  In this  regard,  Oritani has agreed not to
directly solicit the deposit  customers  affected by the branch  purchases,  nor
establish a branch or automatic  teller machine  ("ATM")  facility within Camden
County, New Jersey for a period of one year.

   
         ^ The Oritani  branch  purchase ^ has not had a significant  short-term
impact on ^ the  Bank's  performance.  Management  anticipates  that the  branch
purchase  will  positively  contribute  to earnings as the net cash  received is
gradually invested in investment securities and loans.
    

Bank of New York Branch Purchase

         On June 4, 1997,  the Bank entered  into a Branch  Purchase and Deposit
Assumption  Agreement  with The Bank of New York to acquire  approximately  $177
million in deposit liabilities and approximately $29 million of loans and eleven
branch offices (the "Bank of New York branch purchase")  located in the southern
and central New Jersey  counties of Atlantic,  Mercer,  Middlesex  and Somerset.
Based upon June 30, 1997 deposits, the Bank agreed to pay The Bank of New York a
premium of approximately $17.1 million (9.75%) for the assumption of the deposit
liabilities and will receive approximately $159.9 million in net proceeds in the
form of cash,  real  estate and loans.  The  deposits  to be assumed  consist of
$154.8 million in core deposits (demand deposits, savings deposits, money market
accounts,  etc.) and $22.1 million in time deposits  (certificates  of deposit).
The  investment  and  some of the  lending  activities  of the  Bank of New York
branches to be purchased  will not be  transferred  to the Bank. The Bank of New
York  branch  purchase  will be  accounted  for  using  the  purchase  method of
accounting and is expected to close during the fourth  quarter of 1997,  subject
to regulatory approval.  There can be no assurance that regulatory approval will
be obtained, or that such approval, if any, will

                                       16

<PAGE>



not delay  consummation  of The Bank of New York  branch  purchase,  or will not
contain conditions that would cause the Bank to abandon the transaction.

         As of June 30, 1997,  based on information  supplied to the Bank by The
Bank of New York,  the cost of funds  related to the deposits to be assumed from
the Bank of New York branch  purchase,  was  approximately  1.70%.  The Bank has
historically  priced its  deposit  products  to be  competitive  in the  markets
served.  It is  anticipated  that  this  practice,  combined  with the  level of
personal service provided,  will allow the Bank to retain a significant  portion
of the deposits to be acquired, but there can be no assurance that the Bank will
not  experience  a  material  deposit  outflow  following  consummation  of  the
transaction.  In this  regard,  The Bank of New York has agreed not to  directly
solicit the deposit  customers  affected by the branch  purchase for a period of
two years.

   
         ^ Due to the current  low cost of funds on the  deposits to be assumed,
management expects the Bank of New York branch purchase will have ^ an immediate
positive impact on its interest rate spread and net interest income. As the cash
received  in  the  branch  purchase  is ^  invested  in  loans  and  securities,
management anticipates that the purchase will have a further positive impact.

         At June 30, 1997, the deposits at The Bank of New York ^ branches being
acquired by the Company were as follows:
    

                                                               Weighted
                                                               Average
                                             Amount          Interest Cost
                                             ------          -------------
                                     (Dollars in thousands)

Demand deposits........................    $ 62,877               0.00%
Interest-bearing checking..............      32,805               1.34%
Savings accounts.......................      59,088               2.39%
Time deposits..........................      22,100               4.86%
                                            -------               ----
  Total deposits.......................    $176,870               1.65%
                                            =======               ====




                                       17

<PAGE>
             Pro Forma Consolidated Statement of Financial Condition
                                  June 30, 1997
                                   (Unaudited)

   
<TABLE>
<CAPTION>
                                                                                      Pro Forma
                                                      ^ Oritani         Bank of New  Consolidated                     Pro Forma
                                                         Branch         York Branch    Company          Stock       Consolidated
                                                        Purchase          Purchase   before Stock     Offering ^    Company After
                                           Company      Dr. (Cr.)         Dr. (Cr.)     Offering       Dr. (Cr.)    Stock Offering
                                           -------      ---------         ---------     --------       ---------    --------------
                                                                              (In thousands)
Assets
<S>                                      <C>        <C>               <C>            <C>              <C>            <C>       
Cash and amounts due from banks.........  $ 26,688   $    ^ 181  (1)   $   3,000  (1) $  ^ 29,869      $      --      $   29,869
Federal funds sold......................    11,150     ^ 33,338  (1)     135,300  (1)                    ^20,000 (4)

                                                         (2,151) (2)     (17,100) (3)   ^ 160,537         (1,380)(4)     179,157
Investment securities available-for-
  sale..................................   150,581           --               --          150,581                        150,581
Loans receivable (net)..................   363,705          ^--  (1)      29,000  (1)     392,705                        392,705
 Bank properties and equipment..........    14,211          547  (1)       9,600  (1)    ^ 24,358                         24,358
 Real estate owned......................       666                                            666                            666
Accrued interest receivable.............     4,587                                          4,587                          4,587
Excess of cost over fair value
  of net assets acquired................     9,558         2,151 (2)       17,100 (3)    ^ 28,809                         28,809
Deferred taxes..........................     1,227                                          1,227                          1,227
Other assets............................     2,846            --               --           2,846             --          2,846
                                             -----       -------          -------         -------       --------      ---------
   Total................................  $585,219      $^34,066         $176,900        $798,185     $ ^ 18,620     $  814,805
                                           =======       =======          =======         =======      =========      =========
Liabilities and Shareholders' Equity
Liabilities:
Deposits................................  $467,394     $^ 33,922  (1)    $176,900 (1)    $678,216       $    ^--       $ 678,216
^ Securities sold under agreements                                                                       
  to repurchase.........................    57,425                                         57,425^                      ^ 57,425
Other liabilities.......................     2,578           144               --         ^ 2,723                          2,723
                                           -------        ------          -------         -------                       --------
  Total liabilities.....................   527,398        34,066          176,900       ^$738,364                        738,364
                                           -------        ------          -------         -------                       -------
Guaranteed preferred beneficial interest
  in subordinated debt..................    28,750                                         28,750                         28,750
Shareholders' equity:
Preferred stock.........................        --                                                                            --
Common stock............................     1,945                                          1,945      ^     900 (4) ^     2,845
Surplus.................................    18,090                                         18,090      ^  17,720 (4) ^    35,810
Retained earnings.......................     9,902                                          9,902                          9,902
Unrealized (loss) on securities, net
  of income taxes.......................     (866)            --               --            (866)            --            (866)
                                            ------       -------          -------         -------       --------        --------
  Total shareholders' equity............    29,071           ^--               --          29,071         18,620          47,691
                                           -------       -------          -------         -------        -------        --------
  Total.................................  $585,219      $^34,066         $176,900        $796,185       $^18,620       $ 814,805
                                           =======       =======          =======         =======        =======        ========
    
</TABLE>
- -----------------
(1)      To record branch purchase.
(2)      To record premium paid on the assumption of the deposit liabilities 
         ($2.2 million).  The excess of cost over fair value of net assets
         acquired will be amortized over a seven year period.
(3)      To record premium paid on the assumption of the deposit liabilities
         ($17.1 million).  The excess of cost over fair value of net assets 
         acquired will be amortized over a seven year period.
(4)      To record net proceeds from common stock offering.

                                       18

<PAGE>

                                 CAPITALIZATION

         The following table sets forth (i) the consolidated  capitalization  of
the  Company  at June 30,  1997,  (ii) the  consolidated  capitalization  of the
Company giving effect to the issuance of the Common Shares hereby offered by the
Company assuming the Underwriters'  over-allotment was not exercised,  (iii) the
pro forma effect of the Oritani and Bank of New York branch purchases,  and (iv)
the actual and pro forma capital ratios of the Company and the Bank.
<TABLE>
<CAPTION>
                                                                                          (Unaudited)
                                                                                            As Adjusted
                                                                     --------------------------------------------------------
                                                                                                          Sale of Common
                                                                                                        Shares and Oritani
                                                                                                          and Bank of New
                                                                                  Sale of                      York
                                                          Actual               Common Shares              Branch Purchases
                                                          ------               -------------              ----------------

                                                                             (Dollars in thousands)
<S>                                                     <C>                    <C>                             <C>  
Guaranteed preferred beneficial interest in
  subordinated debt................................       $28,750                  $28,750                       $28,750

SHAREHOLDERS' EQUITY:
  Preferred stock $1 par value, 1,000,000
   shares authorized, none issued.................             --                       --                            --
  Common stock $1 par value - 10,000,000
   
   shares authorized; ^ 2,918,125 outstanding......         1,945               ^    2,845                      ^  2,845
  ^ Surplus........................................        18,090               ^   35,810                      ^ 35,810
  Retained earnings................................         9,902                    9,902                         9,902
    
  Unrealized loss on securities available-for-
   sale, net of income taxes.......................         (866)                    (866)                         (866)
                                                         -------                  -------                       -------
      Total shareholders' equity...................        29,071                   47,691                        47,691
                                                         --------                   ------                        ------
   
  Total capitalization...........................       ^ $57,821                  $76,441                      $ 74,441
                                                           ======                   ======                       =======
    


COMPANY CAPITAL RATIOS(1):
   
  Tier 1 risk-based capital ratio..................          7.52%                   13.54%                         7.54%
  Total risk-based capital ratio...................         12.99                    17.44                         10.88
  Leverage ratio...................................          5.93                   ^ 9.98                          4.83
    

BANK CAPITAL RATIOS(2):
   
  Tier 1 risk-based capital ratio..................         11.44                    15.93                          9.55
  Total risk-based capital ratio...................         12.27                    16.76                         10.25
  Leverage ratio...................................          8.63                  ^ 11.72                          6.10
    

</TABLE>

- -----------------
(1)      The capital  ratios,  as  adjusted,  are computed  including  the total
         estimated net proceeds from the sale of the Common Shares,  in a manner
         consistent with Federal Reserve guidelines.
(2)      Assumes that the Company will  contribute all the net proceeds from the
         sale of the Common Shares to the Bank. The capital ratios, as adjusted,
         are computed in a manner consistent with OCC guidelines.


                                       19

<PAGE>
                     PRICE RANGE OF COMMON SHARES; DIVIDENDS

         The  Company's  Common  Shares have been quoted on the Nasdaq  SmallCap
Market  under the symbol  "SNBC"  since  August 29, 1996 with  trading in Common
Shares being limited and infrequent.  Since August 29, 1996,  trading volume for
Common  Shares has averaged less than 10,000  shares per week.  Application  has
been  made to have the  Common  Shares  approved  for  quotation  on the  Nasdaq
National  Market.  The following  table sets forth the high and low closing sale
prices for the Common Shares for the calendar quarters  indicated,  as published
by the Nasdaq SmallCap Market.



                                                   High               Low
                                                 --------           -------
1996

Third quarter (from August 29, 1996).......        $13.61            $12.70
Fourth quarter.............................         14.13             12.70

1997

   
First quarter..............................         14.76             13.01
Second quarter.............................         15.67             13.65
Third quarter..............................         22.00             14.83
Fourth quarter (through ^ October 16, 1997)       ^ 22.75             21.75



         The  last  reported  sale  price of the  Common  Shares  on the  Nasdaq
SmallCap Market as of ^ October 16, 1997, was ^ $22.50. There were ^ 270 holders
of record of the Company's Common Shares as of ^ October 10, 1997.

         Historically,  the  Company has not paid cash  dividends  on its Common
Shares.  The Company's Board of Directors does not currently  intend to pay cash
dividends,  but may consider such a policy in the future. No decision,  however,
has been made as to the  amount or timing of such cash  dividends.  The  Company
paid a 5% stock dividend on October 30, 1996 and a 5% stock dividend on June 25,
1997.  In August 1997,  the Company  declared a three for two Common Share stock
split effected by means of a 50% stock dividend paid in September  1997.  Future
declarations of dividends by the Board of Directors will depend upon a number of
factors,  including the Company's and the Bank's financial condition and results
of operations,  investment  opportunities  available to the Company or the Bank,
capital requirements,  regulatory limitations, tax considerations, the amount of
net  proceeds  retained  by the  Company and  general  economic  conditions.  No
assurances can be given, however, that any dividends will be paid or, if payment
is made, will continue to be paid.
    

         The ability of the Company to pay dividends is dependent on the ability
of the Bank to pay  dividends to the  Company.  Because the Bank is a depository
institution  insured by the FDIC, it may not pay dividends or distribute  any of
its  capital  assets if it is in  default  on any  assessment  due the FDIC.  In
addition,  OCC regulations also impose certain minimum capital requirements that
affect the amount of cash  available  for the payment of  dividends by the Bank.
Under  Federal  Reserve  policy,  the Company is  required to maintain  adequate
regulatory  capital and is expected to act as a source of financial  strength to
the Bank and to commit resources to support the Bank in  circumstances  where it
might not do so absent  such a policy.  This  policy  could  have the  effect of
reducing the amount of dividends declarable by the Company.

                                                        20

<PAGE>

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

General

         The  primary  activity  of the  Company is the  oversight  of the Bank.
Through  the Bank,  the  Company  engages in  community  banking  activities  by
accepting deposit accounts from the general public and investing such funds in a
variety of loans. These community banking activities primarily include providing
home  equity  loans,  mortgage  loans,  a variety  of  commercial  business  and
commercial  real estate loans and, to a much lesser extent,  installment  loans.
The Company also  maintains an investment  securities  portfolio.  The Company's
lending and  investing  activities  are funded by retail  deposits.  The largest
component of the Company's net income is net interest income. Consequently,  the
Company's earnings are primarily dependent on its net interest income,  which is
determined  by  (i)  the  difference   between  rates  of  interest   earned  on
interest-earning assets and rates paid on interest-bearing liabilities (interest
rate  spread),  and (ii) the  relative  amounts of  interest-earning  assets and
interest-bearing  liabilities.  The Company's net income is also affected by its
provision  for loan  losses,  as well as the amount of  non-interest  income and
non-interest expenses, such as salaries and employee benefits, professional fees
and services,  deposit  insurance  premiums,  occupancy and equipment  costs and
income taxes.

Overview

         Beginning in 1993,  the Company  embarked upon a strategy to expand its
operations and retail market  throughout  southern New Jersey  through  internal
growth  and  mergers  and  acquisitions.  The  Board  and  management  perceived
opportunities  to  expand  the  Company  as a  result  of a lack of  competitive
commercial  banking services being provided to local businesses and the need for
a locally  based and managed  community  bank.  Continued  consolidation  of the
banking industry and a regionalization  of  decision-making  authority by larger
banking  institutions  left many businesses and individuals in the Bank's market
area underserved.

   
         In mid-1994,  the Company  acquired the First National Bank of Tuckahoe
("Tuckahoe"),  which  operated  three  branch  offices in Cape May  County,  for
approximately  $7.1 million in cash,  and Southern  Ocean State Bank  ("Ocean"),
which operated four branches in Ocean County,  for approximately $6.6 million in
cash. The two transactions, combined, resulted in the acquisition of $49 million
of loans and $105 million of deposits and an increase in assets of $117 million.
These banks and their operations were merged into the Bank in 1994.
    

         In 1995,  as the  result of  further  consolidation  of banks and their
restructuring  of  operations  in New Jersey,  the Bank  acquired $52 million of
deposits  and four  branches  located in the  southern  New Jersey  counties  of
Cumberland, Atlantic and Ocean from NatWest Bank and $70 million of deposits and
four branches  located in  Cumberland  and  Burlington  counties from New Jersey
National Bank. As a result of these two branch purchase  transactions,  the Bank
acquired $122 million of deposits;  the corresponding amount of cash received to
fund the deposit transfer was initially used to purchase investment  securities.
In addition,  the Bank opened a new banking office in  Pleasantville in 1995 and
an office in Cape May Court House in 1996.

         On June 5, 1997,  the Bank acquired $73 million in deposit  liabilities
and $2.5  million of loans and four branch  offices  located in the southern New
Jersey  counties  of Salem  and  Burlington  from  First  Union  National  Bank,
Avondale,  Pennsylvania  ("First  Union").  On July 24, 1997,  the Bank acquired
approximately  $34  million  in deposit  liabilities  and three  branch  offices
located in Camden County, New

                                       21

<PAGE>



Jersey from Oritani.  In addition,  the Bank opened de novo branches in Cape May
in March 1997, Toms River in June 1997 and Long Beach Island in June 1997.

   
         In recent years,  the Bank also has experienced a significant  level of
loan growth. The Bank's loan portfolio  increased from $83.4 million at December
31,  1993,  to $363.7  million  at June 30,  1997.  Much of this loan  growth is
attributable  to the  Bank's  hiring of a number of  experienced  loan  officers
previously   employed  by  money  center  and   multi-state   regional   banking
organizations.  In most cases, these loan officers brought with them established
contacts and  relationships  with individuals or entities  throughout the Bank's
primary  market area and have been able thereby to increase the Bank's  customer
base and the number of loan originations. Loan growth has also been attributable
to market  penetration.  The Bank  also has  established  a number  of  regional
advisory   boards,   comprised  of  prominent   local   business  and  community
representatives,  that were responsible for referring  approximately $50 million
in  loans to the Bank in 1996,  representing  one-third  of all new  outstanding
loans in such  year.  In  addition,  the Bank has made  significant  efforts  to
increase  its ^ lending to  businesses  along the Southern New Jersey shore that
are primarily  operational during only certain times of each year (i.e. seasonal
lending),  which has contributed to the Bank's loan growth. As noted previously,
a  significant  portion of the Bank's  total loan  portfolio  may be  considered
unseasoned and,  therefore,  specific payment experience for this portion of the
portfolio has not yet been established.
    

         To  support  and  manage  the  expanded  operations  of the Bank and to
provide  adequate  management  resources  to support the further  expansion  and
growth,  the Bank  began  to  recruit  and  hire,  in  addition  to  experienced
commercial  loan officers,  credit,  compliance,  loan review and internal audit
personnel,  operations personnel and senior level executives.  In addition,  the
Bank has enhanced and expanded its operational and management information system
and taken steps to enhance its oversight of third-party vendors.  While the Bank
continues  to monitor  its rapid  growth,  and the  adequacy of  management  and
resources  available to support such growth,  there can be no assurance that the
Bank will be successful in managing all elements relating to its rapid growth.

         The growth and expansion of operations through mergers and acquisitions
and internal growth has resulted in a significant  increase in assets, loans and
deposits  since  December 31, 1993,  and a concomitant  increase in net interest
income, non-interest income and non-interest expenses.

Results of Operations

         Net income increased by $90,000 for the six months ended June 30, 1997,
to $1.5 million  from $1.4  million for the six months ended June 30, 1996.  Net
interest  income  increased  $1.7  million  and the  provision  for loan  losses
increased $375,000 for the six months ended June 30, 1997,  compared to the same
period in 1996. Other income decreased by $82,000 to $776,000 for the six months
ended June 30, 1997 as compared  to $858,000  for the six months  ended June 30,
1996.  Other  expenses  increased  by $1.2  million to $7.3  million for the six
months ended June 30, 1997, as compared to $6.1 million for the six months ended
June 30, 1996.

   
         Net income for the year ended  December 31, 1996, was $3.0 million or ^
$1.00 per share in  comparison to $2.8 million or ^ $0.97 per share for the year
ended  December 31, 1995.  The  increase in net income was  primarily  due to an
increase in net interest income of $3.6 million which was  substantially  offset
by an increase in  non-interest  expenses  of $3.2  million,  an increase in the
provision  for loan  losses of $92,000  and an increase in income tax expense of
$222,000 in comparison to the results of operations for 1995.
    


                                       22

<PAGE>



         Net income for the year ended December 31, 1995, increased $979,000, or
53.2%,  to $2.8 million from $1.8 million for the year ended  December 31, 1994.
The increase in net income was generally attributable to a large increase in net
interest  income of $4.9  million and an  increase  of $900,000 in  non-interest
income. Net interest income increased from $8.3 million in 1994 to $13.2 million
in 1995; and non-interest income increased from $732,000 in 1994 to $1.7 million
in 1995.  This  increase  was  partially  offset by  increases  in  non-interest
expenses  of $4.1  million,  an  increase  in the  provision  for loan losses of
$400,000  and an  increase  in income  tax  expense  of  $365,000.  Non-interest
expenses  increased  from $6.0  million in 1994 to $10.0  million  in 1995.  The
provision for loan losses  increased  from $383,000 in 1994 to $808,000 in 1995.
Income tax expense increased from $775,000 in 1994 to $1.1 million in 1995.

   
         Net Interest Income^
    

         Net interest income is the most significant  component of the Company's
income from operations.  Net interest income is the difference  between interest
received on interest-earning  assets (primarily loans and investment securities)
and  interest  paid on  interest-bearing  liabilities  (primarily  deposits  and
borrowed funds). Net interest income depends on the volume of and rate earned on
interest-earning   assets  and  the  volume  of  and   interest   rate  paid  on
interest-bearing liabilities.



                                       23

<PAGE>



         The  following  table sets forth a summary  of  average  balances  with
corresponding  interest income and interest expense as well as average yield and
cost  information for the periods  presented.  Average balances are derived from
daily balances.
<TABLE>
<CAPTION>

                  Six Months Ended June 30,                              Years Ended December 31,
                  -------------------------- ---------------------------------------------------------------------------------------
                           1997(1)                      1996                     1995                           1994
                  -------------------------- ----------------------   ---------------------------    -------------------------------
                                    Average                     Average                       Average                       Average
                  Average            Yield/   Average           Yield/    Average             Yield/    Average              Yield/
                  Balance  Interest   Cost    Balance Interest   Cost     Balance  Interest    Cost     Balance   Interest    Cost
                  -------  --------   ----    ------- --------   ----     -------  --------    ----     -------   --------    ----
                                                                                           
Interest-
earning assets:                                        (Dollars in thousands)
                                                               
<S>               <C>       <C>      <C>      <C>      <C>     <C>        <C>       <C>       <C>       <C>         <C>      <C>   
  Loans 
    receivable(2).$318,016  $14,789    9.30%  $235,744 $22,074   9.36%    $155,139  $15,101     9.73 %  $108,265    $9,591     8.86%
                                                               
                                                               
  Investment 
    securities(3). 116,326    3,292     5.66   129,164   7,127    5.52      85,445    5,286     6.19      33,931     2,151     6.34
                                                               
                                                               
  Federal funds
    sold..........   2,324       64     5.55     1,323      68    5.14       7,756      463     5.97      10,988       452     4.11
                   -------    ------     ----  ------- -------    ----      ------   ------    -----     -------   -------   ------ 
                                                               
    Total 
      interest-
      earning 
      assets...... 436,666   18,145     8.31   366,231  29,269    7.99     248,340   20,850     8.40     153,184    12,194     7.96
                                                               
                                                               
Non-interest-
  earning 
  assets..........  39,028                      40,316                      24,409                        15,076
                   -------                     -------                     -------                       ------
                                                               
  Total assets....$475,694                    $406,547                     $272,749                     $168,260
                   =======                     =======                    ========                       =======
                                                               
                                                               
Interest-bearing 
liabilities:                                  
                                                               
  Interest-bearing
    deposit 
    accounts......$319,565    6,556     4.10  $298,538  11,954    4.00    $202,276    7,640     3.78    $122,843     3,845     3.13
                                                               
  Borrowed money..  45,214    1,310     5.79    10,397     580    5.58         775       47     6.06       1,202        93     7.74
                                                               
  Interest on 
    guaranteed 
    preferred
    beneficial 
    interest in 
    subordinated
    debt..........  16,391      825    10.07        --      --      --          --        --      --           --       --        --
                    ------    -----    -----   -------  ------ -------    -------- ---------  ------    ---------  ------- ---------
    Total 
      interest-
      bearing 
      liabilities. 381,170    8,691     4.56   308,935  12,534    4.06     203,051    7,687     3.79     124,045     3,938     3.17
                                                               
Non-interest-
  bearing 
  liabilities.....  66,781                      72,486                      47,004                        28,551
                  --------                     -------                     -------                       -------
                                                               
  Total 
    liabilities... 447,951                     381,421                     250,055                       152,596
                                                               
                                                               
                                                               
Shareholders' 
  equity ^(4).....  27,743                      25,126                      22,694                        15,664
                   -------                     -------                     -------                       -------
                                                               
                                                               
  Total 
    liabilities
    and 
    shareholders' 
    equity........$475,694                    $406,547                    $272,749                      $168,260
                   =======                     =======                     =======                       =======
                                                               
                                                               
Net interest 
  income..........           $9,454                    $16,735                      $13,163                        $8,256
                             ======                    =======                      =======                        ======
                                                               
                                                               
Interest rate 
  spread ^(5).....                     3.75%                      3.93 %                        4.61 %                         4.79%
                                       ====                       ====                          ====                           ====
                                                               
Net yield on 
  interest-
  earning 
  assets ^(6).....                     4.33%                      4.57 %                        5.30 %                         5.39%
                                       ====                       ====                          ====                           ====
                                                               
                                                               
Ratio of 
  average 
  interest-
  earning
  assets                          
  to average 
  interest-
  bearing 
  liabilities.....                   114.56%                    118.55 %                      122.30 %                       123.49%
                                     ======                     ======                        ======                         ======
</TABLE>
                                                                     
- -------------
 (1)  Ratios for six month period is stated on an annualized basis.  Such ratios
      and results are not necessarily indicative of results that may be expected
      for the full year.
 (2)  Average balances include non-accrual loans.
   
 (3)  Yields give effect to the fair value of financial instruments.
 (4)  Averages were computed using month end balances.
^(5) Interest rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.  ^
 (6) Net yield on  interest-earning  assets  represents net interest income as a
     percentage of average interest-earning assets.
    
                                       24

<PAGE>



         The table below sets forth  certain  information  regarding  changes in
interest income and interest  expense of the Company for the periods  indicated.
For each category of interest-earning  assets and interest-bearing  liabilities,
information  is  provided  on  changes  attributable  to (i)  changes  in volume
(changes  in  average  volume  multiplied  by old  rate);  (ii)  changes in rate
(changes in rate multiplied by old average volume); (iii) changes in rate-volume
(changes in rate multiplied by the change in average volume).
<TABLE>
<CAPTION>

                                                                   Years Ended December 31,
                                ------------------------------------------------------------------------------------------------
                                                1996  vs.  1995                                 1995  vs.  1994
                                -----------------------------------------------   ----------------------------------------------
                                              Increase (Decrease)                             Increase (Decrease)
                                                     Due to                                        Due to
                                -----------------------------------------------   ----------------------------------------------
                                                             Rate /                                        Rate /
                                    Volume       Rate        Volume       Net      Volume       Rate       Volume       Net
                                    ------       ----        ------       ---      ------       ----       ------       ---
Interest income:                                                          (In thousands)
<S>                               <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>     
  Loans receivable ............   $  7,847    ($   575)   ($   299)   $  6,973    $  4,156    $    945    $    409    $  5,510
  Investment securities .......      2,707        (573)       (293)      1,841       3,264         (51)        (45)      3,135
  Federal funds sold ..........       (382)        (65)         53        (394)       (133)        204         (60)         11
                                  --------    --------    --------    --------    --------    --------    --------    --------

    Total interest-
      earning assets ..........   $ 10,172    ($ 1,213)   ($   539)   $  8,420    $  7,287    $  1,098    $    271    $  8,656
                                  ========    ========    ========    ========    ========    ========    ========    ========

Interest expense:
  Deposit accounts ............   $  3,658    $    445    $    211    $  4,314    $  2,483    $    796    $    515    $  3,795
  Borrowings ..................        584          (4)        (47)        533         (33)        (20)          7         (46)
                                  --------    --------    --------    --------    --------    --------    --------    --------

    Total interest-
      bearing liabilities......   $  4,242    $    441    $    164    $  4,847    $  2,450    $    776    $    522    $  3,749
                                  ========    ========    ========    ========    ========    ========    ========    ========

Change in net interest income .   $  5,930    ($ 1,654)   ($   703)   $  3,573    $  4,837    $    322    ($   252)   $  4,907
                                  ========    ========    ========    ========    ========    ========    ========    ========
</TABLE>


         Net interest income increased $1.7 million,  or 22%, to $9.5 million at
June 30, 1997, as compared to June 30, 1996. The increase in net interest income
was due to a $4.8 million increase in interest income partially offset by a $3.1
million  increase  in interest  expense.  Net  interest  income  increased  $3.6
million, or 27%, to $16.7 million in 1996 compared to $13.2 million in 1995. The
increase is due primarily to the growth of average  interest-earning assets from
$248.3 million in 1995 to $366.2 million in 1996,  partially offset by a decline
in the interest rate spread from 4.61% in 1995 to 3.93% in 1996.  The decline in
the interest rate spread had a  corresponding  impact on the net interest margin
which declined 73 basis points to 4.57% in 1996.

   
         The increase in average  interest-earning assets of $117.9 million from
December 31, 1995,  to December 31, 1996,  reflects an increase of $80.6 million
in average loans and $43.7 million in average  investment  securities which were
funded by an increase of $105.9 million of average interest-bearing  liabilities
and an increase of $25.5  million of average  non-interest-bearing  liabilities.
This increase in  interest-bearing  liabilities  reflects the acquisition of the
branches  and  deposits in 1995,  the growth of deposits at existing  offices in
1996,  the  opening of two new  branches  in 1995 and 1996,  and an  increase in
borrowings in 1996.
    

         On March 17, 1997,  the  Company's  subsidiary,  Sun Capital Trust (the
"Trust")  issued $25 million of 9.85%  Preferred  Securities with a stated value
and liquidation  preference of $25 per share.  The proceeds from the sale of the
Preferred  Securities  were  utilized  by the Trust to invest in $25  million of
9.85% Junior Subordinated  Debentures (the "Debentures") of the Company,  due in
March 2027. On April 9, 1997,  the  underwriters  for the  Preferred  Securities
exercised  their right to purchase an  additional  $3,750,000  of the  Preferred
Securities on the same terms as the original issuance to cover  over-allotments.
The proceeds  from the sale of the  Preferred  Securities  were  utilized by the
Trust to invest

                                                        25

<PAGE>



   
in $3,750,000 of the Debentures of the Company. The Company may, however, redeem
the  Debentures  in whole (but not in part) at any time upon the  occurrence  of
certain  changes in the tax laws or of changes  in federal  banking  regulations
impacting  the  capital  treatment  of the  Preferred  Securities,  or upon  the
occurrence of changes in the laws  resulting in the treatment of the Trust as an
investment company and, from and after March 31, 2002, may redeem the Debentures
at any time in whole or in part. In view of these transactions, the Company will
incur  increased  interest  expense in future  periods at a higher cost of funds
than the average cost of the Bank's deposits.  For the six months ended June 30,
1997, the Company incurred $825,000 of such interest expense.

         The interest rate spread and net interest  margin  decreased as of June
30, 1997,  compared to December 31, 1996,  due to higher costs on borrowed money
as well as interest on guaranteed  preferred beneficial interest in subordinated
debt. The interest rate spread and net interest margin declined in 1996 compared
to 1995 due to a decline in the yield on average  interest-earning  assets  from
8.40% in 1995 to 7.99% in 1996 and an increase in the  interest  cost of average
interest-bearing liabilities from 3.79% in 1995 to 4.06% in 1996. If the Bank is
able to maintain the low cost of funds on the deposits to be assumed in the Bank
of New York  branch  purchase,  management  anticipates  such  acquisition  will
positively  impact the interest  rate spread and net  interest  margin in future
periods.  However, there can be no assurance that the Company can maintain a low
cost of funds on such  deposits or that the  Company can retain ^ a  substantial
portion of such deposits to be assumed, each of which may have an adverse impact
on the Company's results of operations and financial condition.
    

         The yield on average  interest-earning assets declined in 1996 due to a
decline  in the yield on loans and  investment  securities.  As  general  market
interest rates were  relatively  stable during 1995 and 1996, the decline in the
yield of loans in 1996 reflects the impact of increased competition for new loan
originations The decline in the yield of investment securities was due primarily
to a restructuring of the  available-for-sale  investment  securities  portfolio
during 1996.

         The  increase  in  the  interest   cost  of  average   interest-bearing
liabilities  is  due  principally  to  an  increase  in  the  interest  cost  of
interest-bearing  deposits  from  3.78% in 1995 to 4.00%  in  1996.  The  higher
interest  cost  of  deposits  in  1996   reflects   primarily  the  increase  in
certificates of deposit,  as a percentage of total deposits and premium interest
rates offered by the Bank on  certificates  of deposit  during 1996. The premium
rates were offered on selected maturities of certificates of deposit to generate
deposit growth to fund the significant loan demand experienced by the Bank.

         Net interest income increased $4.9 million, or 59%, to $13.2 million in
1995  compared to $8.3  million in 1994.  The  increase is due  primarily  to an
increase  in  average  earning  assets,  from  $153.2  million in 1994 to $248.3
million in 1995,  partially offset by a decline in the interest rate spread from
4.79% in 1994 to 4.61% in 1995.  The decline in the spread  results from a shift
in the  deposit  mix from lower cost  savings  deposits  into  higher  cost time
deposits and was offset by an increase in the yield on earning assets from 7.96%
in 1994 to 8.40% in 1995. The yield on earning  assets  increased due to a shift
in investment from lower yielding  federal funds sold to investment  securities,
an increase in loan yields from 8.86% in 1994 to 9.73% in 1995, and an increased
yield on federal funds sold from 4.11% in 1994 to 5.97% in 1995.

         The $95.2 million  increase in earning assets was largely the result of
branches  acquired  in 1995  and  assets  acquired  in the  Tuckahoe  and  Ocean
transactions completed in 1994.

         The average  balance of loans  outstanding  increased  $46.9 million in
1995, to $155.1 million from $108.3 million in 1994. The increase in loans was a
result of the full year's  impact of the  acquisition  of Tuckahoe and Ocean and
the origination of new loans during the year.

                                       26

<PAGE>
         The  average  balance of  investment  securities  increased  from $33.9
million in 1994 to $85.4 million in 1995 as a direct result of the  acquisitions
that occurred in mid-1994 and branch  acquisitions  in 1995. The positive impact
on interest  income  resulting from increased  balances was slightly offset by a
decline in yield from 6.34% to 6.19% in 1995.

         Average  interest-bearing  deposit  balances  increased 65% from $122.8
million in 1994 to $202.3 million in 1995,  primarily due to the bank and branch
acquisitions. The impact on interest expense was augmented by an increase in the
cost of deposits  from 3.13% in 1994 to 3.78% in 1995.  The  increased  interest
costs resulted from a shift in deposit composition and an increased cost on time
deposits.  In  1994,  savings  and time  deposits  each  comprised  31% of total
deposits,  while time deposits in 1995  increased to 39% of deposits and savings
declined to 23% of deposits.  In addition,  the cost of time deposits  increased
from 3.95% to 5.48% primarily due to generally higher market rates.

         Interest on borrowed  funds  decreased  $46,000 from $93,000 in 1994 to
$47,000  in 1995.  The  decrease  was  primarily  due to a  decrease  in average
balances, from $1.2 million in 1994 to $775,000 in 1995. As a result of the cash
it received from its 1994 and 1995  acquisitions,  the Bank had a  significantly
lower need to borrow funds.

   
         Provision for Loan Losses^
    

         For the six months ended June 30, 1997,  the  provision for loan losses
amounted to $825,000,  an increase of $375,000,  or 83.3%,  compared to $450,000
for the same  period in 1996.  The  increase  was  primarily  the  result of the
increase in the Company's loan portfolio of approximately $130.2 million at June
30, 1997, compared with June 30, 1996, primarily reflecting growth in the Bank's
commercial loan portfolio.  The Company  recorded a provision for loan losses of
$900,000  in 1996  compared  with  $808,000 in 1995 and  $383,000  in 1994.  The
increase  in the  provision  for  loan  losses  in 1995 was  attributable  to an
increase in the size of the loan portfolio due to the bank  acquisitions in 1994
and internal loan growth in 1995.  Management  regularly performs an analysis to
identify the inherent risk of loss in its loan portfolio. This analysis includes
evaluation of concentrations of credit,  past loss experience,  current economic
conditions,  amount and composition of the loan portfolio (including loans being
specifically  monitored  by  management),  estimated  fair  value of  underlying
collateral, loan commitments outstanding, delinquencies, and other factors.

         The Bank will  continue  to monitor its  allowance  for loan losses and
make future  adjustments to the allowance  through the provision for loan losses
as conditions dictate. Although the Bank maintains its allowance for loan losses
at a level that it considers to be adequate to provide for the inherent  risk of
loss in its loan  portfolio,  there can be no assurance  that future losses will
not exceed estimated amounts or that additional  provisions for loan losses will
not be required in future periods.

   
         Non-Interest Income^

         Other income decreased  $82,000 for the six month period ended June 30,
1997,  compared to the six month period  ended June 30,  1996.  The decrease was
primarily a result of lower  gains on sales of  investment  securities  in 1997.
These gains were  $191,000 for the first six months of 1996  compared to $16,000
for the same period in 1997.  This decrease was partially  offset by an increase
of $97,000 on service  charges on deposit  accounts,  from  $488,000 for the six
months  ended  June 30,  1996,  to  $585,000  for the same  period in 1997.  The
increase  was caused by a higher fee  structure  and from a larger  deposit base
resulting from ^ branch acquisitions as well as internal growth.
    
                                       27

<PAGE>
         Other operating income increased  $95,000,  or 5.7%, from $1.65 million
for the year  ended  December  31,  1995,  to $1.75  million  for the year ended
December 31, 1996. The increase was primarily a result of an increase in service
charges on deposit  accounts and other service  charges,  partially  offset by a
reduction  of gains  on asset  sales.  Gains on sales of  investment  securities
declined by $170,000,  from  $377,000 in 1995 to $207,000 in 1996.  During 1995,
the Company  recognized  $208,000 as gains on the sales of loans.  During  1996,
there were no sales of loans in which  gains or losses  were  recorded.  Service
charges on deposit accounts increased $397,000, from $660,000 for the year ended
December  31, 1995,  to $1.1  million in 1996.  The increase was due to a larger
customer  base in 1996 as a result of the  branch  acquisitions  in 1995 and the
growth of the Bank's business and higher fees on deposit accounts. Other service
charges  increased  $88,000,  from  $28,000  in 1995 to  $116,000  in 1996.  The
increase was also a result of a larger customer base.

         Other operating income increased  $919,000,  or 125%, from $732,000 for
the year ended  December 31, 1994,  to $1.7 million for the same period in 1995.
The  increase  was due to an  increase  in service  charges on deposit  accounts
augmented by gains on sales of loans and investment securities.  Service charges
on  deposit  accounts  increased  $241,000,  from  $419,000  for the year  ended
December 31, 1994, to $660,000 in 1995.  The increased  income was a result of a
larger customer base resulting from bank acquisitions  occurring during 1994 and
branch  acquisitions  occurring  during 1995.  During 1995, the Company recorded
gains on sales of loans amounting to $208,000,  and gains on sales of investment
securities  amounting to $377,000.  During 1994, there were no gains on sales of
loans or investment securities.

   
         Non-Interest Expenses^
    

         Other expenses increased  approximately  $1.2 million,  to $7.3 million
for the six months ended June 30, 1997, as compared to $6.1 million for the same
period in 1996. The increase was a result of operating a larger organization. Of
the  increase,  $730,000  was in salaries  and  employee  benefits,  $183,000 in
equipment   expense,   $177,000  in  data   processing   expense,   $119,000  in
miscellaneous expenses, $77,000 in insurance expense and $55,000 in amortization
of  excess  of cost  over fair  value of  assets  acquired.  This was  offset by
decreases of $53,000 in postage and  supplies and $61,000 in occupancy  expense.
The  increase  in other  expenses  reflects  the  Company's  strategy to support
planned  expansion.  Salaries and benefits  increased  due to  additional  staff
positions  in  lending,  loan  review,  compliance  and audit  departments.  The
increase  in data  processing  expense and  equipment  expense was the result of
operating  a larger  institution  than in the  previous  year.  The  increase in
insurance expense resulted from higher premium payments to the FDIC in 1997. The
higher  amount  was a result of the Bank  being  assessed  a premium  based on a
capital level of "adequately  capitalized."  As a result of the Bank's increased
capital,  the FDIC  premium has been  reduced.  Substantially  all of the Bank's
deposits are federally insured by the BIF, however, approximately $34 million of
deposits,  which were  acquired  pursuant to the Oritani  branch  purchase,  are
federally  insured by the SAIF.  The decreased  occupancy  expense is related to
lower  utility  usage and grounds  maintenance  from a milder winter in 1997 and
savings resulting from real estate tax appeals.

         Other operating expenses increased $3.2 million, from $10.0 million for
the year ended  December 31, 1995, to $13.2 million for the year ended  December
31,  1996.   The  increase   reflects  the   Company's   strategy  to  build  an
infrastructure to support planned expansion.  Non-interest  expense was directly
impacted by increased  salaries and employee benefits,  equipment expense,  data
processing and  amortization of intangibles,  partially offset by a reduction of
insurance expense.  Salaries and employee benefits increased $1.8 million,  from
$4.7 million for the year ended  December 31, 1995, to $6.5 million during 1996.
The  increase was a result of a higher  number of officers  and other  employees
during 1996. In addition,  during 1996 the Company began a 401(k) benefits plan.
As a result of the Company match,

                                       28

<PAGE>



as well as administrative  costs, the Company incurred  approximately $91,000 in
expenses during 1996. Equipment costs increased $359,000,  from $459,000 for the
year ended December 31, 1995, to $818,000 in 1996.  Equipment costs increased as
a result of the need for more  equipment  to operate a larger  organization,  as
well as  upgrades  to the  Company's  telephone  system and  establishment  of a
computer network. Data processing fees increased $451,000, from $635,000 for the
year ended  December  31,  1995,  to $1.1  million for 1996.  The increase was a
result  of  maintaining  a  larger  deposit  and  loan  base  during  1996.  The
amortization  of the excess cost over fair value of assets  increased  $484,000,
from  $343,000 for the year ended  December 31, 1995,  to $827,000 in 1996.  The
increase was a result of a full year of amortizing  the  intangibles  associated
with the 1995 acquisitions.  Insurance expenses declined $187,000, from $383,000
for the year ended  December 31, 1995,  to $196,000 for 1996.  The  reduction of
insurance expense was a result of lower insurance  premiums assessed by the FDIC
amounting to $181,000.

   
         Other operating expenses increased $4.1 million,  from $6.0 million for
the year ended December 31, 1994, to $10.1 million in 1995. The increase was due
to  increased  salaries  and  employee  benefits,  ^  data  processing  expense,
amortization of intangibles and other expenses.  Salaries and employee  benefits
increased $2.1 million,  from $2.6 million for the year ended December 31, 1994,
to $4.7 million in 1995. The increase was a result of higher  staffing levels as
a result of the acquisitions that occurred during 1995 and 1994. Data processing
fees increased by $316,000,  from $319,000 for the year ended December 31, 1994,
to  $635,000  in  1995.  This  increase  was also  due to  added  processing  in
connection  with the larger  deposit and loan base  resulting  from the 1994 and
1995 acquisitions. The amortization of the excess cost over fair value of assets
acquired increased $209,000, from $134,000 for the year ended December 31, 1994,
to  $343,000  in 1995.  The  increase  was a direct  result of the 1994 and 1995
acquisitions.  Other expenses increased by $892,000,  from $714,000 for the year
ended  December  31,  1994,  to $1.6 million in 1995.  In 1995,  these  expenses
increased  in  almost  all   categories  as  a  result  of  operating  a  larger
organization than in 1994.

         Income Tax Expense^
    

         Income taxes decreased  $78,000,  from $668,000 to $590,000 for the six
months  ended June 30,  1996,  and June 30,  1997,  respectively.  The  decrease
resulted from a change in estimated  taxes for prior  periods.  The Company does
not anticipate any  significant  change in its effective tax rate.  Income taxes
increased  $222,000,  or 19%, from $1.1 million for the year ended  December 31,
1995,  to $1.4  million for 1996.  The  increase  was due to  increased  pre-tax
income. For the same reason,  income taxes increased by $365,000,  from $775,000
for the year ended December 31, 1994, to $1.1 million in 1995.

Liquidity and Capital Resources

         A major source of the Company's  funding is its retail  deposit  branch
network,  which  management  believes  will be  sufficient to meet its long-term
liquidity  needs.  The ability of the Company to retain and attract new deposits
is  dependent  upon  the  variety  and  effectiveness  of its  customer  account
products,  customer  service and convenience,  and rates paid to customers.  The
Company  also  obtains  funds from the  repayment  and  maturities  of loans and
maturities of investment securities, while additional funds can be obtained from
a variety of sources  including loan sales,  securities sold under agreements to
repurchase,  FHLB advances,  and other secured and unsecured  borrowings.  It is
anticipated   that  FHLB  advances  and  securities  sold  under  agreements  to
repurchase will be secondary sources of funding, and management expects there to
be adequate collateral for such funding requirements.

         The Company's  primary uses of funds are the origination of loans,  the
funding of the Company's maturing certificates of deposit,  deposit withdrawals,
and the repayment of borrowings. Certificates of

                                       29

<PAGE>



deposit scheduled to mature during the twelve months ending June 30, 1998, total
$200.8  million.   The  Company  may  renew  these  certificates,   attract  new
replacement deposits, or replace such funds with borrowings. As noted above, the
Company has paid premium rates on certain certificates of deposit,  accordingly,
certain of these actions may require the continued payment of premium rates with
an  adverse  impact on net  interest  income.  The  Company  has  experienced  a
significant  increase in  commercial  loan  demand,  and expects  such demand to
continue for the remainder of the current  fiscal year. The Company has met this
increased  need for  funds by  attracting  higher  levels of time  deposits  and
utilizing lines of credit. For long-term liquidity requirements, the Company has
the  ability to  liquidate  portions  of its  investment  portfolio,  the entire
balance of which was reclassified as available-for-sale.

         The Company  anticipates  that cash and cash  equivalents  on hand, the
cash flow from assets as well as other  sources of funds will  provide  adequate
liquidity for the Company's future operating,  investing and financing needs. In
addition to cash and cash  equivalents  of $37.8  million at June 30, 1997,  the
Company has substantial  additional secured borrowing capacity with the FHLB and
other sources.  The Company anticipates a substantial  increase in liquidity due
to the net cash  received and to be received  pursuant to the recent and pending
branch purchases.  Excess liquidity has a negative impact on earnings  resulting
from the lower yields on short-term assets.  However,  such net cash received or
to be received  will be invested in investment  securities  and loans over time,
which will have the effect of  decreasing  the Company's  liquidity.  Management
will  continue to monitor its liquidity in order to maintain it at a level which
is adequate but not excessive.

   
         Net cash provided by operating activities for the six months ended June
30, 1997,  was ^ $358,000  compared to $703,000 for the same period in 1996. Net
cash  provided by  operating  activities  for the year ended  December 31, 1996,
totaled $3.8  million,  as compared to $4.1 million for the year ended  December
31, 1995. Net cash provided by operating  activities for the year ended December
31,  1995,  totaled $4.1 million an increase of $2.6 million from the year ended
December 31, 1994.
    

         Net cash used in investing activities for the six months ended June 30,
1997,  totaled $102.0  million,  as compared to $44.5 million for the six months
ended June 30, 1996.  The increase was primarily  attributable  to a decrease of
$46.9   million  in  proceeds   from   maturities   of   investment   securities
available-for-sale  and a decrease  of $50.9  million in  proceeds  from sale of
mortgage-backed securities available-for-sale, partially offset by $28.8 million
in proceeds  from the  issuance of the  Debentures.  Net cash used in  investing
activities  for the year ended  December  31, 1996,  totaled  $64.4  million,  a
decrease from the year ended December 31, 1995, of $80.7  million.  The decrease
was primarily  attributable to the 1995 branch acquisitions which resulted in an
increase in  investment  securities of $97.6  million,  offset by an increase in
cash used for loan originations of approximately $62.0 million, and net proceeds
from  sale  of  investment   securities   and   mortgage-backed   securities  of
approximately $50.0 million.

         Net cash used in investing  activities  for the year ended December 31,
1995, totaled $145.1 million, an increase from the year ended December 31, 1994,
of $137.6 million.  This increase was primarily  attributable to the 1995 branch
acquisitions  which  resulted in an increase in  investment  securities of $97.6
million and an increase in loan originations of $47.8 million.

         Net cash provided by financing activities for the six months ended June
30, 1997, was $117.6 million,  an increase of $74.6 million as compared to $43.0
million for the six months ended June 30, 1996.  Net cash  provided by financing
activities for the year ended December 31, 1996, totaled $65.1 million.  This is
a result of a net  increase  in deposits  of $50.7  million,  an increase in net
borrowings of $13.3  million,  and a $1.1 million  increase  resulting  from the
proceeds of the  exercise of stock  options.  The  increase in deposits  and net
borrowings  were used  primarily to fund the increase in loan  originations  and
investment securities.

                                       30

<PAGE>
         Net cash provided by financing  activities  for the year ended December
31, 1995,  totaled $148.1  million.  This is a result of an increase in deposits
resulting from the 1995 branch acquisitions of $122.5 million, a net increase in
customers  deposits of $16.7 million,  and an increase in net borrowings of $8.0
million. The increase in deposits and net borrowings were used primarily to fund
the increase in loan originations and investment securities.

         The Company  monitors  its  capital  levels  relative  to its  business
operations  and growth and has sought to maintain  the Bank's and its capital at
levels consistent with or in excess of the regulatory  requirements.  Due to the
pending  branch  purchases and the Company's  anticipated  further  growth,  the
Company is raising additional capital through this public offering of its Common
Shares.

         The  increase of  commercial  loans has also had the effect of lowering
the  Company's  risk-based  capital  ratios.  In general,  commercial  loans are
categorized as having a 100% risk-weighting  using the calculations  required by
the  Company's  regulators.   Until  its  recent  issuance  of  trust  preferred
securities,  the rate at which  commercial  loans  have grown has  outpaced  the
growth rate of the Company's capital.

   
         The Company's  Guaranteed Preferred Beneficial Interest in Subordinated
Debt  qualifies  as Tier 1 or core  capital  of the  Company,  subject  to a 25%
capital limitation under risk-based capital guidelines  developed by the Federal
Reserve. The portion that exceeds the 25% capital limitation qualifies as Tier 2
or supplementary capital of the Company.
    

         It is the  Company's  intent to maintain  adequate  risk-based  capital
levels. Management monitors capital levels and, when appropriate, will recommend
a  capital-raising  effort to the Company's board of directors.  The Company has
the ability to raise capital through a private  placement or a public  offering,
as may be  appropriate.  The  following  table sets forth the Bank's  risk-based
capital levels at June 30, 1997:
<TABLE>
<CAPTION>
                                                                                          To Be Well Capitalized Ratio
                                                                 Required for                    Under Prompt
                                                               Capital Adequacy                Corrective Action 
                                               Actual                Purposes                      Provisions
                                         ----------------       ---------------------       ----------------------
                                         Amount   Ratio             Amount     Ratio              Amount   Ratio
                                         ------   -----             ------     -----             -------   -----
                                                                  (Dollars in thousands)
<S>                                     <C>       <C>                <C>        <C>              <C>        <C>  
  Tier 1 Risk-Based Capital.....        $45,876   11.44%             $16,041    4.00%            $24,061    6.00%
  Total Risk-Based Capital......         49,227   12.27%              32,096    8.00%             40,120   10.00%
  Leverage......................         45,876    8.63%              21,264    4.00%             26,580    5.00%

</TABLE>


The following table sets forth the Company's  risk-based  capital levels at June
30, 1997:
<TABLE>
<CAPTION>
                                                                                        To Be Well Capitalized    
                                                                     Required for             Under Prompt  
                                                                   Capital Adequacy        Corrective Action  
                                             Actual                    Purposes               Provisions
                                      ------------------          ------------------    ----------------------------
                                          Amount   Ratio             Amount    Ratio        Amount          Ratio
                                      ----------  ------          ----------  -------   --------------   -----------
                                                         (Dollars in thousands)

<S>                                     <C>       <C>               <C>        <C>         <C>               <C>  
  Tier 1 Risk-Based Capital.....        $30,359    7.52%             $16,148    4.00%       $24,222            6.00%
  Total Risk-Based Capital......         52,481   12.99%              32,321    8.00%        40,401           10.00%
  Leverage......................         30,359    5.93%              21,379    4.00%        26,724            5.00%

</TABLE>

   
         At June 30, 1997, the Bank and the Company exceeded the required ratios
for classification as "well capitalized."
    

                                       31

<PAGE>
Asset and Liability Management

         The  Company's   exposure  to  interest  rate  risk  results  from  the
difference in maturities on  interest-bearing  liabilities and  interest-earning
assets and the volatility of interest rates. Because the Company's assets have a
longer  maturity than its  liabilities,  the Company's  earnings will tend to be
negatively  affected during periods of rising interest rates.  Conversely,  this
mismatch should benefit the Company during periods of declining  interest rates.
Management  monitors the  relationship  between the interest rate sensitivity of
the Company's assets and liabilities. In this regard, the Company emphasizes the
origination of short-term  commercial  loans and revolving home equity loans and
de-emphasizes the origination of long-term mortgage loans.

Gap Analysis

         Banks have become increasingly  concerned with the extent to which they
are able to match  maturities of  interest-earning  assets and  interest-bearing
liabilities.  Such matching is facilitated by examining the extent to which such
assets  and  liabilities  are  interest-rate  sensitive  and  by  monitoring  an
institution's interest rate sensitivity gap. An asset or liability is considered
to be  interest-rate  sensitive  if it will mature or reprice  within a specific
time  period.  The  interest  rate  sensitivity  gap is defined as the excess of
interest-earning assets maturing or repricing within a specific time period over
interest-bearing liabilities maturing or repricing within that time period. On a
monthly basis,  the Bank monitors its gap,  primarily its six-month and one-year
maturities  and works to maintain  its gap within a range that does not exceed a
negative  15% of total  assets.  The Company  attempts to maintain  its ratio of
rate-sensitive assets to rate-sensitive liabilities between 75% to 125%.

         At June 30, 1997, the Bank had a negative  position with respect to its
exposure to interest rate risk.  Management monitors its gap position at monthly
meetings.  The Asset/Liability  Committee of the Bank's Board of Directors meets
quarterly to discuss the Bank's  interest  rate risk.  The Bank uses  simulation
models to measure the impact of  potential  changes of up to 200 basis points in
interest rates on the net interest  income of the Company.  As described  below,
sudden changes to interest rates should not have a material impact to the Bank's
results  of  operations.  Should the Bank  experience  a  positive  or  negative
mismatch in excess of the approved range,  it has a number of remedial  options.
It has the ability to reposition its investment  portfolio to include securities
with more advantageous repricing and/or maturity characteristics. It can attract
variable- or fixed-rate loan products as appropriate.  It can also price deposit
products to attract  deposits with maturity  characteristics  that can lower its
exposure to interest rate risk.

         At June  30,  1997,  total  interest-bearing  liabilities  maturing  or
repricing  within one year exceeded total  interest-earning  assets  maturing or
repricing during the same time period by $73.5 million,  representing a negative
cumulative   one-year  gap  ratio  of  12.57%.   As  a  result,   the  yield  on
interest-earning  assets of the Bank should adjust to changes in interest  rates
at a  slower  rate  than the cost of the  Bank's  interest-bearing  liabilities.
Because  the Bank had  positive  gap  characteristics  in its  shorter  maturity
periods,  the Bank's one-year gap mismatch would have a negligible effect on the
Bank's net interest margin during periods of rising or declining market interest
rates.

         The   following   table   summarizes   the   maturity   and   repricing
characteristics  of the  Bank's  interest-earning  assets  and  interest-bearing
liabilities  as of June 30, 1997.  All amounts are  categorized  by their actual
maturity  or  repricing  date  with the  exception  of  interest-bearing  demand
deposits  and  savings  deposits.  The Bank's  historical  experience  with both
interest-bearing  demand deposits and savings deposits reflects an insignificant
change  in  deposit  levels  for these  core  deposits.  As a  result,  the Bank
allocates  approximately  35% to the 0-3 month  category and 65% to the 1-5 year
category.

                                       32

<PAGE>
<TABLE>
<CAPTION>

                                                              Maturity/Repricing Time Periods
                                          0-3 Months    4-12 Months             1-5 Years    Over 5 Years      Total
                                          ----------    -----------             ---------    ------------      -----
                                                                   (Dollars in thousands)
<S>                                        <C>             <C>                   <C>            <C>           <C>     
Loans receivable....................       $123,056        $45,593               $136,438       $58,618       $363,705

Investment securities...............         48,617         12,846                 57,031        32,087        150,581
Federal Funds sold..................         11,500             --                     --            --         11,150
                                            -------      ---------              ---------     ---------        -------
  Total interest-earning assets.....        182,823         58,439                193,469        90,705        525,436
                                            -------        -------                -------       -------        -------

Interest-bearing demand deposits....         27,001             --                 51,648            --         78,649
Savings deposits....................         27,851             --                 43,071            --         70,922
Time certificates under $100,000....         61,183         87,602                 26,280            --        175,065
Time certificates $100,000 or more..         27,834         25,910                  2,313            --         56,057
Federal Home Loan Bank advances.....         48,500             --                     --            --         48,500
Securities sold under agreements
  to repurchase.....................          8,926             --                     --            --          8,926
                                            -------       --------               --------      --------         ------
  Total interest-bearing liabilities        201,295        113,512                123,312            --        438,119
                                            -------        -------                -------      --------        -------
Periodic gap........................       $(18,472)      $(55,073)               $70,157       $90,705        $87,317
                                            =======        =======                 ======        ======         ======
Cumulative gap......................       $(18,472)      $(73,545)               $(3,388)      $87,317
                                            =======        =======                 ======        ======
 Cumulative gap ratio...............          (3.16)%       (12.57)%                (0.58)%       14.92%
                                              =====         ======                  =====         =====
</TABLE>



Impact of Inflation and Changing Prices

         The consolidated financial statements of the Company and notes thereto,
presented  elsewhere  herein,  have been prepared in accordance  with  generally
accepted  accounting  principles,  which  requires the  measurement of financial
position  and  operating   results  in  terms  of  historical   dollars  without
considering the change in the relative  purchasing  power of money over time and
due to inflation.  The impact of inflation is reflected in the increased cost of
the Company's  operations.  Nearly all the assets and liabilities of the Company
are monetary. As a result, interest rates have a greater impact on the Company's
performance  than do the effects of general levels of inflation.  Interest rates
do not necessarily move in the same direction or to the same extent as the price
of goods and services.

Financial Condition

   
         General^
    

         The  Company  has  experienced   significant  growth  as  a  result  of
acquisitions  and  internal  growth.  Increases  were most  prevalent  in loans,
generally  commercial  loans,  and deposits.  The Company's  assets increased by
$148.4  million,  or 34%, from December 31, 1996, to June 30, 1997, and by $66.9
million,  or 18%, from $369.9 million at December 31, 1995, to $436.8 million at
December 31, 1996.  These  increases in assets  primarily  reflect the Company's
deployment  of  proceeds  into  the loan  portfolio,  from  sales of  investment
securities and increased deposit levels.  Comparing balances from June 30, 1997,
to December 31, 1996,  and from  December 31, 1996 to 1995,  the  Company's  net
loans  receivable  increased  $68.2  million and $111.9  million,  respectively,
federal  funds sold  increased  $6.4 million and $4.8  million,  and  investment
securities  increased $56.0 million and decreased  $51.4 million,  respectively.
Total  liabilities  increased $118.0 million,  or 29%, to $527.4 million at June
30, 1997,  from $409.4 million at December 31, 1996,  and they  increased  $64.2
million, or 19%, from $345.2 million at December 31, 1995, to December 31, 1996.
Deposits increased $81.4 million and borrowed funds increased $36.2 million from
December  31, 1996,  to June 30,  1997.  Deposits  increased  $50.7  million and
borrowed funds  increased  $13.2 million from December 31, 1995 to 1996.  Before
the effect of

                                       33

<PAGE>



unrealized  gains or losses on securities  held-for-sale,  shareholders'  equity
increased $1.5 million,  or 6%, to $30.0 million at June 30, 1997, from December
31, 1996, and increased $4.1 million, or 17%, from $24.3 million at December 31,
1995, to $28.4 million at December 31, 1996.

   
         Loans^
    

         Net loans receivable increased $68.2 million, or 23%, from December 31,
1996, to June 30, 1997, due primarily to  internally-generated  commercial  loan
growth.  Net loans  receivable  increased  $111.9  million,  or 61%, from $183.6
million  at  December  31,  1995,  to  $295.5  million  at  December  31,  1996.
Approximately  $104.2  million  of this  increase  was in  commercial  loans  --
predominately  commercial  real estate loans.  This  significant  increase was a
result  of  a   considerably   larger   commercial   lending  staff  (many  with
long-established customer relationships) available to offer competitively priced
loans.  Installment  loans  increased $8.7 million,  mostly due to a more active
consumer  lending  department  and an increase  in  financing  of mobile  homes.
Residential  real  estate  loans  decreased  $568,000  as a result of  scheduled
principal repayments.  During 1996, the Bank used outside loan correspondents to
originate  residential  mortgages.  These loans were originated using the Bank's
underwriting  standards,  rates and terms,  and were  approved  according to the
Bank's lending policy prior to origination.  Prior to closing,  the Bank usually
had commitments to sell these loans with servicing released,  at par and without
recourse,  in the  secondary  market.  Secondary  market  sales  were  generally
scheduled to close shortly after the origination of the loan. Set forth below is
selected data relating to the  composition  of the Bank's loan portfolio by type
of loan on the dates indicated.

                                       34

<PAGE>

   
Analysis of Loan Portfolio
<TABLE>
<CAPTION>
                         ^ At June 30,                                          At December 31,  
                     ------------------  -------------------------------------------------------------------------------------------
                             1997              1996               1995              1994                1993               1992
                     ------------------  -----------------  ----------------  -----------------  ----------------- -----------------
                         $         %       $          %        $        %        $          %       $         %       $         %
                        ---       ---     ---        ---      ---      ---      ---        ---     ---       ---     ---       --
Type of Loan:                                                                (Dollars in thousands)
  Commercial 
<S>                    <C>      <C>      <C>        <C>     <C>       <C>     <C>        <C>      <C>       <C>    <C>       <C>   
    and industrial...  $284,363  78.19%  $223,116   75.50%  $118,874   64.73% $ 69,249    51.35%  $41,642    49.94%^$34,475   42.00%
    
  Home equity........    22,151   6.09     22,070    7.47     25,129   13.68    26,799    19.87    23,510    28.19   22,257   27.12

  Residential 
    real estate......    31,200   8.58     31,777   10.75     29,287   15.95    29,633    21.97    19,151    22.97   26,213   31.94
  Installment........    29,342   8.07     21,133    7.15     12,409    6.76    10,787     8.00       151     0.18      219    0.27
   
Less:  Loan 
  loss allowance.....     3,351   0.92      2,595    0.88      2,065   1.12      1,607     1.19     1,067     1.28    1,084    1.32
                       ---------------   -------- -------   -------- ------   --------   ------    ------   ------   ------ -------
  Net loans..........  $363,705 100.00%  $295,501  100.00%  $183,634 100.00%  $134,861   100.00%  $83,387   100.00%^$82,080 100 .00%
                        ======= ======    ======= =======    ======= ======    =======   ======   =======   ======  ======= =======
    

Type of Security:
  Residential 
    real estate:
   
    1-4 family.......  ^$84,563  23.25%  $ 84,036  28 .44%  $ 68,904  37.52%  $ 72,466    53.73%  $49,777    59.69%^$52,532   64.00%
    
    Other............    11,869   3.26     11,115    3.76      6,295   3.43        839     0.62       757     0.91      372    0.45

   
  Commercial 
    real estate......   189,646  52.14    166,893   56.48     85,239  46.42     48,845    36.22    28,682    34.40   23,930  29 .15
  Commercial 
     business 
     loans...........  ^ 59,792  16.44     20,455    6.92     13,822   7.53      6,621    4 .91     5,031     6.03    6,099    7.43
  Consumer...........    19,436   5.34     15,229    5.15     11,214   6.11      6,511     4.83       151     0.18      219    0.27
  Other..............   ^ 1,750   0.48        368    0.12        225   0.11      1,186     0.88        56     0.07       12    0.01
Less:  Loan 
  loss allowance.....     3,351   0.92      2,595    0.88      2,065   1.12      1,607     1.19     1,067     1.28    1,084    1.32
                       ---------------   --------  ------   -------- ------   --------   ------    ------   ------   ------  ------
  Net loans..........  $363,705 100.00%  $295,501  100.00%  $183,634 100.00%  $134,861   100.00%  $83,387   100.00%^$82,080 ^100.00%
                        ======= ======    =======  ======    ======= ======    =======   ======    ======   ======  =======  ======
    
</TABLE>

                                       35

<PAGE>



         The  following  table sets forth the  estimated  maturity of the Bank's
loan portfolio at December 31, 1996.  The table does not include  prepayments or
scheduled  principal  prepayments.  Adjustable-rate  mortgage loans are shown as
maturing based on contractual maturities.
<TABLE>
<CAPTION>
                                  Due       Due after                  Allowance
                                 within     1 through     Due after       for
                                 1 year      5 years       5 years     Loan Loss       Total
                                 ------      -------       -------     ---------       -----
                                                      (In thousands)
<S>                              <C>         <C>            <C>        <C>           <C>       
Commercial and industrial..      $40,553     $109,168       $73,800    $ (1,301)     $  222,220
Home equity................           --           --        22,069        (490)         21,579
Residential real estate....        2,331        1,606        27,805        (139)         31,603
Installment................          867        6,444        13,453        (167)         20,597
Unassigned reserve.........        --           --            --           (498)          (498)
                                --------    ---------    ----------    --------     ----------
                                 $43,751     $117,218      $137,127     $(2,595)     $  295,501
                                  ======      =======       =======      ======       =========

</TABLE>

         The following table sets forth the dollar amount of all loans due after
December  31,  1996,  which have  pre-determined  interest  rates and which have
floating or adjustable interest rates.
<TABLE>
<CAPTION>
                                                          Floating or
                                                           Adjustable
                                          Fixed Rates           Rates           Total
                                          -----------           -----           -----
                                                        (In thousands)
<S>                                           <C>            <C>             <C>     
Commercial and industrial................     $ 97,729       $ 84,885        $182,614
Home equity..............................          621         21,111          21,732
Residential real estate..................       23,588          5,237          28,825

Installment..............................       19,897             --          19,897
                                               -------        -------         -------
                                              $141,835       $111,233        $253,068
                                               =======        =======         =======
</TABLE>


Non-Performing and Problem Assets

   
         Loan Delinquencies^
    

         The Bank's collection  procedures  provide that after a commercial loan
is ten days past due, or a residential mortgage loan is fifteen days past due, a
late charge is added. The borrower is contacted by mail or telephone and payment
is  requested.  If the  delinquency  continues,  subsequent  efforts are made to
contact the  borrower.  If the loan  continues to be  delinquent  for 90 days or
more, the Bank usually initiates foreclosure  proceedings unless other repayment
arrangements  are made. Each delinquent loan is reviewed on a case by case basis
in accordance with the Bank's lending policy.

         Commercial  loans  and  commercial  real  estate  loans  are  placed on
nonaccrual at the time the loan is 90 days delinquent  unless the credit is well
secured  and in the  process  of  collection.  Generally,  commercial  loans are
charged off no later than 120 days  delinquent  unless the loan is well  secured
and in the process of  collection  or other  extenuating  circumstances  support
collection.  Residential real estate loans are typically  charged off at 90 days
delinquent.  In all cases,  loans must be placed on nonaccrual or charged off at
an earlier date if collection of principal or interest is considered doubtful.


                                       36

<PAGE>




   
         Non-Performing Assets^

         Non-performing assets increased $122,000, or 3.8%, from $3.2 million at
December 31, 1996,  to $3.3 million at June 30, 1997.  During 1996,  the Company
experienced  a decline in the amount of loans  that were on  non-accrual.  Total
non-performing  assets  declined  by  $903,000,  or 22%,  from $4.1  million  at
December  31,  1995,  to $3.2  million  at  December  31,  1996.  The  ratio  of
non-performing assets to net loans,  including Real Estate Owned, was ^ 0.91% at
June 30, 1997,  compared to ^ 0.82% at December 31, 1996,  and 1.74% at December
31, 1995.  In 1995,  non-performing  assets  increased  by  $563,000,  from $3.5
million at December 31,1994,  to $4.1 million at December 31, 1995. Although the
dollar amount increased,  the ratio of  non-performing  assets to net loans plus
Real Estate  Owned,  decreased,  from 1.84% at December  31,  1994,  to 1.74% at
December 31, 1995. The following  table sets forth  information  regarding loans
that are  delinquent  90 days or more.  Management of the Bank believes that all
loans accruing interest are adequately secured and in the process of collection.
At the dates shown, the Bank had no restructured  loans within the definition of
SFAS No. 15.

         Foreclosed Real Estate^
    

         Real  estate  acquired  by the  Bank  as a  result  of  foreclosure  is
classified as Real Estate Owned until such time as it is sold.  When Real Estate
Owned is acquired,  it is recorded at the lower of the unpaid principal  balance
of the  related  loan or its fair  value  less  estimated  disposal  costs.  Any
write-down of Real Estate Owned is charged to operations.  At June 30, 1997, the
Bank had $666,000 classified as Real Estate Owned.


                                       37

<PAGE>



Non-Performing Assets
<TABLE>
<CAPTION>

                                                                      At June 30,                   At December 31,
                                                                    ---------------   ---------------------------------------------
                                                                             1997     1996      1995      1994      1993      1992
                                                                             ----     ----      ----      ----      ----      ----
                                                                                                      (Dollars in thousands)
<S>                                                                     <C>       <C>       <C>       <C>       <C>       <C>   
Loans accounted for on a non-accrual basis:
  Commercial and industrial ...........................................   $  352    $  354    $1,721    $1,178    $1,074    $  428
  Home equity .........................................................      472       337       295       341       204        33
  Residential real estate .............................................      273       586       607       342       265       199
  Installment .........................................................       --        --        35        40        --        --
                                                                          ------    ------    ------    ------    ------    ------
Total .................................................................   $1,097    $1,277    $2,658    $1,901    $1,543    $  660
                                                                          ======    ======    ======    ======    ======    ======

Accruing loans that are contractually past
 due 90 days or more:
  Commercial and industrial ...........................................   $   89    $  404    $  135    $  525    $ --      $ --
  Home equity .........................................................      248        62       279        30      --        --
  Residential real estate .............................................    1,043       572        64        20         2       183
  Installment .........................................................      155       105        67         7      --        --
                                                                          ------    ------    ------    ------    ------    ------
Total .................................................................   $1,535    $1,143    $  545    $  582    $    2    $  183
                                                                          ======    ======    ======    ======    ======    ======

Total non-accrual and 90-day past due loans ...........................   $2,632    $2,420    $3,203    $2,483    $1,545    $  843
Real estate owned .....................................................      666       756       876     1,033       359       144
                                                                          ------    ------    ------    ------    ------    ------
Total non-performing assets ...........................................   $3,298    $3,176    $4,079    $3,516    $1,904    $  987
                                                                          ======    ======    ======    ======    ======    ======


Total non-accrual and 90-day past due loans to net loans ..............     0.72%     0.82%     1.74%     1.84%     1.85%     1.03%
Total non-performing assets to total loans plus other real estate owned     0.56%     0.73%     1.10%     1.62%     1.70%     0.95%
Total allowance for loan losses to total non-performing loans .........   127.32%   107.26%    64.47%    64.74%    69.10%   128.53%

</TABLE>
                                       38

<PAGE>



         Interest  income that would have been recorded on loans on  non-accrual
status,  under the original terms of such loans,  would have totaled $66,000 for
the six months ended June 30, 1997.

   
         Allowance for Loan Losses and Real Estate Owned

         ^ It is the policy of management to provide for losses on  unidentified
loans in its  portfolio in addition to  classified  loans.  A provision for loan
losses  is  charged  to  operations  based  on  management's  evaluation  of the
potential  losses that may be incurred in the Bank's loan portfolio.  Management
also  periodically  performs  valuations  of Real Estate  Owned and  establishes
allowances  to reduce  book  values of the  properties  to their net  realizable
values when necessary.  The following table sets forth  information with respect
to the Bank's allowance for losses on loans at the dates indicated.
    
<TABLE>
<CAPTION>
                               At June 30,                 At December 31,
                               ----------- -----------------------------------------------  
                                  1997      1996      1995      1994      1993      1992
                                 ------    ------    ------    ------    ------    ------
                                                            (Dollars in thousands)
<S>                              <C>       <C>       <C>       <C>       <C>       <C>   
   
Allowance for loan losses ^,
  ^ beginning of period ......   $2,595    $2,065    $1,607    $1,067    $1,084    $1,095
    


Charge-offs:
  Commercial .................       --       307       286       312        --       132
  Mortgage ...................       35         9        73         1        25        --
  Installment ................       47        85        67        37        --        --
                                 ------    ------    ------    ------    ------    ------
    Total charge-offs ........       82       401       426       350        25       132
                                 ------    ------    ------    ------    ------    ------
 Recoveries:
  Commercial .................        3         6        33        22         3        --
  Mortgage ...................       --         4        28        --        --        20
  Installment ................       10        21        15        13         3         5
                                 ------    ------    ------    ------    ------    ------
    Total recoveries .........       13        31        76        35         6        25
                                 ------    ------    ------    ------    ------    ------

Net charge-offs ..............       69       370       350       315        19       107
Provision for loan losses ....      825       900       808       383         2        96
Allowance on acquired loans ..       --        --        --       472        --        --
                                 ------    ------    ------    ------    ------    ------
   
Allowance for loan losses ^,
    
  end of period ..............   $3,351    $2,595    $2,065    $1,607    $1,067    $1,084
                                 ======    ======    ======    ======    ======    ======

   
Allowance for loan losses ^ to
    
  total loans ................     0.91%     0.87%     1.11%     1.18%     1.27%     1.31%
Net loans charged off as
  a percent of average
  loans outstanding ..........     0.02%     0.16%     0.23%     0.29%     0.02%     0.14%

</TABLE>
                                       39

<PAGE>



         The following  table sets forth the allocation of the Bank's  allowance
for loan losses by loan  category  and the percent of loans in each  category to
total  loans  receivable  at the dates  indicated.  The portion of the loan loss
allowance allocated to each loan category does not represent the total available
for future losses that may occur within the loan  category  since the total loan
loss allowance is a valuation reserve applicable to the entire loan portfolio.
<TABLE>
<CAPTION>

                    At June 30,                                              At December 31,
                  ----------------- ------------------------------------------------------------------------------------------------
                       1997               1996                1995             1994                   1993                1992
                  ----------------- ----------------- -------------------  -------------------- ------------------ -----------------
                          Percent            Percent              Percent             Percent              Percent           Percent
                            of                  of                  of                  of                   of                of
                          Loans to           Loans to            Loans to             Loans to             Loans to         Loans to
                           Total               Total              Total                Total               Total             Total
                  Amount   Loans     Amount    Loans    Amount    Loans    Amount      Loans    Amount     Loans    Amount   Loans
                  ------   ------    ------   ------    ------    ------   -------     ------   ------     ------   ------   ------ 
                                                                (Dollars in thousands)                                            
<S>               <C>        <C>     <C>        <C>     <C>        <C>     <C>         <C>      <C>         <C>    <C>       <C>    

Balance at 
end of period 
applicable to:
  Commercial
    and 
    industrial ...$1,943      77.47% $1,301      74.98% $1,094      64.02% $  847       50.60%  $  561       50.72%$  487     49.28%
  Residential
    real estate ..   146       6.04     139      10.65     403      15.96     231       21.94       91       23.85    267     23.59
                                     
  Home equity ....   548       8.50     490       7.40     319      13.34     155       19.58      122       17.53    111     26.95
  Installment ....   256       7.99     167       6.97      54       6.68      47        7.88        1        7.90      2      0.18
  Unallocated ....   458         --     498         --     195         --     327          --      292        --      217        --
                  ------      -----   -----     ------  ------     ------  ------      ------   ------      ------   ----    ------ 
                                     
    Total 
      allowance
      for loan
      losses .....$3,351     100.00% $2,595     100.00% $2,065     100.00% $1,607      100.00%  $1,067      100.00%$1,084    100.00%
                  ======     ======   =====     ======  ======     ======  ======      ======   ======      ======  =====    ====== 
                                    
</TABLE>








                                       40

<PAGE>



   
         Investment Securities

         ^ Substantially  all of the Company's  investment  portfolio is held at
the  Bank's  wholly-owned   subsidiary,   Med-Vine,  Inc.  ("Med-Vine").   Total
investment  securities  increased  $55.0 million,  or 56%, from $95.6 million at
December  31,  1996,  to  $150.6  million  at June 30,  1997.  Total  investment
securities  decreased $51.4 million,  or 35.0%,  from $147.0 million at December
31, 1995,  to December  31, 1996.  During 1996,  the  investment  portfolio  was
managed by a professional  portfolio  manager.  Under the  arrangement  with the
manager,  the  board-approved  investment  policy of  Med-Vine  and the Bank was
implemented  and every  securities  transaction  was approved by the  investment
officers of Med- Vine, the Bank and/or the investment  committee of the Board of
Directors.  The  investment  portfolio,  in most  part,  had  been  acquired  in
connection  with the Bank's  purchase of Tuckahoe  and Ocean in 1994,  and which
were  subsequently  contributed to Med-Vine.  The  portfolios  were comprised of
investments which were generally  illiquid and of small principal  amounts.  The
bank acquisitions originally increased investments by approximately $59 million.
The branch  acquisitions  resulted in cash being  converted  to  investments  of
approximately  $115  million.  During  the  course  of  the  year,  the  manager
restructured the portfolio by selling a large number of these investments,  then
reinvesting them mostly in larger blocks of government and municipal bonds. Some
of these  investments  were sold  during  the year to fund the  rapid  growth of
commercial loans.
    

         The investment  policy of the Bank is established by senior  management
and  approved  by the  Board  of  Directors.  Med-Vine's  investment  policy  is
identical  to that of the Bank.  It is based on asset and  liability  management
goals and is designed to provide a portfolio  of high quality  investments  that
optimizes  interest  income  and  provides   acceptable  limits  of  safety  and
liquidity.  Prior to the fourth  quarter  of 1995,  investment  securities  were
purchased with the intent to hold them until their  maturity.  During the fourth
quarter  of 1995,  in  accordance  with the  implementation  of the SFAS No. 115
Guide, the Bank  reclassified  its entire portfolio of investment  securities as
available-for-sale.  As a result, the investment securities are carried at their
approximate market value.

         During 1997, the Bank has used  repurchase  agreements from the FHLB of
approximately  $48.5  million to match fund or partially  match fund  short-term
investment securities for an incremental profit in a structured transaction. The
purpose of the structured  transaction  was to increase net interest  income and
partially  offset the  increase in interest  expense  resulting  from the recent
issuance of trust preferred securities.  The structured  transaction is expected
to be discontinued upon consummation of the Bank of New York branch purchase.




                                       41

<PAGE>



         The  following  table  sets  forth  the  carrying  value of the  Bank's
investment securities portfolio at the dates indicated:
<TABLE>
<CAPTION>
                                    June 30,                                              December 31,
                       ----------------------------------  -------------------------------------------------------------------------
                                       1997                                1996                                  1995
                       ----------------------------------  ----------------------------------   ------------------------------------

                                     Net       Estimated                  Net      Estimated                    Net       Estimated
                       Amortized Unrealized     Market     Amortized  Unrealized     Market       Amortized Unrealized      Market
                          Cost     Losses        Value        Cost      Losses       Value          Cost       Gains        Value
                          ----     ------        -----        ----      ------       -----          ----       -----        -----
                                                                              (In thousands)
<S>                      <C>     <C>           <C>         <C>       <C>             <C>        <C>           <C>       <C>       
Available-for-Sale:
   
  U. S. 
    Treasury
    securities.......    ^$51,076 $ ^(861)      $ 50,215    $51,955   $   (921)       $51,034    $ 41,674      $  230    $   41,904
  Mortgage-
    backed 
    securities.......      49,986      45         50,031         63         --             63      41,734         264        41,998
  State and 
    political
    subdivision
    securities.......      20,737    (264)        20,473     20,168       (329)        19,839      16,667          75        16,742
  Other securities...    ^ 30,095    (233)        29,862     24,877       (232)        24,645      46,304          61        46,365
                        ---------  ------         ------     ------    -------         ------     -------      ------       -------
    Total 
      securities 
      available-
      for-sale.......    $151,894 $(1,313)      $150,581    $97,063    $(1,482)       $95,581    $146,379     $ ^ 630    ^ $147,009
                          =======  ======        =======     ======     ======         ======     =======      ======       =======
    
</TABLE>





                                  December 31,
                      -------------------------------------
                                      1994
                      -------------------------------------
                                     Net       Estimated
                       Amortized  Unrealized    Market
                          Cost      Losses       Value
                          ----      ------       -----
                                 (In thousands)
 Held-to-maturity:
   
  U. S. 
    Treasury
    securities.......   $ 20,034  $   (370)     ^ $19,664
    

  Government 
    agency and
    mortgage-
    backed 
    securities.......     19,335      (505)        18,830
  State and 
    political
    subdivision
    securities.......     13,550      (287)        13,263
  Other securities...      7,406      (178)         7,229
                         -------   -------        -------
    Total 
      securities 
      held-to-
      maturity.......     60,325    (1,340)        58,985
                         -------    ------        -------

Available-
for-sale:
  U. S. 
    Treasury 
    securities.......         --        --             --
  Government 
    agency and
    mortgage-
    backed 
    securities.......         --        --             --
  State and 
    political 
    subdivision 
    securities.......         --        --             --
  Other securities...        313        --            313
                         -------   -------        -------
   
    Total 
      securities 
      available-
      for-sale.......        313        --            313
                         -------   -------        -------
      Total 
        investment 
        securities...   $ 60,638  $^(1,340)       $59,298
                         =======   =======         ======
    



                                       42

<PAGE>




         The  following  table  sets forth  certain  information  regarding  the
carrying values, weighted average yields and maturities of the Bank's investment
portfolio  at  June  30,  1997.   All   securities   are   classified  as  being
available-for-sale, therefore the carrying value is the estimated market value.

<TABLE>
<CAPTION>

                          One Year or Less    One to Five Years    Five to Ten Years       More than Ten Years          Total
                          ------------------ -------------------  --------------------     -------------------   ------------------
                          Carrying  Average   Carrying Average    Carrying  Average        Carrying   Average    Carrying  Average
                           Value     Yield     Value    Yield      Value     Yield          Value      Yield       Value    Yield
                           -----     -----     -----    -----      -----     -----          -----      -----       -----    -----
                                                                 (Dollars in thousands)
<S>                        <C>          <C>     <C>        <C>     <C>         <C>             <C>       <C>       <C>        <C>  
 U.S. Government
 obligations............   $11,074      5.32%   $39,141    5.58%   $     --      -- %          $   --      -- %    $50,215    5.52%

Government agency and
  mortgage-backed securities   697      5.29     10,921    6.29       2,980     6.77           50,020     6.85      64,618    6.67
Municipal obligations...       557      4.09      1,257    4.54      13,389     4.81            5,270     4.94      20,473    4.81

Other securities........     1,164      5.15      5,136    6.03           5     6.00            8,970     6.62      15,275    6.30
                           -------      ----    -------    ----     -------     ----          -------     ----    --------    ---- 
    Total...............   $13,492      5.30%   $56,455    5.74%    $16,374     5.17%         $64,260     6.66%   $150,581    6.03%
                           =======     =====    =======   =====     =======    =====          =======     =====   ========    =====

</TABLE>




   
         Deposits

         ^ Consumer and  commercial  deposits  are  attracted  principally  from
within the Bank's primary market area through the offering of a broad  selection
of deposit  instruments  including  checking,  regular  savings,  money  market,
certificates  of deposit and individual  retirement  accounts.  Deposit  account
terms vary according to the minimum balance required, the time periods the funds
must remain on deposit and the  interest  rate,  among other  factors.  The Bank
regularly  evaluates  the  internal  cost of funds,  surveys  rates  offered  by
competing  institutions,  reviews the Bank's cash flow  requirements for lending
and liquidity, and executes rate changes when deemed appropriate.  The Bank does
not obtain funds through brokers, nor does it solicit funds outside the State of
New Jersey.

         Deposits at June 30, 1997, totaled $467.4 million, an increase of $81.4
million or 21%,  compared to December  31,  1996,  at which date total  deposits
amounted  to $386.0  million,  an increase of $50.8  million,  or 15%,  over the
December 31, 1995,  balance of $335.2 million.  Demand  deposits,  including NOW
accounts and money market accounts, increased $31.7 million, or 24%, at June 30,
1997, to $165.3 million,  compared to December 31, 1996, and they increased $4.8
million, from $128.8 million at December 31, 1995, to $133.6 million at December
31, 1996.  Savings deposits  increased $7.4 million to $70.9 million at June 30,
1997, from $63.5 million at December 31, 1996, and decreased $3.5 million,  from
$67.0 million at December 31, 1995, compared to December 31, 1996.  Certificates
of deposit  under  $100,000  increased  $25.2 million from December 31, 1996, to
$176.8 million at June 30, 1997, and they increased  $35.1 million,  from $116.5
million  at  December  31,  1995,  to  $151.6  million  at  December  31,  1996.
Certificates of deposit of $100,000 or more increased ^ $18.9 million to ^ $56.1
million at June 30, 1997, and they increased  $14.2 million,  from $23.0 million
at December 31,  1995,  to $37.2  million at December 31, 1996.  The increase in
certificates  of deposit during 1997 was due in large part to the acquisition of
certificates  of  deposit  in  connection  with the First  Union  branch  office
purchase,  as well as  promotional  rates  offered  on certain  certificates  of
deposit  during  the  year  in  response  to  rates  offered  by  the  financial
institutions in the Bank's market areas.  The increase in 1996 was primarily due
to promotional rates offered on certain  certificates of deposit during the year
in  response  to rates  offered by other  financial  institutions  in the Bank's
market  areas,  as well as in response to a general  increase in overall  market
rates for certificates of deposit.
    

                                       43

<PAGE>



         The  following  table sets forth  average  deposits by various types of
demand and time deposits:
<TABLE>
<CAPTION>
                          For the Six Months
                            Ended June 30,                       For the Years Ended December 31,
                            --------------    ------------------------------------------------------------------
                          1997     Avg. Yield   1996    Avg. Yield     1995    Avg. Yield    1994     Avg. Yield
                          ----     ----------   ----    ----------     ----    ----------    ----     ----------
                                                         (Dollars in thousands)
<S>                      <C>           <C>    <C>           <C>      <C>         <C>       <C>            <C>  
Non-interest-bearing
  demand deposits.....    $71,482       --  % $  65,556        --%     $ 45,562      --%   $ 26,949         -- %
Interest-bearing demand
  deposits............     63,231       1.80     62,270      1.78        48,609    2.19      29,186        2.43

Savings deposits......      63,030      2.21     65,393      2.23        57,470    2.28      44,968        3.10

Time deposits.........    193,089       5.54    170,875      5.49        96,256    5.48      45,611        3.95
                         --------       ----  ---------      ----       -------    ----      ------        ---- 

  Total...............   $390,832       3.38% $ 364,094      3.28%     $247,897    3.09%   $146,714        3.66%
                         ========       ====  =========      ====       =======    ====     =======        ==== 
</TABLE>




         The following  table indicates the amount of certificates of deposit of
$100,000 or more by remaining maturity at June 30, 1997:


                                                    (In thousands)
Remaining maturity:
   
  Three months or less............................      ^ $27,834
  Over three through six months...................         14,255
  Over six through twelve months..................         11,655
  Over twelve months..............................          2,313
                                                           ------
                                                        ^ $56,057
                                                          =======
         Borrowings

         ^  Borrowings  increased  $36.2  million  at June  30,  1997,  to $57.4
million,  compared to December 31, 1996. Borrowed funds at December 31, 1996, in
turn, reflected an increase of $13.3 million,  from $8.0 million at December 31,
1995, to $21.3 million at December 31, 1996. The 1997 increase was a result of ^
a decrease of ^ $10.0  million in  borrowings  from the  Federal  Home Loan Bank
("FHLB") and an increase of ^ $42.2 million in securities sold under  agreements
to repurchase ^. This was partially  offset by a loan repayment of $6.0 million.
Of the 1996  increase,  $2 million  represents  an increase in advances from the
FHLB.  For the six months ended June 30, 1997,  and for the years ended December
31, 1996 and 1995 the  maximum  month-end  amount of  borrowed  funds were $10.0
million,  $10.0 million and $6.0 million,  respectively.  Beginning in 1996, the
Company sold securities  under  agreements with customers to repurchase them, at
par, on the next business day. The securities sold were U.S.  Treasury Notes. At
June 30,  1997 and  December  31,  1996,  securities  sold under  agreements  to
repurchase amounted to $8.9 million and $5.3 million,  respectively. For the six
months ended June 30, 1997 the maximum month-end amount of securities sold under
agreements to repurchase with customers was $8.9 million.  There were no amounts
outstanding  for the years ended  December  31, 1996 and 1995.  At December  30,
1996,  the  company  obtained  a $6  million  revolving  line of  credit  from a
correspondent  bank with a term of 36 months.  The floating rate of interest was
the prime rate plus fifty basis points.  For the six months ended June 30, 1997,
and  for  the  year  ended  December  31,  1996  the  maximum  month-end  amount
outstanding  from  the  line of  credit  was  $6.0  million  and  $6.0  million,
respectively. There was no amount outstanding during 1995. During 1997, the Bank
engaged in structured transactions designed to offset
    


                                       44

<PAGE>



the interest  expense  incurred in connection with the issuance of the Preferred
Securities. See "-- Investment Securities."

Federal Home Loan Bank Advances and Repurchase Agreements
<TABLE>
<CAPTION>
                                                At June 30,                  At December 31,
                                              -------------- ---------------------------------------------
                                                   1997           1996            1995           1994
                                              -------------- --------------- -------------- --------------
                                                                    (Dollars in thousands)
<S>                                              <C>                 <C>             <C>        <C>       
 Amount outstanding at period end
  Advances....................................   $        --         $10,000         $8,000     $       --
  Interest rate...............................            --%          7.375%         5.875%            --%
 Approximate average amount outstanding.......       $11,915         $ 5,265         $  150     $       --
Approximate weighted average rate.............          5.58%          5.44%          5.44%             --%
 Repurchase agreements outstanding
  at end of period............................       $48,500         $    --         $  --      $       --
Interest rate.................................          5.61%             --%           --%             --%
Approximate average amount outstanding........       $17,554         $    --         $  --      $       --
Approximate weighted average rate.............          5.58%             --%           --%             --%

</TABLE>



         Deposits  are the  primary  source  of  funds  for the  bank's  lending
activities, investment activities and general business purposes. Should the need
arise,  the Bank has the ability to access lines of credit from various  sources
including the Federal Reserve Bank, the Federal Home Loan Bank and various other
correspondent  banks.  In  addition,  on an  overnight  basis,  the Bank has the
ability to offer securities sold under agreements to repurchase.

Guaranteed Preferred Beneficial Interest in Subordinated Debt

         On March 17, 1997,  the  Company's  subsidiary,  Sun Capital Trust (the
"Trust")  issued  $25  million  of  9.85%  Preferred  Securities  with a  stated
liquidation  preference  of $25 per  share.  The  proceeds  from the sale of the
Preferred  Securities  were  utilized  by the Trust to invest in $25  million of
9.85% Junior Subordinated  Debentures (the "Debentures") of the Company,  due in
March 2027. On April 9, 1997,  the  underwriters  for the  Preferred  Securities
exercised  their right to purchase an additional  $3.75 million of the Preferred
Securities on the same terms as the original issuance to cover  over-allotments.
The proceeds  from the sale of the  Preferred  Securities  were  utilized by the
Trust to invest in $3.75 million of the Debentures of the Company.

   
         The  Preferred  Securities  represent  preferred  undivided  beneficial
interests in the Trust's assets,  which consists  solely of the Debentures.  The
distributions payable on each Preferred Security is fixed at a rate per annum of
9.85% of the stated liquidation amount per Preferred Security, is cumulative and
is payable quarterly.  The Company has ^ fully,  irrevocably and unconditionally
guaranteed the Trust's obligations under the Preferred Securities (including the
payment of  distributions  and certain other payments  relating to the Preferred
Securities^).  The Debentures mature on March 31, 2027. The Preferred Securities
are  subject  to  mandatory  redemption  (i) in whole,  but not in part,  at the
maturity  upon  repayment  of the  Debentures,  (ii) in whole,  but not in part,
contemporaneously with the optional redemption at any time by the Company of the
Debentures  upon the  occurrence of certain events and (iii) in whole or in part
at any time on or after  March 31,  2002,  contemporaneously  with the  optional
redemption by the Company of the Debentures in whole or in part.
    

                                       45

<PAGE>
                             BUSINESS OF THE COMPANY

General

   
         The Company is a one-bank  holding company  headquartered  in Vineland,
New Jersey engaged primarily in commercial and consumer banking services through
its sole bank subsidiary, the Bank. The Company's principal business is to serve
as a holding  company for the Bank and was  incorporated  in 1985. The Company's
other subsidiary, the Trust, was formed solely to facilitate the issuance of the
Preferred  Securities  and  the  sale  of  the  Debentures.   See  "Management's
Discussion  and Analysis of Financial  Condition  and Results of  Operations  --
Guaranteed  Preferred  Beneficial Interest in Subordinated Debt." In April 1995,
the Company  changed  its name from  Citizens  Investments,  Inc. to its present
name.  The Bank has one  wholly-owned  subsidiary,  Med-Vine,  Inc.,  a Delaware
corporation,  which  was  formed  in 1992 to hold a  majority  of the  Company's
investment portfolio.
    

         As previously discussed, the Company is focused on a strategy to expand
its   franchise   throughout   southern   and  central  New  Jersey.   Continued
consolidation of the banking industry,  and a regionalization of decision-making
authority by larger banking  institutions  resulted in many area  businesses and
individuals in the Bank's market being underserved.  The opportunities  provided
in this market  prompted the Board and management to actively  pursue  strategic
acquisitions.

         The Bank offers a wide variety of commercial  and consumer  lending and
deposit services through its 28 branch offices located  throughout  southern New
Jersey.  The  commercial  loans offered by the Bank include short- and long-term
business loans, lines of credit, non-residential mortgage loans, and real estate
construction loans.  Consumer loans include home equity loans,  residential real
estate loans, and installment  loans. The Bank also offers deposits and personal
banking services, including commercial banking services, retail deposit services
such as certificates of deposit, money market accounts, savings accounts and ATM
access  and  individual  retirement  accounts,   and  securities  brokerage  and
investment advisory services through a third-party arrangement.

Market Area

         The Bank has been, and intends to continue to be, a  community-oriented
financial institution, offering a wide variety of financial services to meet the
needs of the  communities it serves.  The Bank conducts its business  through 28
branch  offices and one loan  administration  office located in the southern New
Jersey counties of Atlantic,  Burlington,  Camden, Cape May, Cumberland, Mercer,
Ocean and Salem ("primary market area").  The Bank's deposit  gathering base and
lending area is concentrated in the communities surrounding its offices.

         The Bank is a community-based  financial  institution  headquartered in
Cumberland  County,  New Jersey.  The city of Vineland is approximately 30 miles
southeast of Philadelphia,  Pennsylvania,  and 30 miles southeast of Camden, New
Jersey. The Philadelphia  International Airport is approximately 45 minutes from
Vineland.

         Southern New Jersey is among the fastest  growing  population  areas in
New  Jersey  and  has  a  significant  number  of  retired  residents  who  have
traditionally  provided  the Bank with a stable  source of  deposit  funds.  The
economy  of the  Bank's  primary  market  area is based  upon a  mixture  of the
agriculture,  transportation,  manufacturing and tourism trade. The area is also
home to  commuters  working in New  Jersey  suburban  areas  around New York and
Philadelphia.


                                       46

<PAGE>



         Management  considers the Bank's reputation for customer service as its
major competitive  advantage in attracting and retaining customers in its market
area. The Bank also believes it benefits from its community orientation, as well
as its established deposit base and level of core deposits.

Lending Activities

   
         General^
    

         The  principal  lending  activity  of the  Bank is the  origination  of
commercial real estate loans,  commercial  business and industrial  loans,  home
equity loans,  mortgage loans and, to a much lesser extent,  installment  loans.
All loans are originated in the Bank's  primary  market area. See  "Management's
Discussion and Analysis of Financial  Condition and Results of Operations" for a
description of the Bank's loan portfolio.

   
         Commercial and Industrial Loans^
    

         The Bank originates  several types of commercial and industrial  loans.
Included as commercial loans are short- and long-term  business loans,  lines of
credit,  non-residential  mortgage loans and real estate construction loans. The
primary focus of the Bank is on the  origination of commercial  loans secured by
real estate.  The majority of the Bank's customers for these loans are small- to
medium-sized businesses located in the southern part of New Jersey.

   
         Commercial Real Estate Loans^
    

         Loans  secured by  commercial  properties  generally  involve a greater
degree of risk than  residential  mortgage loans and carry larger loan balances.
This  increased  credit  risk is a result  of  several  factors,  including  the
concentration  of  principal  in a limited  number of loans and  borrowers,  the
effects of general economic  conditions on  income-producing  properties and the
increased  difficulty  of  evaluating  and  monitoring  these types of loans.  A
significant  portion of the Bank's  commercial  real estate and  commercial  and
industrial  loan  portfolio  includes  a balloon  payment  feature.  A number of
factors may affect a borrower's  ability to make or refinance a balloon payment,
including  without  limitation  the  financial  condition of the borrower at the
time, the prevailing local economic conditions, and the prevailing interest rate
environment.  There can be no assurance  that  borrowers will be able to make or
refinance balloon payments when due.

         Furthermore,  the repayment of loans secured by commercial  real estate
is typically dependent upon the successful  operation of the related real estate
or  commercial  project.  If the cash  flow from the  project  is  reduced,  the
borrower's  ability to repay the loan may be impaired.  This cash flow  shortage
may result in the failure to make loan payments.  In such cases, the Company may
be compelled to modify the terms of the loan.  In addition,  the nature of these
loans is such that they are generally  less  predictable  and more  difficult to
evaluate and monitor. As a result,  repayment of these loans may be subject to a
greater extent than residential  loans to adverse  conditions in the real estate
market or economy.


                                       47

<PAGE>



   
         Home Equity Loans^
    

         The Bank  originates  home  equity  loans,  secured  by first or second
mortgages owned or being purchased by the loan applicant.  Home equity loans are
consumer  revolving lines of credit.  The interest rate charged on such loans is
usually a floating rate related to the prime lending rate. Home equity loans may
provide  for  interest  only  payments  for the first two years  with  principal
payments to begin in the third year. A home equity loan is typically  originated
as a  fifteen-year  note that allows the borrower to draw upon the approved line
of credit  during the same  period as the note.  The Bank  generally  requires a
loan-to-value  ratio in the range of 70% to 80% of the appraised value, less any
outstanding mortgage.

   
         Residential Real Estate Loans^
    

         The Bank uses outside  loan  correspondents  to  originate  residential
mortgages.  These loans are originated using the Bank's underwriting  standards,
rates and terms,  and are approved  according to the Bank's lending policy prior
to origination. Prior to closing, the Bank usually has commitments to sell these
loans, at par and without recourse,  in the secondary  market.  Secondary market
sales are  generally  scheduled to close shortly  after the  origination  of the
loan.

         The majority of the Bank's residential  mortgage loans consist of loans
secured by owner-occupied,  single-family  residences.  The Bank's mortgage loan
portfolio  consists of both  fixed-rate  and  adjustable-rate  loans  secured by
various types of collateral as discussed below.  Management generally originates
residential   mortgage  loans  in  conformity  with  Federal  National  Mortgage
Association  ("FNMA")  standards  so that the loans will be eligible for sale in
the secondary market.  Management expects to continue offering mortgage loans at
market interest rates,  with  substantially  the same terms and conditions as it
currently offers.

         The Bank's residential  mortgage loans customarily  include due-on-sale
clauses,  which  are  provisions  giving  the Bank the  right to  declare a loan
immediately due and payable in the event, among other things,  that the borrower
sells or  otherwise  disposes of the real  property  serving as security for the
loan.  Due-on-sale  clauses are an important means of adjusting the rates on the
Bank's  fixed-rate  mortgage  portfolio.  The Bank usually  exercises its rights
under these clauses.

   
         Installment Loans^
    

         The Bank originates  installment or consumer loans secured by a variety
of collateral,  such as new and used automobiles.  The Bank makes a very limited
number of unsecured  installment  loans.  Through its merger with Ocean in 1994,
the Bank acquired a credit card portfolio  which it intends to reduce as current
customers pay off their lines of credit.

   
         Loan Solicitation and Processing^
    

         Loan  originations  are derived  from a number of sources  such as loan
officers,   customers,   borrowers  and  referrals  from  real  estate  brokers,
accountants, attorneys and regional advisory boards.

         Upon  receipt of a loan  application,  a credit  report is ordered  and
reviewed  to  verify  specific  information  relating  to the  loan  applicant's
creditworthiness.  For residential  mortgage  loans,  written  verifications  of
employment  and deposit  balances are  requested by the Bank.  The Bank requires
that an  appraisal of the real estate  intended to secure the  proposed  loan is
undertaken  by a  certified  independent  appraiser  approved  by the  Bank  and
licensed by the State.  After all of the required  information is obtained,  the
Bank then makes its  credit  decision.  Depending  on the type,  collateral  and
amount of the

                                       48

<PAGE>



credit request,  various levels of approval may be necessary.  In general, loans
of $100,000 or more must be presented at an Officers' Loan  Committee  which has
the authority to approve  unsecured  loans to $750,000 and secured loans to $1.5
million.  The Officers'  Loan  Committee is comprised of the Bank's CEO,  senior
lending officer and regional lending officers.  Credit requests in excess of the
approval authority of the Officers' Loan Committee must also be presented to the
Bank's Board of  Directors  for  approval.  Loans under  $100,000 are  generally
approved by various levels of Bank management. All loans require the approval of
at least two lending officers.

         Title  insurance  policies  are required on all first  mortgage  loans.
Hazard insurance  coverage is required on all properties  securing loans made by
the Bank. Flood insurance is also required, when applicable.

         Loan applicants are notified of the credit  decision by letter.  If the
loan is approved,  the loan commitment specifies the terms and conditions of the
proposed loan including the amount,  interest rate,  amortization  term, a brief
description of the required collateral, and the required insurance coverage. The
borrower  must  provide  proof of  fire,  flood  (if  applicable)  and  casualty
insurance  on the  property  serving  as  collateral,  which  insurance  must be
maintained during the full term of the loan. Generally, title insurance endorsed
to the Bank is required on all first mortgage loans.

   
         Loan Commitments^
    

         When  a  commercial  loan  is  approved,  the  Bank  issues  a  written
commitment to the loan applicant. The commitment indicates the loan amount, term
and interest rate and is valid for  approximately 45 days.  Approximately 90% of
the Bank's  commitments  are  accepted or rejected  by the  customer  before the
expiration of the commitment. At June 30, 1997, the Bank had approximately $58.3
million in commercial loan commitments outstanding.

   
         Credit Risk, Credit Administration and Loan Review^
    

         Credit risk represents the possibility  that a customer or counterparty
may not perform in accordance  with  contractual  terms.  The Bank incurs credit
risk whenever it extends credit to, or enters into other  transactions with, its
customers.  The risks associated with extensions of credit include general risk,
which is inherent  in the  lending  business,  and risk  specific to  individual
borrowers.  Credit  administration is responsible for the overall  management of
the Bank's  credit risk and the  development,  application  and  enforcement  of
uniform  credit  policies and  procedures  the principal  purpose of which is to
minimize such risk. One objective of credit  administration  is to identify and,
to  the  extent   feasible,   diversify   extensions   of  credit  by   industry
concentration, geographic distribution and the type of borrower. Loan review and
other loan  monitoring  practices  provide a means for the Bank's  management to
ascertain whether proper credit,  underwriting and loan documentation  policies,
procedures  and practices are being followed by the Bank's loan officers and are
being applied uniformly  throughout the Bank. Within the last year, the Bank has
taken a number of steps to enhance  its credit  administration  and loan  review
functions in an effort to better manage its credit risk,  especially in light of
the Bank's  rapid  growth.  While the Bank  continues  to review these and other
related  functional areas, there can be no assurance that the steps the Bank has
taken to date will be sufficient to enable it to identify,  measure, monitor and
control all credit risk.


                                       49

<PAGE>



Investment Securities Activities

   
         General^
    

         The investment  policy of the Bank is established by senior  management
and  approved  by the Board of  Directors.  It is based on asset  and  liability
management  goals  and is  designed  to  provide  a  portfolio  of high  quality
investments that optimize interest income within acceptable limits of safety and
liquidity. The Bank's investments consist primarily of federal funds, securities
issued or guaranteed by the United States Government or its agencies, states and
political  subdivisions and corporate bonds.  See  "Management's  Discussion and
Analysis of Financial  Condition and Results of Operations" for a description of
the Bank's investment portfolio.

Sources of Funds

   
         General^
    

         Deposits are the major source of the Bank's funds for lending and other
investment  purposes.  In addition to deposits,  the Bank derives funds from the
amortization,  prepayment  or sale of loans,  maturities  or sale of  investment
securities and operations.  Scheduled loan principal repayments are a relatively
stable source of funds,  while deposit inflows and outflows and loan prepayments
are  significantly  influenced by general interest rates and market  conditions.
See "Management's  Discussion and Analysis of Financial Condition and Results of
Operations" for a description of the Bank's sources of funds.

   
         Deposits^
    

         Consumer and commercial deposits are attracted  principally from within
the Bank's  primary  market area  through the  offering of a broad  selection of
deposit instruments including checking,  regular savings, money market deposits,
term certificate accounts and individual  retirement  accounts.  Deposit account
terms vary according to the minimum balance required, the time periods the funds
must remain on deposit and the  interest  rate,  among other  factors.  The Bank
regularly  evaluates  the  internal  cost of funds,  surveys  rates  offered  by
competing  institutions,  reviews the Bank's cash flow  requirements for lending
and liquidity and executes rate changes when deemed  appropriate.  The Bank does
not obtain funds through brokers, nor does it solicit funds outside the State of
New Jersey.

   
Cash Management Services

         In connection  with the purchase of branches from the Bank of New York,
the Company will begin to offer a menu of cash management  services  designed to
meet the more  sophisticated  needs of its  commercial  customers.  Headed by an
experienced cash management executive, the Cash Management Department will offer
products  such as electronic  banking,  sweep  accounts,  lockbox  services,  PC
banking and  controlled  disbursement  services.  Many of these services will be
provided through third-party vendors with links to the Company's data center.
    

Competition
         The Bank faces substantial  competition both in attracting deposits and
in  lending  funds.  The State of New Jersey  has a high  density  of  financial
institutions,  many of which are branches of significantly  larger  institutions
which  have  greater  financial  resources  than  the  Bank,  all of  which  are
competitors of

                                       50

<PAGE>



the  Bank to  varying  degrees.  In  order to  compete  with the many  financial
institutions  serving its primary market area,  the Bank's  operating goal is to
continue to provide a broad range of financial  services with a strong  emphasis
on customer  service to  individuals  and businesses in southern and central New
Jersey.

         The  competition  for  deposits  comes  from  other  insured  financial
institutions such as commercial banks, thrift  institutions,  credit unions, and
multi-state  regional  and  money  center  banks  in  the  Bank's  market  area.
Competition for funds also include a number of insurance  products sold by local
agents and investment products such as mutual funds and other securities sold by
local and  regional  brokers.  Loan  competition  varies  depending  upon market
conditions  and  comes  from  other  insured  financial   institutions  such  as
commercial banks, thrift institutions,  credit unions,  multi-state regional and
money center banks, and mortgage-bankers many of whom have far greater resources
then the Bank. Non-bank  competition,  such as investment  brokerage houses, has
intensified  in recent years for all banks since  non-bank  competitors  are not
subject to same regulatory burdens as banks.

Properties

         The Company and the Bank  operate  from their main office and 28 branch
offices.  The Bank leases its main office and 8 branch offices. The remainder of
the branch  offices are owned by the Bank.  The Bank has  entered  into a Branch
Purchase and Deposit  Assumption  Agreement with The Bank of New York to acquire
eleven branch offices.

Personnel

         At June 30,  1997,  the  Company  had 192  full-time  and 58  part-time
employees, all of whom were on the payroll of the Bank. The Bank's employees are
not  represented by a collective  bargaining  group.  The Bank believes that its
relationship with its employees is good.

Legal Proceedings

         There are various  claims and lawsuits in which the Company or the Bank
are  periodically  involved,  such as  claims  to  enforce  liens,  condemnation
proceedings  on properties in which the Bank holds  security  interests,  claims
involving  the making and  servicing of real  property  loans,  and other issues
incident to the Bank's business. In the opinion of management,  no material loss
is expected from any such pending claims or lawsuits.

                                   MANAGEMENT

Directors and Executive Officers

         The Board of  Directors  of the  Company is  currently  composed of six
members,  each of whom  serves for a term of one year.  Executive  officers  are
elected annually by the Board of Directors and serve at the Board's discretion.


                                       51

<PAGE>



         The  following  table  sets  forth  information  with  respect  to  the
directors and executive officers of the Company.

   Director/Executive                                                 Director
         Officer           Age (1)               Position               Since
         -------           -------               --------               -----

Bernard A. Brown (2)            72   Chairman of the Board                1985
Sidney R. Brown (2)             40   Director, Secretary, Treasurer       1990
Adolph F. Calovi                75   Director, President and
                                       Chief Executive Officer            1985
Peter Galetto, Jr.              43   Director                             1990
Philip W. Koebig, III           55   Director, Executive                  1995
                                       Vice President
Anne E. Koons (2)               44   Director                             1990
Robert F. Mack                  48    Chief Financial Officer              N/A
Bart A. Speziali                47   Senior Lending Officer                N/A
 James S. Killough              57   Senior Vice President                 N/A


- ----------------
(1)      At June 30, 1997
(2)      Bernard A. Brown is the father of Sidney R. Brown and Anne E. Koons. 
         Sidney R. Brown is the brother of Anne E. Koons.

Biographical Information

   
         Directors and Executive Officers of the Company^
    

         The principal  occupation of each director and executive officer of the
Company is set forth below. All directors and executive officers have held their
present positions for five years unless otherwise  stated.  All of the directors
reside in the State of New Jersey.

         Bernard A. Brown has been the Chairman of the Board of Directors of the
Company since its inception in January,  1985. Mr. Brown is also the Chairman of
the Board of  Directors  of the Bank.  For many  years,  Mr.  Brown has been the
Chairman of the Board of  Directors  and  President of NFI  Industries,  Inc., a
trucking conglomerate headquartered in Vineland, New Jersey.

   
         Sidney R. Brown has been the  Treasurer  and a director  of the Company
since April,  1990. Mr. Brown was named  Secretary of the Company in March 1997.
Mr. Brown is ^ the chief executive officer and director of NFI Industries, Inc.,
and one of the  general  partners  of The Four  B's,  a  partnership  which  has
extensive  real  estate  holdings  in the  Eastern  United  States.  Its primary
objective is investing in and consequent  development of commercial real estate,
leasing  and/or sale.  Mr. Brown is currently an officer and director of several
other  corporations and partnerships in the  transportation,  equipment leasing,
insurance, warehousing and real estate industries.
    

         Adolph F. Calovi has been the President,  Chief Executive Officer and a
director of the Company  since its inception in January,  1985.  Mr. Calovi is a
director  of the Bank  and,  from  1985 to 1994,  was its  President  and  Chief
Executive Officer.

         Peter Galetto, Jr. has been a director of the Company since April 1990.
Mr.  Galetto also served as Secretary of the Company from April 1990 until March
1997.  Mr.  Galetto  is the  President/Sales  for  Stanker & Galetto,  Inc.,  an
industrial and building  contractor located in Vineland,  New Jersey. He is also
the President of the Cumberland  Technology  Enterprise Center, a small business
incubator. Mr.

                                       52

<PAGE>



Galetto has been the Secretary/Treasurer of Trimark Building Contractors.  He is
also an officer and director of several other corporations and organizations.

         Philip W.  Koebig,  III has been the  Executive  Vice  President of the
Company since 1994. He has been a director of the Company since 1995. Mr. Koebig
is also a  director,  President  and Chief  Executive  Officer of the Bank since
January,  1995.  From 1990 to 1994,  Mr.  Koebig  had been  President  and Chief
Executive Officer of Covenant Bank for Savings, Haddonfield, New Jersey. He also
serves  on the Board of  Directors  of  numerous  charitable  organizations  and
corporations.

   
         Anne E. Koons has been a director of the Company since April, 1990. Ms.
Koons is a real  estate  agent with ^  Prudential  Preferred  Properties,  and a
travel agent for Leisure Time Travel.  Ms. Koons is also a  Commissioner  of the
Camden County Improvement  Authority and a member of the Cooper Medical Center's
Foundation Board.
    

         Robert  F.  Mack has been with the Bank  since  1992 and  serves as its
Senior Vice  President and Chief  Financial  Officer.  Mr. Mack has  twenty-five
years of  extensive  banking  experience  and has worked for several  commercial
banks in New Jersey.

         Bart A.  Speziali  has  been  with the Bank  since  1992 as the  Senior
Lending Officer and Senior Vice President. Mr. Speziali has over twenty years of
banking experience in southern New Jersey.

         James S.  Killough  joined  the Bank in  February  1997 as Senior  Vice
President of Administrations,  Operations and Retail Banking. Before joining the
Bank, Mr. Killough was president and chief  professional  officer for the United
Way of Camden County,  New Jersey for two years. Prior to that, Mr. Killough was
executive  vice  president  for  Central  Jersey  Bank and Trust  and  Midlantic
National Bank/South.

Executive Compensation

         The Company has no full time  employees,  relying upon employees of the
Bank for the limited services required by the Company.  All compensation paid to
officers and employees is paid by the Bank.

   
         Summary Compensation Table^
    

         The  following  table  sets  forth  compensation  awarded  to the Chief
Executive  Officer and Executive Vice President of the Company who, for the year
ended December 31, 1996,  received total salary and bonus payments from the Bank
in excess of $100,000 ("Named Executive Officer"). Except as set forth below, no
executive  officer of the Company  had a salary and bonus  during the year ended
December  31,  1996,  that  exceeded  $100,000  for  services  rendered  in  all
capacities to the Company.

                                       53

<PAGE>

<TABLE>
<CAPTION>
                                                                                               Long Term
                                                                                             Compensation
                                                           Annual Compensation                  Awards
                                                           -------------------                  ------
                                                                                             Securities
         Name and                                                                             Underlying            All Other
    Principal Position                   Year             Salary           Bonus              Options(#)           Compensation
    ------------------                   ----             ------           -----              ----------           ------------

<S>                                      <C>          <C>               <C>                      <C>               <C>         
 Adolph F. Calovi                        1996         $   131,000       $       --                    --           $         --
  President and Chief                    1995             131,000               --                    --                     --
  Executive Officer                      1994             130,500               --                    --               2,743(1)




Philip W. Koebig, III                    1996             174,044           22,500                10,500              10,583(2)
  Executive Vice                         1995             150,000               --                52,499              10,383(3)
  President                              1994              25,965               --                    --                 240(4)


</TABLE>

- -----------------
(1)  Constitutes life insurance premiums.
(2)  Constitutes life and disability  insurance premiums of $7,253 and $3,330 in
     country club dues.
(3)  Constitutes life and disability  insurance premiums of $7,253 and $3,130 in
     country club dues.
(4)  Constitutes life and disability insurance premiums.

   
         Stock Option Plans^
    

         The Company  has adopted the 1985 Stock  Option Plan and the 1995 Stock
Option  Plan (the  "Option  Plans").  Officers  and  employees  are  eligible to
receive,  at no cost to them,  options under the Option Plans.  Options  granted
under the Option  Plans may be either  incentive  stock  options  (options  that
afford  favorable  tax  treatment to  recipients  upon  compliance  with certain
restrictions  pursuant to Section 422 of the  Internal  Revenue Code and that do
not normally  result in tax deductions to the Company) or options that do not so
qualify.  The option price may not be less than 100% of the fair market value of
the shares on the date of the grant.  Option shares may be paid in cash,  shares
of the common stock, or a combination of both.

         Options granted under the 1985 Stock Option Plan are exercisable at the
fair  market  value of the  common  stock at the time of the grant and until the
year 2001.  Options  granted under the 1995 Stock Option Plan are exercisable at
the fair market  value of the common  stock at the time of the grant and for ten
years thereafter.

   
         In ^ the first quarter of 1998, the Board of Directors of the Company ^
intends to adopt, subject to shareholder approval,  the ^ 1998 Stock Option Plan
(the ^"1998  Option  Plan").  Officers,  directors and employees are eligible to
receive,  at no cost to them,  options  under the ^ 1998  Option  Plan.  Options
granted  under the ^ 1998 Option Plan may be either  incentive  stock options or
options  that do not so qualify.  The option  price may not be less than 100% of
the fair market value of the shares on the date of grant and are exercisable for
ten years after the date of grant.  Option Shares may be paid in cash, shares of
the common stock, or a combination of both. ^ It is expected that 300,000 shares
of common stock will be reserved under the ^ 1998 Option Plan.
    


                                       54

<PAGE>



         The  following  table  sets  forth  additional  information  concerning
options granted under the Option Plans.
<TABLE>
<CAPTION>

                                                      Option Grants in Last Fiscal Year
                          -----------------------------------------------------------------------------------------
   
                                                                                           Potential Realizable ^
                                                                                              Value at Assumed
                                                                                           Annual Rates of Stock
                                                                                           Price Appreciation for
                                                Individual Grants                                Option Term
                           ------------------------------------------------------------    ------------------------- 
                          Number of      Percent of Total
                           Securities        ^Options     
                           Underlying         Granted           Exercise
                            Options        ^to Employees ^       Price      Expiration
Name                        Granted        in Fiscal Year      ($/Share)       Date          5% ($)        10% ($)
- ----                        -------        ----------------    ---------       ----          ------        -------
    
<S>                         <C>                <C>                <C>        <C>            <C>           <C>    
Philip W. Koebig, III       10,500             8.34               16.67       July 16,       87,518        175,035
                                                                                 2006

</TABLE>

<TABLE>
<CAPTION>
                                           Aggregated Option Exercises in Last Fiscal Year
                            -------------------------------------------------------------------------------------
                                                                                                       Value of
                                                                            Number of               Unexercised
                                                                          Unexercised              In-the-money
                            Shares Acquired             Value              Options at                Options at
Name                        on Exercise (#)          Realized         Fiscal Year-End           Fiscal Year-End
- ----                        ---------------          --------         ---------------           ---------------

<S>                                 <C>              <C>                      <C>                         <C>             
Adolph F. Calovi                    101,346          $953,152                      --                        --

</TABLE>



   
         Directors' Compensation

         ^ Each member of the Board of  Directors,  except for the  Chairman and
employee  directors,  received a fee of $300 for each  meeting  attended for the
year ended  December 31, 1996.  For the year ended  December 31, 1996,  director
fees totaled $26,700.  Beginning in 1997, directors receive their fees in shares
of common stock.

         Employment Agreement^
    

         The Company has an employment  agreement,  dated January 2, 1995,  with
Adolph F. Calovi,  its President and CEO. Under the terms of the agreement,  Mr.
Calovi will  receive an annual  salary of $131,000 for each of the four years of
the agreement. In addition, he will receive all benefits offered officers of the
Company and will have the use of a Company-owned automobile.

         If,  during  the  term  of  the  agreement,   Mr.  Calovi's  employment
terminates for any reason except voluntary resignation,  embezzlement, fraud, or
due to a  material  default by Mr.  Calovi of his  employment  obligations,  the
Company  will be fully  liable  for all  remaining  salary  payments  under  the
agreement.


                                       55

<PAGE>



   
         Compensation Committee Interlocks and Insider Participation^
    

         The  Compensation  Committee  of the  Company  during  the  year  ended
December  31, 1996,  consisted  of Anne E. Koons,  Sidney R. Brown and Philip W.
Koebig,  III.  All are members of the Board of  Directors  of the  Company.  Mr.
Koebig is also a Director  and  Officer of the Bank and did not  participate  in
matters involving his personal compensation.

Certain Relationships and Related Transactions

   
         Bernard A. Brown, the Chairman of the Board of Directors of the Company
and of the Bank, is, with his wife, the owner of Vineland  Construction Company.
The  Company  and the Bank lease  office  space in  Vineland,  New  Jersey  from
Vineland  Construction  Company. The Company believes that the transactions with
Vineland  Construction  Company are on terms substantially the same, or at least
as  favorable to the Bank,  as those that would be provided by a  non-affiliate.
The  Company  paid  $361,731  to  Vineland  Construction  during  the year ended
December 31, 1996,  and has paid $179,102 to Vineland  Construction  for the six
months ended June 30, 1997.  The Bank is also party to a lease  agreement for an
office  building with a partnership  comprised of directors and  shareholders of
the Bank.  The Company  believes  that the lease is on terms  substantially  the
same, or at least as favorable to the Bank, as those that would be provided by a
non-affiliate. The annual rental required by this lease agreement is $96,000.
    

         The Bank has a policy of offering  various  types of loans to officers,
directors  and  employees of the Bank and of the Company.  These loans have been
made in the ordinary course of business and on substantially  the same terms and
conditions  (including  interest  rates and  collateral  requirements)  as,  and
following credit underwriting procedures that are not less stringent than, those
prevailing at the time for  comparable  transactions  by the Bank with its other
unaffiliated  customers  and do  not  involve  more  than  the  normal  risk  of
collectibility,  nor  present  other  unfavorable  features.  See  Note 5 to the
Consolidated Financial Statements.


                                       56

<PAGE>



                    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                              OWNERS AND MANAGEMENT

   
         The following  table sets forth, as of ^ October 9, 1997, the shares of
common stock beneficially owned by (i) each person who was a beneficial owner of
more than five percent of the outstanding  Common Shares;  (ii) each director of
the  Company;  (iii) each Named  Executive  Officer of the  Company and (iv) all
executive officers and directors of the Company as a group.
<TABLE>
<CAPTION>

Name and Address of                        Amount and Nature of          Percent of Class       Percent of Class
Beneficial Owner(1)                      Beneficial Ownership (2)         Before Offering     ^ After Offering (3)
- -------------------                  -------------------------------- ---------------------- ---------------------
    

<S>                                            <C>                           <C>                     <C>   
Bernard A. Brown
71 West Park Avenue
   
Vineland, New Jersey 08360                      ^ 1,411,443                   43.49%                  37.95%

Adolph F. Calovi                                      ^ 342                    0.01%                   0.01%
Sidney R. Brown                                      71,971                    2.45%                   1.88% ^
Peter Galetto, Jr.                                   29,415                    1.00%                   1.16%  ^
Philip W. Koebig, III                               130,711                    4.32%                   3.85% ^
Anne E. Koons                                        61,622                    2.10%                   1.61% ^

All directors and officers
as a group ^(9 persons)                         ^ 1,731,313                   51.51%                  45.26%

</TABLE>
- --------------
(1)      Unless otherwise noted, the address for such individuals is 226 Landis
         Avenue, Vineland, New Jersey  08360.
(2)      Unless  otherwise  indicated,  includes  shares  held  directly  by the
         individual as well as by such individual's spouse, shares held in trust
         and in  other  forms  of  indirect  ownership  over  which  shares  the
         individual  effectively  exercises sole voting and investment power and
         shares which the named  individual  has a right to acquire within sixty
         days of ^ October 9, 1997, pursuant to the exercise of stock options.
^(3)     Assumes Messrs. Bernard Brown, Galetto and Koebig purchase 161,800,
         15,000 and 20,300 shares, respectively, pursuant to the Offering.
    


                           SUPERVISION AND REGULATION

Introduction

         Bank holding  companies and banks are extensively  regulated under both
federal and state law. The following  information  describes  certain aspects of
that regulation  applicable to the Company and the Bank, and does not purport to
be  complete.  The  discussion  is qualified in its entirety by reference to all
particular statutory or regulatory provisions.

         The Company is a legal  entity  separate  and  distinct  from the Bank.
Accordingly,  the right of the Company,  and consequently the right of creditors
and  shareholders  of the Company,  to  participate in any  distribution  of the
assets or earnings  of the Bank is  necessarily  subject to the prior  claims of
creditors  of the Bank,  except to the extent  that claims of the Company in its
capacity as creditor may be  recognized.  The principal  source of the Company's
revenue and cash flow is dividends from the Bank. There are legal limitations on
the extent to which a subsidiary  bank can finance or otherwise  supply funds to
its parent holding company.

                                       57

<PAGE>



The Company

   
         General^
    

         As a registered  holding  company,  the Company is regulated  under the
BHCA and is  subject  to  supervision  and  regular  inspection  by the  Federal
Reserve.  The BHCA  requires,  among  other  things,  the prior  approval of the
Federal  Reserve in any case where the  Company  proposes  to (i) acquire all or
substantially  all of the assets of any bank,  (ii)  acquire  direct or indirect
ownership or control of more than 5 percent of the voting shares of any bank, or
(iii) merge or consolidate with any other bank holding company.

   
         Acquisitions/Permissible Business Activities^
    

         The BHCA  currently  permits bank holding  companies  from any state to
acquire banks and bank holding companies located in any other state,  subject to
certain   conditions,    including   certain   nationwide-   and   state-imposed
concentration limits. The Bank has the ability, subject to certain restrictions,
to acquire  by  acquisition  or merger  branches  outside  its home  state.  The
establishment  of new interstate  branches is also possible in those states with
laws that expressly permit it.  Interstate  branches are subject to certain laws
of the states in which they are located.  Competition  may  increase  further as
banks branch across state lines and enter new markets.

         Under the BHCA,  the Company is  prohibited,  with certain  exceptions,
from acquiring direct or indirect ownership or control of more than 5 percent of
any class of voting shares of any nonbanking  corporation.  Further, the Company
may not engage in any  business  other than  managing and  controlling  banks or
furnishing  certain  specified  services  to  subsidiaries,  and may not acquire
voting control of nonbanking  corporations except those corporations  engaged in
businesses or furnishing  services that the Federal  Reserve deems to be closely
related to banking.

   
         Community Reinvestment^
    

         Bank holding  companies and their  subsidiary  banks are subject to the
provisions of the Community  Reinvestment Act of 1977, as amended ("CRA"). Under
the terms of the CRA,  the  Bank's  record in meeting  the  credit  needs of the
community served by the Bank, including low- and moderate- income neighborhoods,
is generally  annually  assessed by the OCC. When a bank holding company applies
for  approval  to  acquire a bank or other bank  holding  company,  the  Federal
Reserve will review the assessment of each subsidiary bank of the applicant bank
holding company,  and such records may be the basis for denying the application.
At December 31, 1996, the Bank was rated "Satisfactory" with respect to CRA.

   
         Source of Strength Policy^
    

         Under Federal  Reserve  policy,  a bank holding  company is expected to
serve as a source of financial  strength to each of its subsidiary  banks and to
commit  resources  to support  each such bank.  Consistent  with its  "source of
strength" policy for subsidiary banks, the Federal Reserve has stated that, as a
matter of prudent banking,  a bank holding company generally should not maintain
a rate of cash dividends unless its net income available to common  shareholders
has been  sufficient to fund fully the dividends,  and the  prospective  rate of
earnings  retention  appears to be  consistent  with the  corporation's  capital
needs, asset quality and overall financial condition.


                                       58

<PAGE>



The Bank

   
         General^
    

         The Bank is subject  to  supervision  and  examination  by the OCC.  In
addition,  the Bank is insured by and subject to certain regulations of the FDIC
and is a member of the FHLB.  The Bank is also  subject to various  requirements
and restrictions under federal and state law, including requirements to maintain
reserves  against  deposits,  restrictions  on the  types,  amount and terms and
conditions  of  loans  that  may be  granted  and  limitations  on the  types of
investments  that may be made and the  types of  services  that may be  offered.
Various consumer laws and regulations also affect the operations of the Bank.

   
         Dividend Restrictions^
    

         Dividends from the Bank  constitute  the principal  source of income to
the  Company.   The  Bank  is  subject  to  various   statutory  and  regulatory
restrictions  on  its  ability  to pay  dividends  to the  Company.  Under  such
restrictions,  the amount  available  for payment of dividends to the Company by
the Bank totaled $8.3  million at June 30,  1997.  In addition,  the OCC has the
authority to prohibit the Bank from paying dividends,  depending upon the Bank's
financial  condition,  if such  payment  is  deemed to  constitute  an unsafe or
unsound  practice.  The  ability of the Bank to pay  dividends  in the future is
presently,  and could be further,  influenced by bank regulatory and supervisory
policies.

   
         Affiliate Transaction Restrictions^
    

         The Bank is  subject to federal  laws that  limit the  transactions  by
subsidiary  banks to or on behalf of their parent company and to or on behalf of
any nonbank  subsidiaries.  Such transactions by a subsidiary bank to its parent
company  or to any  nonbank  subsidiary  are  limited  to 10  percent  of a bank
subsidiary's  capital and surplus and,  with respect to such parent  company and
all such  nonbank  subsidiaries,  to an  aggregate  of 20  percent  of such bank
subsidiary's  capital  and  surplus.  Further,  loans and  extensions  of credit
generally  are  required  to be  secured by  eligible  collateral  in  specified
amounts.  Federal law also prohibits banks from purchasing  "low-quality" assets
from affiliates.

   
         FDIC Insurance Assessments^
    

         Substantially  all of  deposits  of the Bank are insured by the BIF and
the remaining deposits are insured by the SAIF, all of which are subject to FDIC
insurance assessments. The amount of FDIC assessments paid by individual insured
depository  institutions  is  based  on  their  relative  risk  as  measured  by
regulatory  capital  ratios and certain other  factors.  During 1995, the FDIC's
Board of Directors  significantly  reduced  premium  rates  assessed on deposits
insured by the BIF.  Under the  current  regulations,  the Company is assessed a
premium on BIF-insured deposits.

   
         Enforcement Powers of Federal Banking Agencies^

         Federal  banking  agencies  possess broad powers to take corrective and
other  supervisory  action  as  deemed  appropriate  for an  insured  depository
institution  and its  holding  company.  The extent of these  powers  depends on
whether  the   institution  in  question  is  considered   "well   capitalized",
"adequately capitalized",  "undercapitalized",  "significantly undercapitalized"
or  "critically  undercapitalized".  At June 30, 1997,  the Bank and the Company
exceeded the required ratios for classification as "well  capitalized." On a pro
forma basis,  giving  effect to the sale of the Common  Shares,  the Oritani and
Bank of New York branch  purchases,  ^ the Bank will be well capitalized and the
Company will be ^  adequately  capitalized.  The  classification  of  depository
institutions is primarily for the purpose of applying the federal banking
    

                                       59

<PAGE>



agencies'  prompt  corrective  action  and other  supervisory  powers and is not
intended  to be, and  should  not be  interpreted  as, a  representation  of the
overall financial condition or prospects of any financial institution.

         The agencies' prompt corrective action powers can include,  among other
things,   requiring  an  insured  depository  institution  to  adopt  a  capital
restoration plan which cannot be approved unless guaranteed by the institution's
parent company;  placing limits on asset growth and  restrictions on activities;
including restrictions on transactions with affiliates; restricting the interest
rate the institution  may pay on deposits;  prohibiting the payment of principal
or interest on  subordinated  debt;  prohibiting the holding company from making
capital   distributions  without  prior  regulatory  approval  and,  ultimately,
appointing  a receiver for the  institution.  Among other  things,  only a "well
capitalized"  depository  institution may accept brokered deposits without prior
regulatory approval and only an "adequately  capitalized" depository institution
may accept brokered deposits with prior regulatory approval.

   
         Capital Guidelines^
    

         Under the risk-based capital  guidelines  applicable to the Company and
the Bank, the minimum  guideline for the ratio of total capital to risk-weighted
assets  (including  certain  off-balance-sheet  activities) is 8.00 percent.  At
least  half of the  total  capital  must be  "Tier  1" or  core  capital,  which
primarily includes common  shareholders'  equity and qualifying preferred stock,
less goodwill and other disallowed tangibles.  "Tier 2" or supplementary capital
includes,  among other items,  certain  cumulative  and limited- life  preferred
stock, qualifying subordinated debt and the allowance for credit losses, subject
to certain  limitations,  less required  deductions as prescribed by regulation.
The  proceeds  received  by the  Company  from  the  sale of the  Debentures  in
connection with the issuance of the Preferred  Securities by the Trust presently
qualify as Tier 1 capital of the Company to the extent that such proceeds do not
exceed  25% of the  Company's  Tier 1 capital  and  otherwise  qualify as Tier 2
capital.

         In addition,  the federal bank  regulators  established  leverage ratio
(Tier 1 capital to total adjusted  average  assets)  guidelines  providing for a
minimum leverage ratio of 3 percent for bank holding companies and banks meeting
certain  specified  criteria,  including that such institutions have the highest
regulatory  examination  rating and are not contemplating  significant growth or
expansion.  Institutions  not meeting these  criteria are expected to maintain a
ratio which  exceeds the 3 percent  minimum by at least 100 to 200 basis points.
The  federal  bank  regulatory   agencies  may,  however,   set  higher  capital
requirements when particular  circumstances  warrant.  Under the federal banking
laws, failure to meet the minimum regulatory capital  requirements could subject
a bank to a variety of enforcement remedies available to federal bank regulatory
agencies.

         At June 30, 1997,  the Bank's and the  Company's  respective  total and
Tier 1  risk-based  capital  ratios and  leverage  ratios  exceeded  the minimum
regulatory capital requirements.

Legislative Proposals and Reforms

         In  recent  years,   significant   legislative  proposals  and  reforms
affecting the financial  services  industry have been discussed and evaluated by
Congress.  Such proposals include  legislation to revise the  Glass-Steagall Act
and the  BHCA  to  expand  permissible  activities  for  banks,  principally  to
facilitate  the  convergence  of  commercial  and  investment  banking.  Certain
proposals  also sought to expand  insurance  activities of banks.  It is unclear
wether any of these  proposals,  or any form of them,  will be introduced in the
current Congress and become law.  Consequently,  it is not possible to determine
what effect, if any, they may have on the Company and the Bank.


                                       60

<PAGE>
                        DESCRIPTION OF THE CAPITAL STOCK

   
         The Company is authorized to issue  10,000,000  shares of Common Stock,
$1.00 par value per share, and 1,000,000 shares of serial preferred stock, $1.00
par value per share.  There were ^ 2,918,125 shares of Common Stock  outstanding
on June 30,  1997,  as  adjusted to give effect to the three for two stock split
effected in the form of a 50% common stock  dividend on September 25, 1997.  The
capital  stock of the  Company  represents  non-withdrawable  capital and is not
insured by the FDIC.
    

Common Stock

   
         Dividends^
    

         The Company can pay dividends out of statutory  surplus or from certain
net profits if, as and when declared by its Board of  Directors.  The payment of
dividends by the Company is subject to limitations  which are imposed by law and
applicable regulation. See "Risk Factors -- Limitations on Payment of Dividends"
and  "Supervision  and  Regulation."  The holders of Common Stock of the Company
will be  entitled  to  receive  and share  equally in such  dividends  as may be
declared by the Board of Directors of the Company out of funds legally available
therefor.  If the Company issues Preferred Stock, the holders thereof may have a
priority over the holders of the Common Shares with respect to dividends.

         The  Company  has  the  right  to  defer  payment  of  interest  on the
Debentures  at any  time or from  time to time  for a period  not  exceeding  20
consecutive  quarterly  periods with respect to each deferred  period (each,  an
"Extension  Period"),  provided  that no Extension  Period may extend beyond the
maturity of the  Debentures.  If  interest  payments  on the  Debentures  are so
deferred,  the Company  will be  prohibited  from paying cash  dividends  on its
Common  Shares  until  such  time  as  the  payment  of all  amounts  due on the
Debentures are paid and the Extension Period is terminated.

   
         Voting Rights^
    

         Each  share  of  Common  Stock  has the  same  relative  rights  and is
identical in all respects with every other share of Common Stock. The holders of
Common Stock  possess  exclusive  voting  rights in the  Company,  except to the
extent  that  shares of serial  preferred  stock  issued in the  future may have
voting rights,  if any. Each holder of Common Stock is entitled to only one vote
for each share held of record on all matters  submitted  to a vote of holders of
Common  Stock and is not  permitted  to  cumulate  votes in the  election of the
Company's directors.

   
         Liquidation^
    

         In the event of any liquidation, dissolution or winding up of the Bank,
the  Company,  as holder of the  Bank's  capital  stock,  would be  entitled  to
receive,  after payment or provision for payment of all debts and liabilities of
the Bank  (including  all deposit  accounts  and accrued  interest  thereon) all
assets of the Bank  available  for  distribution.  In the event of  liquidation,
dissolution or winding up of the Company, the holders of its Common Shares would
be entitled to receive,  after payment or provision for payment of all its debts
and liabilities, all of the assets of the Company available for distribution. If
Preferred  Stock is issued,  the holders  thereof  may have a priority  over the
holders of the Common Shares in the event of liquidation or dissolution.


                                       61

<PAGE>



   
         Preemptive Rights; Redemption^
    

         Holders of Common Stock will not have preemptive rights with respect to
any additional shares of Common Stock which may be issued.  Therefore, the Board
of  Directors  may sell  shares of capital  stock of the Company  without  first
offering such shares to existing  stockholders of the Company.  The Common Stock
is not  subject to call for  redemption,  and the  outstanding  shares of Common
Stock are fully paid and non-assessable.

Serial Preferred Stock

         The Board of  Directors  of the Company is  authorized  to issue serial
preferred stock and to fix and state voting powers, designations, preferences or
other  special  rights of such shares and the  qualifications,  limitations  and
restrictions  thereof,  subject to regulatory  approval but without  stockholder
approval. If and when issued, the serial preferred stock is likely to rank prior
to the Common Stock as to dividend rights, liquidation preferences, or both, and
may  have  full or  limited  voting  rights.  The  Board of  Directors,  without
stockholder  approval,   can  issue  serial  preferred  stock  with  voting  and
acquisition  rights which could adversely affect the voting power of the holders
of Common Stock.

                         SHARES ELIGIBLE FOR FUTURE SALE

   
         The  Company's  Articles of  Incorporation  authorizes  the issuance of
10,000,000 shares of Common Stock.  Upon completion of the Offering,  there will
be  outstanding  ^ 3,818,125  shares of Common Stock  ^(3,953,125  shares if the
Underwriter's over-allotment option is exercised in full).
    

         All shares of Common Stock issued in the Offering will be available for
resale in the public market without  restriction or further  registration  under
the Securities Act, except for shares purchased by affiliates of the Company (in
general,  any  person who has a control  relationship  with the  Company)  which
shares  will be  subject  to the  resale  limitations  of  Rule  144  under  the
Securities  Act.  After the Offering,  shares of Common Stock held by affiliates
will be  considered  to be "control  shares",  and are  eligible for sale in the
public  market in  compliance  with Rule 144. All officers and  directors of the
Company have agreed,  subject to certain  exceptions,  that they will not offer,
sell or  otherwise  dispose  of any shares of Common  Stock  owned by them for a
period of 180 days after the date of this  Prospectus  without the prior written
consent of Advest,  Inc. The Company has agreed  subject to certain  exceptions,
that it will not offer,  sell or otherwise dispose of any shares of Common Stock
for a period of 180 days  after the date of this  Prospectus  without  the prior
written consent of Advest, Inc.

   
         In general, under Rule 144 as currently in effect, a person (or persons
whose  shares  are  aggregated),  including  a person who may be deemed to be an
"affiliate" of the Company as that term is defined under the Securities  Act, is
entitled to sell,  within any three-month  period, a number of restricted shares
as to which at least one year has elapsed from the later of the  acquisition  of
such shares from the  Company or an  affiliate  of the Company in an amount that
does not exceed the greater of (i) one percent of the then outstanding shares of
Common Stock  ^(38,181  shares based upon ^ 3,818,125  shares to be  outstanding
immediately after the Offering),  or (ii) if the Common Shares are quoted on the
Nasdaq National Market or a stock exchange, the average weekly trading volume of
the Common Shares  during the four calendar  weeks  preceding  such sale.  Sales
under  Rule 144 are also  subject to  certain  requirements  as to the manner of
sale,  notice,  and the  availability  of current public  information  about the
Company.  However,  a person who is not deemed to have been an  affiliate of the
Company  during  the 90  days  preceding  a sale  by  such  person  and  who has
beneficially owned shares as to which at least two
    

                                       62

<PAGE>



years has  elapsed  from the later of the  acquisition  of such  shares from the
Company or an affiliate  of the Company is entitled to sell them without  regard
to the volume, manner of sale, or notice requirements of Rule 144.

                                  UNDERWRITING

   
         Subject to the terms and conditions of the Underwriting  Agreement (the
"Underwriting  Agreement") dated ^, 1997, between the Company and Advest,  Inc.,
as  representative  (the  "Representative")  of the several  underwriters  named
therein   (the   "Underwriters"),   the  Company  has  agreed  to  sell  to  the
Underwriters,  and the  Underwriters  have severally agreed to purchase from the
Company the following  respective amount of Common Shares at the public offering
price less the  underwriting  discounts and  commissions  set forth on the cover
page of this Prospectus:
    


Underwriter:                                               Number of Shares:
- ------------                                               -----------------

Advest, Inc...............................................



   
Total.....................................................     900,000
                                                               =======
    




         The  Underwriting  Agreement  provides  that  the  obligations  of  the
Underwriters  are  subject  to  certain   conditions   precedent  and  that  the
Underwriters  will  purchase all of the Common Shares  offered  hereby if any of
such Common Shares are purchased.

   
         The  Company  has  been   advised  by  the   Representative   that  the
Underwriters  propose to offer the Common  Shares  ^(including  the shares to be
purchased by directors,  officers and employees,  and their  associates,  of the
Company and the Bank ^) to the public at the public  offering price set forth on
the cover page of this  Prospectus  and to certain  dealers at such price less a
concession not in excess of ^ $        per Common Share.  The  Underwriters  may
allow,  and such  dealers may  reallow,  a  concession  not in excess of ^ $ per
Common Share to certain other dealers.  After the Offering, the public offering^
price,   concession  and  reallowance  to  dealers  may  be  changed  by  the  ^
Representative.  No such  change  shall  affect  the  amount of  proceeds  to be
received  by the Company as set forth on the cover page of this  Prospectus.  In
addition,  the Company has agreed to pay a financial advisory fee of $100,000 to
the Representative.

         The Company has granted to the Underwriters an option,  exercisable not
later  than 30 days  after the date of this  Prospectus,  to  purchase  up to an
additional ^ 135,000 Common Shares at the public  offering  price. To the extent
that the  Underwriter  exercises  such option,  the Company  will be  obligated,
pursuant to the  option,  to sell such Common  Shares to the  Underwriters.  The
Underwriters  may  exercise  such option only to cover  over-allotments  made in
connection with the sale of the Common Shares offered hereby. If purchased,  the
Underwriters will offer such additional Common Shares on the same terms as those
on which the ^ 900,000 Common Shares are being offered.
    


                                       63

<PAGE>



   
         The  Underwriters  have reserved ^ 225,000 Common Shares offered in the
Offering  for sale at the  public  offering  price to  directors,  officers  and
employees (and their associates) of the Company and the Bank ^. The Underwriters
will not receive any discounts or commissions on Common Shares purchased by such
officers,  directors or employees (and their  associates) of the Company and the
Bank. The number of Common Shares  available for sale to the general public will
be reduced  to the extent  such  persons  purchase  such  reserved  shares.  Any
reserved  shares which are not so purchased will be offered by the  Underwriters
to the  general  public on the same  basis as the other  Common  Shares  offered
hereby.
    

         The  Underwriters  and  dealers  may  engage in passive  market  making
transactions  in the Common Shares in  accordance  with Rule 103 of Regulation M
promulgated by the  Commission.  In general,  a passive market maker may not bid
for or purchase  Common  Shares at a price that exceeds the highest  independent
bid. In  addition,  the net daily  purchases  made by any passive  market  maker
generally may not exceed 30% of its average  daily trading  volume in the Common
Shares during a specified  two-month prior period,  or 200 shares,  whichever is
greater. A passive market maker must identify passive market making bids as such
on the Nasdaq electronic  inter-dealer  reporting system.  Passive market making
may  stabilize  or  maintain  the  market  price  of  the  Common  Shares  above
independent  market levels.  Underwriters and dealers are not required to engage
in passive  market making and may end passive  market  making  activities at any
time.

         In  connection  with is Offering,  certain  Underwriters  may engage in
transactions  that  stabilize,  maintain  or  otherwise  affect the price of the
Common  Shares.  Specifically,  the  Underwriters  may overallot  this Offering,
creating a syndicate short position.  In addition,  the Underwriters may bid for
and purchase Common Shares in the open market to cover syndicate short positions
or to stabilize the price of Common Shares.  Finally, the underwriting syndicate
may  reclaim  selling  concessions  from  syndicate  members  if  the  syndicate
repurchases   previously   distributed   Common  Shares  in  syndicate  covering
transactions,   in  stabilization   transactions  or  otherwise.  Any  of  these
activities may stabilize or maintain the market price of the Common Shares above
independent  market levels. The Underwriters are not required to engage in these
activities and may end any of these activities at any time.

         The Company has agreed to indemnify the  Underwriters  against  certain
liabilities, including liabilities under the Securities Act.

         The  Representative  and certain of the other  Underwriters have in the
past and may in the future perform various  services for the Company,  including
investment banking services,  for which they have or may receive customary fees.
The Representative also served as managing  underwriter in the Company's sale of
the Preferred Securities and the Debentures, and advised the Company in its Bank
of New York branch purchase.

                             VALIDITY OF SECURITIES

         The validity of the Common  Shares  offered  hereby will be passed upon
for the Company by  Malizia,  Spidi,  Sloane & Fisch,  P.C.,  Washington,  D.C.,
counsel to the Company.  Certain  legal  matters will be passed upon and for the
Underwriters by Arnold & Porter, Washington, D.C. and New York, New York.


                                       64

<PAGE>



                                     EXPERTS

         The consolidated financial statements of the Company as of December 31,
1996 and 1995, and for the three years ended December 31, 1996, included in this
Prospectus have been audited by Deloitte & Touche LLP, independent  auditors, as
stated in their report appearing in this  Prospectus,  and have been included in
reliance  upon the report of such firm given upon their  authority as experts in
accounting and auditing.

                              AVAILABLE INFORMATION

         The  Company  is  subject  to  the  informational  requirements  of the
Securities  Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and in
accordance therewith, files reports, proxy statements and other information with
the  Commission.  Such reports,  proxy  statements and other  information can be
inspected and copied at the public  reference  facilities  of the  Commission at
Room 1024, 450 Fifth Street,  N.W.,  Washington,  D.C. 20549 and at the regional
offices of the  Commission  located at 7 World Trade Center,  13th Floor,  Suite
1300, New York, New York 10048 and Suite 1400,  Citicorp Center, 14th Floor, 500
West Madison Street,  Chicago,  Illinois 60661. Copies of such material can also
be obtained at prescribed  rates by writing to the Public  Reference  Section of
the Commission at 450 Fifth Street, N.W., Washington,  D.C. 20549. Such material
also may be accessed  electronically  by means of the Commission's  home page on
the Internet at  http://www.sec.gov.  This  Prospectus  does not contain all the
information set forth in the Registration  Statement and exhibits thereto, which
the Company has filed with the Commission  under the Securities Act and to which
reference is hereby made.



                                       65

<PAGE>



INDEPENDENT AUDITORS' REPORT







To the Shareholders and Board of Directors of
   Sun Bancorp, Inc.:
   
We have audited the accompanying consolidated statements, as adjusted to reflect
the stock split described in Note 2, of financial condition of Sun Bancorp, Inc.
and  subsidiaries  (the  "Company")  as of December  31, 1996 and 1995,  and the
related consolidated statements of income,  shareholders' equity, and cash flows
for each of the  three  years in the  period  ended  December  31,  1996.  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,  such consolidated  financial  statements present fairly, in all
material respects,  the financial position of Sun Bancorp, Inc. and subsidiaries
as of December 31, 1996 and 1995, and the results of their  operations and their
cash flows for each of the three years in the period ended  December 31, 1996 in
conformity with generally accepted accounting principles.

   
DELOITTE & TOUCHE, LLP



Philadelphia,  Pennsylvania
January  31, 1997 (April 9, 1997 as to Note 19,
and September 25, 1997 as to the effects of the
stock split described in Note 2)
    

                                       F-1

<PAGE>



SUN BANCORP, INC.
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
<TABLE>
<CAPTION>
                                                                                       June 30,              December 31,
                                                                                    -------------- -------------------------------
                                                                                         1997           1996              1995
                                                                                    --------------   ----------      -------------
                                                                                       (Unaudited)
<S>                                                                                   <C>          <C>               <C>         
ASSETS
Cash and due from banks.....................................................          $ 26,687,834 $ 17,006,758      $ 17,242,366
Federal funds sold..........................................................            11,150,000    4,800,000                --
                                                                                       ----------- ------------       -----------
  Cash and cash equivalents.................................................            37,837,834   21,806,758        17,242,366
   
Investment securities available for sale (amortized cost - $151,893,591;
    
   1997 and $97,063,398; 1996, and $146,379,244; 1995)......................           150,580,632   95,581,384       147,008,896
Loans receivable (net of allowance for loan losses - $3,350,989; 1997,
   $2,595,312; 1996, and $2,064,640; 1995)..................................           363,705,188  295,500,668       183,633,631
Bank properties and equipment...............................................            14,211,001   12,222,507        11,419,175
Real estate owned, net......................................................               665,544      755,628           876,302
Accrued interest receivable.................................................             4,587,432    2,850,399         2,564,921
Excess of cost over fair value of assets acquired...........................             9,557,830    5,365,218         6,191,919
Deferred taxes..............................................................             1,411,529    1,070,535           205,169
Other assets................................................................             2,661,982    1,641,959           752,257
                                                                                       -----------  -----------     -------------
TOTAL.......................................................................          $585,218,972 $436,795,056      $369,894,636
                                                                                       ===========  ===========       ===========

LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES
Deposits....................................................................          $467,393,739 $385,986,905      $335,247,796
Advances from the Federal Home Loan Bank....................................                    --   10,000,000         8,000,000
Loans payable...............................................................                    --    6,000,000                --
Securities sold under agreements to repurchase..............................            57,425,585    5,253,048                --
Other liabilities...........................................................             2,578,771    2,140,527         1,976,044
                                                                                       -----------  -----------       -----------
  Total liabilities.........................................................           527,398,095  409,380,480       345,223,840
                                                                                       -----------  -----------      ------------

Guaranteed preferred beneficial interest in subordinated debt...............            28,750,000           --                --

COMMITMENTS AND CONTINGENT LIABILITIES (Note 13)
   
SHAREHOLDERS' EQUITY
Preferred stock, $1 par value, 1,000,000 shares authorized, none issued.....                    --           --                --
Common stock, $1 par value, 10,000,000 shares authorized, issued and
  outstanding: 2,918,125 in 1997; 2,773,393 in 1996; and 2,476,762 in 1995).             1,945,417    1,848,929         1,651,175
Surplus.....................................................................            18,090,101   18,124,359        17,197,275
Retained earnings...........................................................             9,901,912    8,419,417         5,406,774
Unrealized (loss) gain on securities available for sale, net of income taxes              (866,553)    (978,129)          415,572
                                                                                         ---------   ----------        -----------
    
  Total shareholders' equity................................................            29,070,877   27,414,576        24,670,796
                                                                                       -----------  -----------       -----------
TOTAL.......................................................................          $585,218,972 $436,795,056      $369,894,636
                                                                                       ===========  ===========       ===========
</TABLE>
- ------------------
See notes to consolidated financial statements

                                       F-2

<PAGE>
SUN BANCORP, INC.
CONSOLIDATED STATEMENTS OF INCOME
<TABLE>
<CAPTION>
                                                             Six Months
                                                          Ended June 30,                       Years Ended December 31,
                                                   -----------------------------   ---------------------------------------------
                                                       1997            1996            1996            1995            1994
                                                       ----            ----            ----            ----            ----
                                                             (Unaudited)
<S>                                                <C>              <C>            <C>             <C>             <C>        
INTEREST INCOME:
  Interest and fees on loans.....................    $14,788,616      $9,596,375     $22,073,767     $15,100,885     $ 9,590,994
  Interest on investment securities..............      3,292,619       3,709,481       7,127,393       5,285,877       2,151,351
  Interest on federal funds sold.................         64,229          65,023          68,366         463,001         452,117
                                                     -----------     -----------     -----------     -----------     -----------
    Total interest income........................     18,145,464      13,370,879      29,269,526      20,849,763      12,194,462
                                                      ----------      ----------      ----------      ----------      ----------

INTEREST EXPENSE:
  Interest on deposits ..........................      6,556,216       5,511,184      11,953,591       7,639,933       3,844,753
  Interest on funds borrowed.....................      1,310,436          87,068         580,412          47,158          93,796
  Interest on guaranteed preferred
    beneficial interest in
    subordinated debt............................        825,232              --               --              --             --
                                                       ---------   -------------   --------------  --------------  -------------
    Total interest expense.......................      8,691,884       5,598,252      12,534,003       7,687,091       3,938,549
                                                      ----------      ----------      ----------      ----------      ----------
    Net interest income..........................      9,453,580       7,772,627      16,735,523      13,162,672       8,255,913

PROVISION FOR LOAN LOSSES........................        825,000         450,000         900,000         807,660         382,671
                                                      ----------      ----------     -----------     -----------     -----------
    Net interest income after 
      provision for loan losses..................      8,628,580       7,322,627      15,835,523      12,355,012       7,873,242
                                                       ---------      ----------      ----------      ----------      ----------

OTHER INCOME:
  Service charges on deposit accounts............        585,479         488,272       1,057,139         659,811         419,363
  Other service charges..........................         19,834          44,747         115,999          28,068          17,224
  Gain on sale of fixed assets...................          1,200          14,529          45,207          46,487          21,164
  Gain on sale of loans..........................             --              --              --         207,984              --
  Gain on sale of investment securities..........         15,592         191,288         206,538         377,126              --
  Other..........................................        154,223         119,654         320,890         331,513         274,533
                                                       ---------      ----------       ---------     -----------      ----------
    Total other income...........................        776,328         858,490       1,745,773       1,650,989         732,284
                                                       ---------      ----------       ---------     -----------      ----------

OTHER EXPENSES:
  Salaries and employee benefits.................      3,596,992       2,867,345       6,525,903       4,689,269       2,626,679
  Occupancy expense..............................        708,593         770,045       1,407,875       1,269,514       1,090,833
  Equipment expense..............................        532,925         349,785         817,696         459,460         249,951
  Provision for losses in real estate owned......         15,000              --              --          78,000         120,000
  Professional fees and services.................        138,295         154,147         352,970         249,760         164,770
  Data processing expense........................        692,458         515,259       1,085,874         634,753         318,552
  Amortization of excess cost over 
    fair value of assets acquired................        468,820         413,420         826,701         342,562         134,435
  Postage and supplies...........................        190,030         242,538         420,120         335,055         173,823
  Insurance......................................        151,211          73,964         196,110         382,554         397,961
  Other..........................................        838,089         734,143       1,573,404       1,606,404         713,733
                                                      ----------      ----------      ----------      ----------     -----------
    Total other expenses ........................      7,332,413       6,120,646      13,206,653      10,047,331       5,990,737
                                                       ---------       ---------      ----------      ----------      ----------

INCOME BEFORE INCOME TAXES.......................      2,072,495       2,060,471       4,374,643       3,958,670       2,614,789
INCOME TAXES.....................................        590,000         668,000       1,362,000       1,140,000         775,134
                                                      ----------      ----------      ----------      ----------     -----------

    NET INCOME...................................     $1,482,495     $ 1,392,471     $ 3,012,643     $ 2,818,670      $1,839,655
                                                       =========      ==========      ==========      ==========       =========
Earnings per common and common 
equivalent share
  Net income.....................................     $     0.47     $      0.48     $      1.00   $        0.97      $     0.90
                                                       =========      ==========      ==========    ============       =========
Earnings per common share - 
assuming full dilution
  Net income.....................................     $     0.47     $      0.48     $      0.99   $        0.97      $     0.90
                                                       =========      ==========      ==========    ============       =========
Weighted average shares..........................      2,915,789       2,763,513       2,831,693       2,709,464       1,890,792
                                                       =========      ==========      ==========      ==========       =========

</TABLE>
- -----------------
See notes to consolidated financial statements

                                       F-3

<PAGE>
SUN BANCORP, INC.
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
FOR THE SIX MONTHS ENDED JUNE 30, 1997 (UNAUDITED) AND
FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                                         Unrealized
                                                                                                         Gain (Loss)
                                                                                                        on Securities
                                                           Common                          Retained       Available
                                                            Stock          Surplus         Earnings        For Sale       Total
                                                            -----          -------         --------        --------       -----

<S>                                                     <C>          <C>                  <C>          <C>            <C>         
BALANCE, JANUARY 1, 1994...........................     $ 1,017,522  $   10,540,290       $  748,449                  $ 12,306,261

  Exercise of stock options........................             450           2,943                                          3,393
  Sale of common stock.............................         538,462       5,883,415                                      6,421,877
  Net income.......................................                                        1,839,655                     1,839,655
                                                         ----------  --------------        ----------                    ----------

BALANCE, DECEMBER 31, 1994.........................        1,556,434     16,426,648        2,588,104                    20,571,186


  Exercise of stock options........................          74,741         530,627                                        605,368
  Sale of common stock.............................          20,000         240,000                                        260,000
  Unrealized gain on securities
    available for sale, net of income taxes........                                                      $  415,572        415,572
  Net income.......................................                                        2,818,670                     2,818,670
                                                           ---------     ----------       ----------      -----------   ----------

BALANCE, DECEMBER 31, 1995.........................        1,651,175     17,197,275        5,406,774        415,572     24,670,796


  Stock dividend...................................          87,892         (87,892)
  Cash paid for fractional interest
    resulting from stock dividend..................                          (2,146)                                        (2,146)
  Exercise of stock options........................           109,862     1,017,122                                      1,126,984
  Unrealized loss on securities
    available for sale,
    net of income taxes............................                                                      (1,393,701)    (1,393,701)
  Net income.......................................                                        3,012,643                     3,012,643
                                                          ----------     ----------      -----------    -----------     ----------

BALANCE, DECEMBER 31, 1996.........................       1,848,929      18,124,359        8,419,417       (978,129)    27,414,576

  Exercise of stock options (unaudited)............           2,331          27,229                                         29,560
  Sale of common stock (unaudited).................           1,646          34,147                                         35,793
  Stock dividend (unaudited).......................          92,511         (92,511)
  Cash paid for fractional interest
    resulting from stock dividend (unaudited)......                          (3,123)                                        (3,123)
  Change in unrealized loss on securities
    available for sale, net of income taxes (unaudited)                                                     111,576        111,576
  Net income (unaudited)...........................                                        1,482,495                     1,482,495
                                                         ----------      ----------        ---------     ----------      ---------

BALANCE, JUNE 30, 1997
  (UNAUDITED)......................................      $1,945,417     $18,090,101       $9,901,912     $ (866,553)   $29,070,877
                                                          =========      ==========        =========      =========     ==========
</TABLE>

- -----------------
See notes to consolidated statements.

                                       F-4

<PAGE>

CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                       Six Months Ended June 30,                 Years Ended December 31,
                                                    --------------------------------      --------------------------------
                                                          1997              1996             1996              1995         1994
                                                          ----              ----             ----              ----         ----
                                                              (Unaudited)
<S>                                                 <C>              <C>               <C>               <C>           <C>         
   
OPERATING ACTIVITIES:
  Net income ....................................   $   1,482,495    $   1,392,471     $  3,012,643      $ 2,818,670   $  1,839,655
  Adjustments to reconcile net income
  to net cash provided by (used in)
  operating activities:
    Provision for loan losses ...................         825,000          450,000          900,000          807,660        382,671
    Provision for loss on real estate owned .....          15,000             --               --             78,000        120,000
    Depreciation and amortization ...............         300,846          233,192          484,059          325,913        215,381
    Amortization of excess cost over fair
      value of assets acquired ..................         468,820          413,420          826,701          342,562        134,435
    Gain on sale of loans .......................            --               --               --           (207,984)          --
    Gain on sale of investment securities
      available for sale ........................         (15,592)        (191,288)        (206,538)        (246,129)          --
    Gain on sale of mortgage-backed securities
      available for sale ........................            --               --               --           (130,997)          --
    Gain on sale of bank properties and equipment          (1,200)         (14,529)         (29,298)         (46,487)       (21,164)
    Deferred income taxes .......................        (398,473)         516,413         (147,401)         (27,398)      (193,836)
    Changes in assets and liabilities which
    provided (used) cash:
      Accrued interest and other assets .........      (2,757,056)      (2,567,387)      (1,175,180)        (838,246)       196,972
      Accounts payable and accrued expenses .....         438,244          470,449          164,483        1,215,343     (1,145,147)
                                                    -------------    -------------    -------------    -------------  -------------
           Net cash provided by
             operating activities ...............         358,084          702,741        3,829,469        4,090,907      1,528,967
                                                    -------------    -------------    -------------    -------------  -------------
INVESTING ACTIVITIES:
  Purchases of investment
    securities held to maturity .................            --               --               --        (30,094,922)    (6,056,403)
  Purchases of investment securities
    available for sale ..........................     (68,259,459)    (125,543,579     (194,220,677)     (27,823,745)          --
  Purchases of mortgage-backed securities
    held to maturity ............................            --               --               --        (45,544,706)      (778,160)
  Purchases of mortgage-backed securities
    available for sale ..........................            --               --               --         (4,074,088)          --
  Increase in investment securities
    resulting from branch acquisitions ..........            --               --               --        (97,600,000)          --
  Proceeds from maturities of investment
    securities held to maturity .................            --               --               --         65,280,038      8,141,545
  Proceeds from maturities of investment
    securities available for sale ...............       1,055,674       47,965,005       99,213,685       10,344,666           --
  Proceeds from maturities of mortgage-backed
    securities held to maturity .................            --               --               --         19,908,185        176,542
  Proceeds from maturities of mortgage-backed
    securities available for sale ...............            --               --            125,716             --             --
  Proceeds from sale of investment securities
    available for sale ..........................      12,389,184       33,899,410       93,679,375       16,880,505           --
  Proceeds from sale of mortgage-backed
    securities available for sale ...............            --         50,850,000       50,782,081        7,359,934           --
  Proceeds from sale of loans ...................            --               --               --          1,870,608           --
  Net increase in loans .........................     (66,716,228)     (51,485,050)    (112,767,037)     (50,605,944)    (2,845,797)
  Increase in loans resulting from branch
    acquisitions ................................      (2,313,292)            --               --           (636,714)          --
  Purchase of bank properties and equipment .....        (534,516)        (302,228)      (1,359,295)        (825,912)      (481,895)
  Increase in bank properties and equipment
    resulting from branch acquisitions ..........      (1,754,824)            --               --         (5,430,744)          --
  Proceeds from sale of bank properties
    and equipment ...............................           1,200           14,529           42,606          250,824         21,164
  Proceeds from issuance of guaranteed
    preferred beneficial interest in
    subordinated debt ...........................      28,750,000             --               --               --             --
  Excess of cost over fair value of
    branch assets acquired ......................      (4,661,432)            --               --               --
  Decrease (increase) in real estate owned ......          75,084           85,924          120,674         (244,249)
  Purchase price of acquisitions, net of
    cash received ...............................            --               --               --               --       (5,410,572)
                                                    -------------    -------------    -------------    -------------   ------------
           Net cash used in investing activities.    (101,968,609)     (44,515,989)     (64,382,072)    (145,113,582)    (7,477,825)
                                                    -------------    -------------    -------------    -------------   ------------
    
</TABLE>
                                      F-5

<PAGE>
CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                  Six Months Ended June 30,                    Years Ended December 31,
                                              -----------------------------   --------------------------------------------------
                                                  1997              1996            1996             1995             1994
                                                  ----              ----            ----             ----             ----
                                                         (Unaudited)

<S>                                          <C>              <C>             <C>              <C>              <C>        
   
FINANCING ACTIVITIES:
  Net increase (decrease) in deposits ....      14,855,165       35,767,281      50,739,109       16,685,101       (6,638,004)
  Increase in deposits
    resulting from branch acquisitions ...      66,551,669             --              --        122,543,875             --
  Net borrowings under line of credit
    and repurchase agreements ............      42,172,537        6,236,197      21,253,048       12,500,000        4,500,000
  Principal payments on borrowed funds ...      (6,000,000)            --        (8,000,000)      (4,500,000)      (5,750,000)
  Proceeds from exercise of stock options           29,560        1,009,446       1,126,984          605,368            3,393
  Payments for fractional interests
    resulting from stock dividend ........          (3,123)            --            (2,146)            --               --
  Proceeds from issuance of common stock .          35,793             --              --            260,000        6,421,877
                                                              -------------   -------------    -------------    -------------
           Net cash provided by (used in)
             financing activities ........     117,641,601       43,012,924      65,116,995      148,094,344       (1,462,734)
                                                              -------------   -------------    -------------    -------------

NET INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
CASH AND CASH EQUIVALENTS,
  BEGINNING OF PERIOD ....................      21,806,758       17,242,366      17,242,366       10,170,697       17,582,289
                                             -------------    -------------   -------------    -------------    -------------  
CASH AND CASH EQUIVALENTS, END OF PERIOD .   $  37,837,834    $  16,442,042   $  21,806,758    $  17,242,366    $  10,170,697
                                             =============    =============   =============    =============    =============
    
SUPPLEMENTAL DISCLOSURES OF
CASH FLOW INFORMATION-
  Interest paid ..........................   $   8,470,898    $   5,563,571   $  12,743,696    $   6,100,954    $   3,827,301
                                             =============    =============   =============    =============    =============

  Income taxes paid ......................   $     575,000    $     520,000   $   1,577,757    $     994,516    $   1,115,000
                                             =============    =============   =============    =============    =============

SUPPLEMENTAL DISCLOSURE OF NONCASH ITEMS -
  Transfer of loans to real estate owned .   $     276,409    $     124,878   $     424,644    $     196,181    $     449,478
                                             =============    =============   =============    =============    =============

</TABLE>


- -------------
See notes to consolidated financial statements.


                                       F-6

<PAGE>
SUN BANCORP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SIX MONTHS ENDED JUNE 30, 1997 (UNAUDITED) AND
YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
- --------------------------------------------------------------------------------

1.   NATURE OF OPERATIONS

     Sun Bancorp,  Inc. (the  "Company") is registered as a bank holding company
     under the Bank Holding  Company Act of 1956, as amended.  The  consolidated
     financial  statements  include  the  accounts of the Company and its wholly
     owned subsidiaries, Sun Capital Trust (the "Trust"), Sun National Bank (the
     "Bank")  and  the  Bank's  wholly  owned  subsidiary,  Med-Vine,  Inc.  All
     significant inter-company balances and transactions have been eliminated.

     The Company and the Bank have their administrative offices in Vineland, New
     Jersey.  At June  30,  1997,  the Bank had  twenty-five  financial  service
     centers located  throughout  central and southern New Jersey. The Company's
     principal  business is to serve as a holding company for the Bank. The Bank
     is in the business of attracting customer deposits and using these funds to
     originate  loans,  primarily  commercial  real estate and  non-real  estate
     loans.  The Trust is a Delaware  business  trust which holds the Debentures
     issued by the Company.  Med-Vine,  Inc. is a Delaware holding company which
     holds the  majority  of the  Bank's  investment  portfolio.  The  principal
     business of Med-Vine, Inc. is investing.

2.   SUMMARY OF 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,
     disclosure  of  contingent  assets  and  liabilities  at  the  date  of the
     financial statements and the reported amounts of income and expenses during
     the reporting period. The significant estimates include: allowance for loan
     losses,  real estate owned and excess of cost over fair value of net assets
     acquired. Actual results could differ from those estimates.

     Investment Securities - The Bank accounts for debt and equity securities as
     follows:

     Held to Maturity - Debt  securities that management has the positive intent
     and ability to hold until  maturity are  classified as held to maturity and
     carried at their remaining  unpaid  principal  balance,  net of unamortized
     premiums or unaccreted discounts.  Premiums are amortized and discounts are
     accreted using the interest method over the estimated remaining term of the
     underlying security.

     Available  for  Sale - Debt and  equity  securities  that  will be held for
     indefinite  periods  of  time,  including  securities  that  may be sold in
     response  to changes to market  interest  or  prepayment  rates,  needs for
     liquidity,  and changes in the availability of and the yield of alternative
     investments, are classified as available for sale. These assets are carried
     at fair value.  Fair value is determined  using published  quotes as of the
     close of business.  Unrealized  gains and losses are excluded from earnings
     and are reported net of tax as a separate component of shareholders' equity
     until  realized.  Realized  gains  and  losses  on the  sale of  investment
     securities are reported in the consolidated statement of

                                       F-7

<PAGE>


     income and  determined  using the adjusted  cost of the  specific  security
     sold.  Unrealized losses, net of taxes,  amounting to $866,553 are reported
     as a component of shareholders' equity at June 30, 1997. Unrealized losses,
     net of  taxes,  amounting  to  $978,129  are  reported  as a  component  of
     shareholders' equity at December 31, 1996.  Unrealized gains, net of taxes,
     amounting to $415,572 are reported as a component of  shareholders'  equity
     at December 31, 1995.

     Loans Purchased - The discounts and premiums resulting from the purchase of
     loans are amortized to income using the interest  method over the remaining
     period to contractual maturity, adjusted for anticipated prepayments.
   
     Interest  Income  on  Loans -  Interest  on  commercial,  real  estate  and
     installment  loans is credited  to  operations  when earned  based upon the
     principal amount outstanding.  Interest accruals are generally discontinued
     when a loan  becomes  90 days past due or when  principal  or  interest  is
     considered doubtful of collection. When interest accruals are discontinued,
     interest  credited to income in the current year is reversed,  and interest
     accrued in the prior year is charged to the allowance for loan losses.
    
     Allowance  for Loan Losses - The allowance for loan losses is determined by
     management based upon past  experience,  an evaluation of potential loss in
     the  loan  portfolio,  current  economic  conditions  and  other  pertinent
     factors.  The  allowance  for loan  losses is  maintained  at a level  that
     management considers adequate to provide for potential losses based upon an
     evaluation of known and inherent risk in the loan portfolio. Allowances for
     loan  losses  are based on  estimated  net  realizable  value  unless it is
     probable that loans will be foreclosed,  in which case  allowances for loan
     losses are based on fair value.  Management's  periodic evaluation is based
     upon evaluation of the portfolio,  past loss  experience,  current economic
     conditions  and other  relevant  factors.  While  management  uses the best
     information  available to make such evaluations,  future adjustments to the
     allowance may be necessary if economic conditions differ substantially from
     the assumptions used in making the evaluations.

     The Bank adopted the  requirements  of  Statement  of Financial  Accounting
     Standard  ("SFAS") No. 114,  Accounting  by Creditors  for  Impairment of a
     Loan, and SFAS No. 118,  Accounting by Creditors for Impairment of a Loan -
     Income  Recognition and  Disclosures,  effective  January 1, 1995. SFAS 114
     requires  that  certain  impaired  loans be  measured  based  either on the
     present  value of  expected  future  cash  flows  discounted  at the loan's
     effective  interest rate, the loan's  observable  market price, or the fair
     value of the collateral if the loan is collateral  dependent.  There was no
     effect on  financial  statements  as  previously  reported  and on  current
     earnings of initially applying the new standards.

     Bank Properties and Equipment - Bank properties and equipment are stated at
     cost, less allowances for  depreciation.  The provision for depreciation is
     computed by the straight-line method based on the estimated useful lives of
     the assets.

     Deferred Loan Fees - Loan fees net of certain direct loan origination costs
     are  deferred  and  the  balance  is  recognized  into  income  as a  yield
     adjustment over the life of the loan using the interest method.

     Real Estate Owned - Real estate  owned is  comprised  of property  acquired
     through foreclosure and is carried at the lower of the related loan balance
     or fair value of the acquired  property  based on an annual  appraisal less
     estimated cost to dispose. Losses arising from foreclosure transactions are

                                       F-8

<PAGE>



     charged  against  the  allowance  for loan  losses.  Losses  subsequent  to
     foreclosure are charged against operations.
   
     Excess of Cost Over Fair Value of Net Assets  Acquired - The excess of cost
     over fair value of net assets  acquired is net of accumulated  amortization
     of $2,506,686,  $2,037,866  and  $1,211,165 at June 30, 1997,  December 31,
     1996 and 1995,  respectively,  and is amortized by the straight-line method
     over  15  years  for  bank   acquisitions  and  over  7  years  for  branch
     acquisitions. The Company periodically reviews the excess of cost over fair
     value of net assets acquired for impairment.
    
     Cash and Cash Equivalents - For purposes of reporting cash flows,  cash and
     cash equivalents include amounts due from banks and federal funds sold.

     Income Taxes - The Company  accounts for income  taxes in  accordance  with
     SFAS No. 109,  Accounting  for Income  Taxes.  Under this method,  deferred
     income  taxes  are  recognized  for  the  tax  consequences  of  "temporary
     differences" by applying  enacted  statutory tax rates applicable to future
     years to differences  between the financial  statement carrying amounts and
     the tax bases of existing assets and liabilities. Also, under SFAS No. 109,
     the  effect on  deferred  taxes of a change in tax rates is  recognized  in
     income in the period that includes the enactment date.

     Earnings  Per Share - Earnings  per common and common  equivalent  share is
     computed  using the weighted  average  common shares and common  equivalent
     shares outstanding during the period.

     Stock  Dividend - On May 20, 1997,  and September  17, 1996,  the Company's
     Board of Directors  declared  special 5% stock dividends which were paid on
     June 25, 1997 and October 30, 1996, respectively, to stockholders of record
     on June 2, 1997 and October 15, 1996, respectively.  Accordingly,  earnings
     per share for the years ended  December 31,  1996,  1995 and 1994 have been
     restated to reflect the increased number of shares outstanding.

     Stock Split - On August 28, 1997, the Company's Board of Directors declared
     a  three-for-two  stock split  effected in the form of a 50% stock dividend
     payable on September 25, 1997, to  shareholders  of record on September 11,
     1997.  Accordingly,  earnings  per share for the six months  ended June 30,
     1997 and for the years ended  December  31,  1996,  1995 and 1994 have been
     restated to reflect the increased number of shares outstanding.

     Accounting  for  Stock  Options  - The  Company  accounts  for  stock-based
     compensation  in accordance  with the Accounting  Principles  Board ("APB")
     Opinion  No. 25,  Accounting  for Stock  Issued to  Employees.  This method
     calculates  compensation  expense  using the  intrinsic  value method which
     recognizes as expense the difference  between the market value of the stock
     and the exercise  price at grant date.  The Company has not  recognized any
     compensation  expense  under this  method.  In the year ended  December 31,
     1996, the Company adopted the reporting disclosure requirements of SFAS No.
     123, Accounting for Stock-Based  Compensation which requires the Company to
     disclose the pro forma effects of accounting for  stock-based  compensation
     using the fair value method as described in the accounting  requirements of
     SFAS No. 123. As permitted  by SFAS No. 123,  the Company will  continue to
     account for stock-based compensation under APB Opinion No. 25.


                                       F-9

<PAGE>

   
     Accounting  Principles  Issued  and Not  Adopted - In June  1996,  the FASB
     issued SFAS No. 125,  Accounting  for  Transfers and Servicing of Financial
     Assets and Extinguishments of Liabilities. The statement which is effective
     for transactions  occurring after December 31, 1996,  requires an entity to
     recognize,  prospectively,  the financial and servicing  assets it controls
     and the  liabilities  it has incurred,  derecognize  financial  assets when
     control   has  been   surrendered,   and   derecognize   liabilities   when
     extinguished.   It  requires  that  servicing  assets  and  other  retained
     interests  in  transferred  assets be measured by  allocating  the previous
     carrying amount between the asset sold, if any, and retained  interest,  if
     any, based on their  relative fair values at the date of transfer.  It also
     provides   implementation  guidance  for  servicing  of  financial  assets,
     securitizations,  loan  syndications,  and  participations and transfers of
     loan  receivables  with recourse.  The Statement  supersedes  SFAS No. 122,
     Accounting for Mortgage Servicing Rights,  which was adopted by the Company
     on January 1, 1996, and which  management of the Company  determined had no
     material  impact  on the  Company's  results  of  operations  or  financial
     position.  In December 1996, the FASB issued SFAS No. 127,  Deferral of the
     Effective  Date of Certain  Provisions of FASB  Statement No. 125. SFAS No.
     127  defers  for one year the  effective  date of  Statement  No. 125 as it
     relates to  transactions  involving  secured  borrowings and collateral and
     transfers and servicing of financial  assets.  This Statement also provides
     additional  guidance  on these  types of  transactions.  Management  of the
     Company does not believe the Statements  will have a material impact on the
     Company's results of operations or financial position when adopted.

     In February,  1997, the FASB issued SFAS No. 128,  Earnings Per Share. This
     statement is effective for fiscal years  beginning  after December 15, 1997
     and is to be applied  retroactively.  Earlier application is not permitted.
     Management has not completed an analysis of the impact of applying this new
     statement,  however,  the Company  intends to begin  applying  the standard
     effective January 1, 1998.

     In June,  1997,  the FASB  issued  SFAS No.  130,  Reporting  Comprehensive
     Income,  and SFAS No. 131,  Disclosures about Segments of an Enterprise and
     Related  Information.  These  statements  are  effective  for fiscal  years
     beginning  after  December  15,  1997  and  early  adoption  is  permitted.
     Management  has not completed an analysis of the impact of applying the new
     statements,  however, the Company intends to adopt both standards effective
     January 1, 1998.
    
     Reclassifications - Certain  reclassifications  have been made in the 1996,
     1995  and  1994  consolidated  financial  statements  to  conform  to those
     classifications used in 1997.

3.   ACQUISITIONS 

     On June 5, 1997, the Bank purchased four branches from First Union National
     Bank,   Avondale,   Pennsylvania   ("First   Union").   The  Bank  acquired
     approximately  $66,552,000 of deposit  liabilities plus $222,000 of accrued
     interest, $1,755,000 of real estate and equipment, $2,313,000 of loans plus
     related accrued interest and $1,203,000 in cash. The Bank paid a premium of
     approximately $4,661,000, which is being amortized over seven years.
   
     On November 24, 1995,  the Bank  purchased  four  branches  from New Jersey
     National  Bank.  The Bank  acquired  approximately  $70,227,000  of deposit
     liabilities  plus $492,000 of accrued  interest,  $3,675,000 of real estate
     and equipment, $48,000 of loans plus related accrued interest and
    

                                      F-10

<PAGE>


   
     $1,009,000 in cash.  The Bank paid a premium of  approximately  $2,368,000,
     which is being amortized over seven years.

     On July 14, 1995,  the Bank  purchased four branches from NatWest Bank. The
     Bank  acquired  approximately   $52,317,000  of  deposit  liabilities  plus
     $479,000 of accrued  interest,  $1,755,000  of real  estate and  equipment,
     $588,000 of loans plus related  accrued  interest and $610,000 in cash. The
     Bank paid a premium of approximately  $2,082,000,  which is being amortized
     over seven years.
    
     On June 29, 1994, the Company  acquired 100% of the  outstanding  shares of
     The  First  National  Bank  of  Tuckahoe   ("Tuckahoe")  for  approximately
     $7,070,000.  The  purchase  method of  accounting  was used to  record  the
     acquisition.  Under the  purchase  method of  accounting,  all  assets  and
     liabilities  acquired  were  adjusted  to fair value as of the  acquisition
     date, and the resultant premiums and discounts are amortized to income over
     the expected  economic lives of the related assets and liabilities.  Excess
     cost over fair value of assets  acquired  resulting  from this  acquisition
     amounted to  approximately  $612,000 and is being  amortized  over 15 years
     using the straight-line method.

     A summary  statement  of the cash used to  purchase  Tuckahoe  is set forth
     below:

        Fair value of assets purchased.......................    $    50,782,529
        Liabilities assumed..................................         43,073,874
                                                                   -------------
        Cash paid............................................          7,708,655
        Cash acquired........................................          7,270,791
                                                                  --------------
        Net cash used for purchase...........................    $       437,864
                                                                  ==============



     On July 29, 1994, the Bank acquired 100% of the  outstanding  capital stock
     of Southern Ocean State Bank ("Ocean") from BMJ Financial Corp., the parent
     bank holding company of Ocean for  approximately  $6,560,000.  The purchase
     method of accounting was used to record the  acquisition.  Excess cost over
     fair value of assets  acquired  resulting from the  valuations  amounted to
     approximately  $920,000  and is being  amortized  over 15 years  using  the
     straight-line method.

     A summary statement of the cash used to purchase Ocean is set forth below:

        Fair value of assets purchased......................  $       68,357,063
        Liabilities assumed.................................          61,511,320
                                                               -----------------
        Cash paid...........................................           6,845,743
        Cash acquired.......................................           1,873,035
                                                               -----------------
        Net cash used for purchase..........................  $        4,972,708
                                                               =================


     The results of  operations  of the acquired  entities have been included in
     the consolidated results of operations from the dates of acquisitions.



                                      F-11

<PAGE>



4.   INVESTMENT SECURITIES

     During 1995,  in  accordance  with the  implementation  of the SFAS No. 115
     Guide, the Company  reclassified its portfolio of investment  securities as
     available for sale. The carrying  amounts of investment  securities and the
     approximate market values at June 30, 1997, December 31, 1996 and 1995 were
     as follows:
<TABLE>
<CAPTION>

                                                                            June 30, 1997
                                               ------------------------------------------------------------------------------
                                                                            Gross              Gross               Estimated
                                                      Amortized        Unrealized         Unrealized                  Market
Available for Sale:                                        Cost             Gains             Losses                   Value
                                                           ----             -----             ------                   -----
Debt Securities                                                              (Unaudited)
<S>                                           <C>                  <C>             <C>                   <C>              
  U.S. Treasury Obligations.............        $    51,075,981      $     61,895    $     (923,115)       $      50,214,761
  State and Municipal Obligations.......             20,736,907            16,688          (280,956)              20,472,639
  Other bonds...........................             21,444,997             3,510          (235,975)              21,212,532
  Mortgage-backed securities............             49,986,456            71,875            26,881               50,031,450
                                                ---------------       -----------     -------------         ----------------
    Total debt securities...............            143,244,341           153,968        (1,446,927)             141,931,382
                                                ---------------       -----------     -------------         ----------------
Equity Securities
  Federal Reserve Bank stock............                801,100                --                --                  801,100
  Federal Home Loan Bank stock..........              6,564,900                --                --                6,564,900
  Atlantic Central Bankers Bank stock...                 83,250                --                --                   83,250
  Trust Preferred Securities............              1,200,000                --                --               1,2000,000
                                                ---------------       -----------     -------------         ----------------
    Total equity securities.............              8,649,250                --                --                4,801,950
                                                ---------------       -----------     --------------        ----------------
      Total.............................       $    151,893,591      $    153,968     $  (1,466,927)       $     150,580,632
                                                ===============       ===========      ============         ================
</TABLE>

<TABLE>
<CAPTION>
                                                                          December 31, 1996
                                                ----------------------------------------------------------------------------
                                                                            Gross              Gross               Estimated
                                                      Amortized        Unrealized         Unrealized                  Market
Available for Sale:                                        Cost             Gains             Losses                   Value
                                                           ----             -----             ------                   -----
Debt Securities
<S>                                             <C>                  <C>              <C>                  <C>              
  U. S. Treasury Obligations............        $    51,954,682      $     12,086     $     (932,957)       $      51,033,811
  State and Municipal Obligations.......             20,168,222            28,006           (356,822)              19,839,406
  Other bonds...........................             20,075,483             7,635           (239,962)              19,843,156
  Mortgage-backed securities............                 63,061                --                 --                   63,061
                                                 --------------       -----------      -------------
    Total debt securities...............             92,261,448            47,727         (1,529,741)              90,779,434
                                                 --------------
Equity Securities
  Federal Reserve Bank stock............                617,800                --                 --                  617,800
  Federal Home Loan Bank stock..........              4,100,900                --                 --                4,100,900
  Atlantic Central Bankers Bank stock...                 83,250                --                 --                   83,250
                                                ---------------       -----------      -------------         ----------------
    Total equity securities.............              4,801,950                --                 --                4,801,950
                                                ---------------       -----------      -------------         ----------------
      Total.............................        $    97,063,398      $     47,727     $   (1,529,741)       $      95,581,384
                                                 ==============       ===========      =============         ================
</TABLE>




                                      F-12

<PAGE>
<TABLE>
<CAPTION>

                                                                         December 31, 1995
                                               ---------------------------------------------------------------------
                                                                              Gross           Gross       Estimated
                                                          Amortized      Unrealized      Unrealized          Market
Available for Sale:                                            Cost           Gains          Losses           Value
                                                               ----           -----          ------           -----
Debt Securities
<S>                                                   <C>              <C>             <C>             <C>          
  U. S. Treasury Obligations....................      $  41,674,219    $    245,730    $    (15,461)   $  41,904,488
  State and Municipal Obligations...............         16,666,509         103,281         (28,199)      16,741,591
  Other bonds...................................         44,901,919          70,123          (9,342)      44,962,700
  Mortgage-backed securities....................         41,734,347         289,003         (25,483)      41,997,867
                                                       ------------     -----------     -----------      -----------
    Total debt securities.......................        144,976,994         708,137         (78,485)     145,606,646
                                                       ------------     -----------     -----------      -----------
Equity Securities...............................
  Federal Reserve Bank stock....................            533,800              --              --          533,800
  Federal Home Loan Bank stock..................            818,200              --              --          818,200
  Atlantic Central Bankers Bank stock...........             50,250              --              --           50,250
                                                       ------------     -----------     -----------      -----------
    Total equity securities.....................          1,402,250              --              --        1,402,250
                                                       ------------     -----------     -----------      -----------
      Total.....................................       $146,379,244    $    708,137    $    (78,485)    $147,008,896
                                                        ===========     ===========     ===========      ===========
</TABLE>


   
     During the six months ended June 30, 1997, the Company sold  $12,389,184 of
     securities available for sale resulting in a gross gain of $15,592.  During
     1996, the Bank sold $144,462,256 of securities available for sale resulting
     in a gross gain of $206,538.  During  1995,  the Bank sold  $24,240,439  of
     securities available for sale resulting in a gross gain of $377,126.  There
     were no such sales during 1994.
    
     At June 30, 1997 and December 31, 1996 the Bank was required to maintain an
     average  reserve  balance  with  the  Federal  Reserve  of  $5,424,000  and
     $3,579,000, respectively.

     The maturity  schedule of the investment in debt  securities  available for
     sale at June 30, 1997 and December 31, 1996 is as follows:
<TABLE>
<CAPTION>
                                                              June 30, 1997                   December 31, 1996
                                                         ----------------------------  ------------------------------
                                                                         Estimated                     Estimated 
                                                          Amortized       Market        Amortized        Market
                                                            Cost          Value           Cost           Value
                                                            ----          -----           ----           -----
                                                                                                    
<S>                                                      <C>            <C>            <C>           <C>         
   
Due in one year or less................................  $ 13,509,484   $ 13,491,428   $ 8,828,772   $  8,786,619
Due after one year through five years..................    57,496,366     56,454,636    61,132,578     60,063,074
Due after five years through ten years.................    16,286,313     16,062,435    15,890,087     15,708,094
Due after ten years....................................     5,965,723      5,891,434     6,346,950      6,158,586
                                                          -----------    -----------   -----------    -----------
                                                           93,257,886     91,899,933    92,198,387     90,716,373
Mortgage-backed securities.............................    49,986,455     50,031,450        63,061         63,061
                                                          -----------     ----------   -----------    -----------
                                                         $143,244,341   $141,931,382   $92,261,448   $ 90,779,434
                                                          ===========    ===========    ==========    ===========
    
</TABLE>                                                              



     At June 30, 1997 and December 31, 1996,  $4,000,000 of U.S.  Treasury Notes
     were pledged to secure public deposits.

                                      F-13

<PAGE>




5.   LOANS

     The components of loans for the periods indicated were as follows:
<TABLE>
<CAPTION>
                                                      June 30,               December 31,
                                                   ------------ ---------------------------------
                                                        1997             1996             1995
                                                   ------------ ---------------------------------
                                                    (Unaudited)     
<S>                                                <C>              <C>              <C>         
   
Commercial and industrial.............             $284,363,027     $223,116,474     $118,874,150
Real estate-residential mortgages.....               53,351,319       53,846,436       54,414,800
Installment...........................               29,341,831       21,133,070       12,409,321
                                                     ----------      -----------      -----------
  Total gross loans...................              367,056,177      298,095,980      185,698,217
Allowance for loan losses ............               (3,350,989)      (2,595,312)      (2,064,640)
                                                     ----------      -----------      -----------
Net loans.............................             $363,705,188     $295,500,668     $183,633,631
                                                    ===========      ============     ===========
Non-accrual loans.....................             $  1,096,792     $  1,277,208     $  2,658,118
                                                    ===========      ===========      ===========
    
</TABLE>
                                                                    
                                                                
     There  were  no  irrevocable   commitments  to  lend  additional  funds  on
     nonaccrual  loans at June 30, 1997 and December 31, 1996.  The reduction in
     interest  income  resulting from  nonaccrual  loans was $66,264 for the six
     months ended June 30,  1997;  and  $151,614,  $276,955 and $146,308 for the
     years ended December 31, 1996, 1995 and 1994, respectively. Interest income
     recognized  on these  loans  for the six  months  ended  June 30,  1997 was
     $36,857;  and during the years ended  December 31, 1996,  1995 and 1994 was
     $15,414, $24,989 and $18,907, respectively.

     Certain  officers,  directors and their associates  (related  parties) have
     loans and conduct other  transactions  with the Company.  Such transactions
     are made on  substantially  the same terms,  including  interest  rates and
     collateral,  as those  prevailing  at the time for other  nonrelated  party
     transactions. The aggregate dollar amount of these loans to related parties
     as of June 30, 1997,  December 31, 1996 and 1995, along with an analysis of
     the activity for the first six months of 1997 and the years ended  December
     31, 1996 and 1995, is summarized as follows:
<TABLE>
<CAPTION>

                                                           For the Six
                                                           Months Ended            For the Years Ended
                                                             June 30,                  December 31,
                                                          --------------    ----------------------------------
                                                               1997                1996               1995
                                                          --------------    -----------------   --------------
                                                           (Unaudited)
<S>                                                        <C>                <C>                <C>         
Balance, beginning of year.............................    $ 11,437,134       $  8,621,460       $  6,132,256
Additions..............................................         948,884          7,306,997          4,272,121
Repayments.............................................      (1,186,751)        (4,491,323)        (1,782,917)
                                                            -----------        -----------        -----------
Balance, end of year...................................    $ 11,199,267       $ 11,437,134       $  8,621,460
                                                            ===========        ==========        ============
</TABLE>



     Under  approved  lending  decisions,  the Company has  commitments  to lend
     additional  funds  totaling  approximately  $58,324,485,   $58,635,413  and
     $67,928,316  at June 30, 1997,  December  31, 1996 and 1995,  respectively.
     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 many 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  creditworthiness  on a case-by-case  basis.  The type and
     amount  of  collateral  obtained,  if  deemed  necessary  by the Bank  upon
     extension of credit,  is based on  management's  credit  evaluation  of the
     borrower.

                                      F-14

<PAGE>




     Most of the Bank's business  activity is with customers  located within its
     local market area. Generally,  loans granted are secured by commercial real
     estate, residential real estate and other assets. The ultimate repayment of
     loans is dependent to a certain degree on the local economy and real estate
     market.

6.   ALLOWANCE FOR LOAN LOSSES

     An analysis of the change in the allowance for loan losses is as follows:
<TABLE>
<CAPTION>
                                     For the
                               Six Months Ended
                                  June 30,                For the Years Ended December 31,
                               -------------         -----------------------------------------          
                                     1997                1996           1995           1994
                               -------------        ------------   ------------    -----------
                                 (Unaudited)

<S>                            <C>                   <C>            <C>            <C>          
Balance, beginning of period.. $ 2,595,312           $ 2,064,640    $ 1,607,375    $ 1,067,402
Charge-offs ..................     (81,975)             (400,387)      (426,289)      (349,439)
Recoveries ...................      12,652                31,059         75,894         34,829
                                ----------            ----------     ----------     ----------
 Net charge-offs .............     (69,323)             (369,328)      (350,395)      (314,610)
Allowance on acquired loans             --                    --             --        471,912
Provision for loan losses ....     825,000               900,000        807,660        382,671
                                ----------            ----------     ----------     ----------
Balance, end of period ....... $ 3,350,989           $ 2,595,312    $ 2,064,640    $ 1,607,375
                               ===========           ===========    ===========    ===========
</TABLE>                                     


     The  provision  for loan losses  charged to expense is based upon past loan
     and loss  experience  and an evaluation of estimated  losses in the current
     loan portfolio,  including the evaluation of impaired loans under SFAS Nos.
     114 and 118. A loan is considered to be impaired  when,  based upon current
     information  and  events,  it is  probable  that the Bank will be unable to
     collect all amounts due according to the contractual  terms of the loan. An
     insignificant  delay or insignificant  shortfall in amount of payments does
     not necessarily  result in the loan being identified as impaired.  For this
     purpose,  delays  less  than 90 days are  considered  to be  insignificant.
     Impairment losses are included in the provision for loan losses.  SFAS Nos.
     114 and 118 do not apply to large  groups of smaller  balance,  homogeneous
     loans that are  collectively  evaluated  for  impairment,  except for those
     loans restructured under a troubled debt restructuring.  Loans collectively
     evaluated for impairment include consumer loans and residential real estate
     loans, and are not included in the data that follows:
<TABLE>
<CAPTION>

                                                    June 30,                           December 31,
                                             ---------------------       -------------------------------------
                                                     1997                      1996                  1995
                                             ---------------------       --------------- ---------------------
                                                  (Unaudited)
<S>                                             <C>                     <C>                  <C>             
Impaired loans with related reserve for
  loan losses ($296,307) calculated
    under SFAS No. 114.......................    $              --       $            --      $        454,489
Impaired loans with no related reserve for
  loan losses calculated.....................
    under SFAS No. 114.......................              454,170               584,114               527,908
                                                  ----------------        --------------       ---------------
    Total impaired loans.....................    $         454,170       $       584,114      $        982,397
                                                  ================        ==============       ===============
</TABLE>


                                      F-15

<PAGE>

<TABLE>
<CAPTION>
                                               Six Months Ended
                                                   June 30,                 Years Ended December 31,
                                               ----------------          ------------------------------
                                                     1997                  1996                  1995
                                               ----------------          ---------            ---------
                                                  (Unaudited)

<S>                                                <C>                   <C>                   <C>     
Average impaired loans.......................      $459,319              $596,519              $411,289
                                                    =======               =======               =======
Interest income recognized on impaired loans.      $  5,242              $ 18,284              $ 18,561
                                                      =====               =======               =======
Cash basis interest income recognized on
  impaired loans.............................      $ 31,615              $ 15,414              $     --
                                                    =======               =======               =======
</TABLE>


     Interest  payments on impaired  loans are  typically  applied to  principal
     unless the ability to collect the  principal  amount is fully  assured,  in
     which case interest is recognized on the cash basis.

     Commercial  loans and commercial real estate loans are placed on nonaccrual
     at the  time the  loan is 90 days  delinquent  unless  the  credit  is well
     secured and in the process of collection.  Generally,  commercial loans are
     charged  off no  later  than 120 days  delinquent  unless  the loan is well
     secured  and  in  the   process  of   collection,   or  other   extenuating
     circumstances  support  collection.   Residential  real  estate  loans  are
     typically  placed on nonaccrual at the time the loan is 90 days delinquent.
     Other consumer loans are typically  charged off at 90 days  delinquent.  In
     all cases,  loans must be placed on nonaccrual or charged off at an earlier
     date if collection of principal or interest is considered doubtful.


7.   BANK PROPERTIES AND EQUIPMENT

     Bank properties and equipment at June 30, 1997,  December 31, 1996 and 1995
     consist of the following major classifications:
<TABLE>
<CAPTION>
                                                                      June 30,               December 31,
                                                                   ------------       -------------------------------
                                                                        1997               1996              1995
                                                                   ------------       ------------       ------------ 
                                                                   (Unaudited)

<S>                                                                <C>                <C>                <C>         
Land.............................................................. $  3,312,395       $  3,084,395       $  2,873,500
Buildings.........................................................    8,316,949          6,982,449          6,861,123
Leasehold improvements and equipment..............................    4,699,987          3,991,723          3,090,188
                                                                   ------------        -----------        -----------
                                                                     16,329,331         14,058,567         12,824,811
Accumulated depreciation and amortization.........................   (2,118,330)        (1,836,060)        (1,405,636)
                                                                     ----------        -----------        -----------
Total............................................................. $ 14,211,001       $ 12,222,507       $ 11,419,175
                                                                    ===========        ============       ===========
</TABLE>



                                      F-16

<PAGE>



8.   REAL ESTATE OWNED

     Real estate owned consisted of the following:
<TABLE>
<CAPTION>


                                                                        June 30,             December 31,
                                                                       ---------         -------------------------
                                                                          1997              1996            1995
                                                                       ---------         ---------        --------
                                                                      (Unaudited)

<S>                                                                    <C>               <C>              <C>      
     Commercial properties...........................................  $ 412,527         $  435,765       $ 492,501
     Residential properties..........................................    291,017            360,863         471,801
                                                                         -------          ---------        --------
                                                                         703,544            796,628         964,302
     Allowance.......................................................    (38,000)           (41,000)        (88,000)
                                                                        --------          ---------        --------
     Total...........................................................  $ 665,544         $  755,628       $ 876,302
                                                                        ========          =========        ========
</TABLE>



     For the first six months of 1997, $15,000 was charged against operations to
     adjust real estate owned for declines in value. During 1996, 1995 and 1994,
     $0, $78,000 and $120,000,  respectively,  was charged against operations to
     adjust real estate owned for declines in value.

9.   DEPOSITS

     Deposits consist of the following major classifications:
<TABLE>
<CAPTION>

                                                   June 30,                     December 31,
                                                ------------         ---------------------------------
                                                    1997                 1996                 1995
                                                ------------         -------------       -------------
                                                 (Unaudited)
<S>                                             <C>                  <C>                  <C>         
Demand Deposits.......................          $165,349,497         $133,624,391         $128,802,293
Savings Deposits......................            70,922,212           63,506,894           66,970,293
Time Certificates under $100,000......           175,065,374          151,615,202          116,462,390
Time Certificates $100,000 or more....            56,056,656           37,240,418           23,012,820
                                                  ----------          -----------         ------------
Total.................................          $467,393,739         $385,986,905         $335,247,796
                                                 ===========          ===========          ===========
</TABLE>



     Of the total demand deposits,  approximately  $86,700,000,  $76,500,000 and
     $62,700,000 are  non-interest  bearing at June 30, 1997,  December 31, 1996
     and 1995, respectively.


                                      F-17

<PAGE>



     A summary of certificates by year of maturity is as follows:

      
      Year Ended June 30,                 
                                                       (Unaudited)
            1998..................................     $200,833,019
            1999..................................       22,984,056
            2000..................................        4,551,396
            Thereafter............................        2,753,560
                                                        -----------
            Total.................................     $231,122,031
                                                        ===========





      Year Ended December 31,
            1997................................       $169,482,951
            1998................................         12,828,611
            1999................................          4,032,751
            Thereafter..........................          2,511,307
                                                        -----------
            Total...............................       $188,855,620
                                                        ===========
            


     A summary of interest expense on deposits is as follows:
<TABLE>
<CAPTION>
                           Six Months Ended
                                June 30,              Years Ended December 31,       
                            ------------      --------------------------------------
                                 1997             1996        1995          1994
                            ------------      -----------   ----------    ----------
                             (Unaudited)     
                                             
<S>                         <C>               <C>           <C>           <C>       
Savings deposits ........   $   684,319       $ 1,455,043   $1,394,849    $1,334,432
Time certificates .......     5,308,870         9,382,920    5,274,045     1,802,296
Interest-bearing checking       563,027         1,115,628      971,039       708,025
                             ----------       -----------  -----------   -----------
Total ...................   $ 6,556,216       $11,953,591   $7,639,933    $3,844,753
                            ===========       ===========  ===========   ===========
</TABLE>
                                         


10.      ADVANCES FROM THE FEDERAL HOME LOAN BANK AND OTHER BORROWINGS
   
         Federal Home Loan Bank ("FHLB") advances at June 30, 1997, December 31,
         1996  and 1995  were  $0,  $10,000,000  and  $8,000,000,  respectively.
         Advances are collateralized  under a blanket collateral lien agreement.
         The amounts  outstanding  at December  31, 1996 and 1995 were  borrowed
         under overnight lines of credit at interest rates of 7.375% and 5.875%,
         respectively. Interest expense on advances was $329,847 and $29,050 for
         the six months  ended June 30,  1997 and 1996,  respectively.  Interest
         expense  on  advances  was  $286,316  and  $6,733  for the years  ended
         December 31, 1996 and 1995, respectively. There were no such borrowings
         during 1994.
    

                                      F-18

<PAGE>


   
         In 1997, the Company entered into repurchase  agreements with the FHLB.
         At June 30, 1997, the amount outstanding was $48,500,000, maturing July
         15,  1997 and bearing an interest  rate of 5.62%.  Interest  expense on
         FHLB  repurchase  agreements was $485,972 for the six months ended June
         30, 1997. There were no such repurchase agreements during 1996 or 1995.
         Collateral for the repurchase  agreements were U.S.  Government  Agency
         Collateralized Mortgage Obligations.

         During 1997, the Company entered into overnight  repurchase  agreements
         with  customers.  At June 30, 1997,  December 31, 1996 and December 31,
         1995,  the amounts  outstanding  were  $8,925,585,  $5,253,048  and $0,
         respectively.  At June 30, 1997 and December 31, 1996, the amounts were
         borrowed at interest rates of 4.77% and 5.11%, respectively. Collateral
         for customer repurchase agreements were U.S. Treasury Notes.
    
         At December 30, 1996, the Company obtained a $6,000,000  revolving line
         of  credit  from a  correspondent  bank with a term of 36  months.  The
         floating rate of interest is the prime rate plus fifty basis points. At
         December 31, 1996, there was $6,000,000 outstanding at an interest rate
         of 8.75%. At June 30, 1997, there were no amounts outstanding under the
         line of credit.

11.      STOCK OPTION PLANS

         On April 18, 1995,  the Company  adopted a Stock Option Plan (the "1995
         Plan").  Options  granted  under the 1995 Plan may be either  qualified
         incentive  stock options or  nonqualified  options as determined by the
         Executive Compensation Committee.

         Options  granted under the 1995 Plan are at the estimated fair value at
         the date of grant and are  exercisable at the time of the grant and for
         10 years  thereafter.  There were 496,125  shares of stock reserved for
         issuance under the 1995 Plan.

         On May 31,  1985,  the Company  adopted a Stock  Option Plan (the "1985
         Plan").  During  1995,  options  were no longer  eligible to be granted
         under the 1985 Plan.  Options  granted  under the 1985 Plan were either
         qualified incentive stock options or nonqualified options as determined
         by the Executive Compensation Committee.

         Options granted under the 1985 Plan were at the estimated fair value at
         the date of grant  and are  exercisable  at the time of the  grant  and
         until the year 2001.  At June 30, 1997,  there were  208,285  shares of
         stock reserved for issuance under the 1985 Plan.

         Options  granted  under the 1995 and 1985  Plans,  adjusted  for the 5%
         stock  dividends  granted  in 1996 and 1997 and the three for two stock
         split granted in 1997, are as follows:


                                      F-19

<PAGE>
<TABLE>
<CAPTION>



                                                                                     Incentive        Nonqualified
                                                                                     ---------        ------------
<S>                                                                               <C>                 <C>    
Options granted and outstanding:                                                   

  June 30, 1997 at prices ranging from $4.56 to $15.00 per share.................     240,662             312,273
                                                                                  =============        ==========

  December 31, 1996 at prices ranging from $4.78 to $11.11 per share.............     436,083              76,011
                                                                                  =============        ==========

  December 31, 1995 at prices ranging from $4.78 to $10.28 per share.............     279,229             235,630
                                                                                  =============        ==========

  December 31, 1994 at prices ranging from $4.78 to $10.28 per share.............     137,371             302,365
                                                                                 ==============        ==========

</TABLE>


         Activity in the stock option plans for the period beginning  January 1,
         1994 and ending June 30, 1997:
<TABLE>
<CAPTION>
                                                                                                  Weighted
                                                                                                   Average
                                                                          Exercise                Exercise
                                                   Number                  Price                   Price
                                                 of Shares                Per Share              Per Share
                                                 ---------                ---------              ---------

<S>                                             <C>                    <C>                        <C>   
Outstanding at January 1, 1994........             465,776              $4.56 - $9.79              $ 5.39
1994:
  Exercised...........................                (744)                     $4.56                4.56
  Expired.............................              (3,308)                     $7.86                7.86
                                                ----------
Outstanding at December 31, 1994......             461,724                                           5.37
1995:
  Granted.............................             206,720                     $ 7.86                7.86
  Exercised...........................            (123,603)             $4.56 - $6.33                4.89
  Expired.............................              (4,238)             $4.56 - $9.79                8.77
                                                ----------
Outstanding at December 31, 1995......             540,603                                           6.43
1996:
  Granted.............................             179,432                     $10.59               10.59
  Exercised...........................            (181,602)            $4.56 - $ 5.76                5.60
  Expired.............................                (734)                     $9.79                9.79
                                                ----------
Outstanding at December 31, 1996......             537,699             $4.56 - $10.59                8.08
1997:
  Granted.............................              18,900                     $13.33               13.33
  Exercised...........................              (3,664)             $7.86 - $9.79                8.05
  Expired.............................                  --
                                                ----------
Outstanding at June 30, 1997..........             552,935             $4.56 - $13.33                8.31
                                                ==========
</TABLE>



                                      F-20

<PAGE>



         The following table  summarizes  stock options  outstanding at June 30,
1997:
<TABLE>
<CAPTION>
                                      Number of Options   Weighted Average Remaining                 Weighted Average
       Range of Exercise Price           Outstanding           Contractual Life                       Exercise Price
       -----------------------           -----------           ----------------                       --------------
          <S>                               <C>                     <C>                               <C>    
           $  4.56 - $ 5.01                  120,431                     4                                 $  4.67
               7.86 -  9.79                  234,165                     6                                    8.00
              10.59 - 11.65                  179,439                     9                                   10.64
                      15.00                   18,900                    10                                   13.33
                                             -------                 -----                                   -----
                                             552,935                     7                                 $  8.31
                                             =======                 =====                                   =====
</TABLE>


         Under the 1995 Plan, the nonqualified  options expire ten years and ten
         days  after  the date of grant,  unless  terminated  earlier  under the
         option terms. The incentive  options expire ten years after the date of
         grant, unless terminated earlier under the option terms. Under the 1985
         Plan, all options expire in the year 2001.

         The Company  accounts for  stock-based  compensation in accordance with
         APB Opinion No. 25,  Accounting  for Stock  Issued to  Employees.  This
         method calculates compensation expense using the intrinsic value method
         which recognizes as expense the difference  between the market value of
         the stock and the  exercise  price at grant  date.  The Company has not
         recognized  any  compensation  expense  under this method.  In the year
         ended December 31, 1996, the Company  adopted the reporting  disclosure
         requirements of SFAS No. 123,  Accounting for Stock-Based  Compensation
         which  requires  the  Company  to  disclose  the pro forma  effects  of
         accounting for stock-based  compensation using the fair value method as
         described in the accounting  requirements of SFAS No. 123. As permitted
         by SFAS No. 123, the Company will  continue to account for  stock-based
         compensation under APB Opinion No. 25.

         Had  compensation  cost for the  Company's  two stock option plans been
         determined  based on the fair value at the dates of awards  under those
         plans  consistent  with the method of SFAS No. 123, the  Company's  net
         income and income  per share  would have been  reduced to the pro forma
         amounts indicated below:
<TABLE>
<CAPTION>
                                                                                   For the Six
                                                                                   Months Ended        For the Years Ended
                                                                                     June 30,              December 31,
                                                                                       1997             1996            1995
                                                                                   -----------       -----------    -----------
<S>                                                          <C>                   <C>               <C>            <C>        
Net income:                                                  As reported........   $ 1,482,495       $ 3,012,643    $ 2,818,670

                                                             Pro forma..........   $ 1,444,742       $ 2,461,089    $ 2,370,020

Net income per common and common equivalent share:
  Primary                                                    As reported........   $    0.47         $    1.00      $     0.97
                                                             Pro forma..........   $    0.46         $    0.82      $     0.81

  Fully diluted                                              As reported........   $    0.47         $    0.99      $     0.97
                                                             Pro forma..........   $    0.45         $    0.81      $     0.81
   
  Weighted average fair value of options granted during the period..............   $    4.00         $    5.13      $     3.59
    
</TABLE>


                                      F-21

<PAGE>


   
Significant assumptions used to calculate the above fair value of the awards are
as follows:
    
<TABLE>
<CAPTION>

                                            1997               1996                 1995
                                     ------------------    -------------      ---------------
<S>                                     <C>                 <C>                 <C>
Risk free interest rate of return...       6.28%               6.44%               5.65%
Expected option life................     60 months           60 months           60 months
Expected volatility.................        16%                 14%                 15%
Expected dividends..................         0                   0                   0

</TABLE>


12.      BENEFITS

         During 1996, the Company established a 401(k) Savings Plan (the "401(k)
         Plan") for all  qualified  employees.  Substantially  all employees are
         eligible to participate in the 401(k) Plan following  completion of one
         year  of  service  and  attaining  age  21.  Vesting  in the  Company's
         contribution  accrues over four years at 25% each year. Pursuant to the
         401(k) Plan,  employees can contribute up to 15% of their  compensation
         to a maximum of $9,500 in 1996 and 1997. The Company contributes 50% of
         the employee  contribution,  up to 6% of  compensation.  The  Company's
         contribution  to the 401(k) Plan was  $38,113 for the six months  ended
         June 30, 1997 and $85,722 for the year ended  December  31,  1996.  The
         Company paid $5,350 for the first six months of 1997 and $4,861  during
         1996 to administer the 401(k) Plan.
   
13.      COMMITMENTS, CONTINGENT LIABILITIES AND RELATED PARTIES
    
         The Company, from time to time, may be a defendant in legal proceedings
         related to the conduct of its business.  Management, after consultation
         with legal counsel, believes that the liabilities, if any, arising from
         such  litigation  and claims will not be  material to the  consolidated
         financial statements.

         In the normal course of business,  the Bank has various commitments and
         contingent liabilities, such as customers' letters of credit (including
         standby letters of credit of $10,155,000,  $9,663,853 and $6,196,871 at
         June 30, 1997, December 31, 1996 and 1995, respectively), which are not
         reflected in the accompanying financial statements.  Standby letters of
         credit are conditional  commitments issued by the Bank to guarantee the
         performance of a customer to a third party. The credit risk involved in
         issuing  letters of credit is essentially  the same as that involved in
         extending loan facilities to customers.  In the judgment of management,
         the financial  position of the Company will not be affected  materially
         by the final outcome of any contingent liabilities and commitments.

         Office space and branch facilities are leased from a company affiliated
         with the chairman  under  separate  agreements  with the  Company.  The
         leases,  which expire in the year 2012,  provide for a combined  annual
         rental of $296,109  with annual  increases  based on  increases  in the
         Consumer Price Index.


                                      F-22

<PAGE>



         In February 1985, the Bank entered into an agreement with a partnership
         comprised of directors and  shareholders of the Bank to lease an office
         building for an initial term of 10 years with three renewal  options of
         five years  each,  requiring  annual  rentals of $96,000 in addition to
         real estate taxes during the extension periods.  The Bank has exercised
         its first five-year renewal option. The Bank subleases a portion of the
         office building.

         Future  minimum  payments  under  noncancelable  operating  leases with
         initial  terms of one year or more  consisted of the  following at June
         30, 1997.
<TABLE>
<CAPTION>

<S>                                                                                   <C>                 
1997...............................................................................   $            296,766
1998...............................................................................                515,797
1999...............................................................................                504,596
2000...............................................................................                408,260
2001...............................................................................                389,860
Thereafter.........................................................................              3,667,405
                                                                                        ------------------

                                                                                       $         5,782,684
                                                                                       ===================
</TABLE>


         Rental expense  included in occupancy  expense for all operating leases
         was  $270,940  for the six  months  ended June 30,  1997 and  $516,526,
         $510,285 and $390,157 for 1996, 1995 and 1994, respectively.

14.      INCOME TAXES

         The income tax provision consists of the following:
<TABLE>
<CAPTION>

                                      June 30,                             December 31,
                                   --------------- -------------------------------------------------------------
                                        1997              1996                 1995                 1994
                                   --------------- ------------------- -------------------- --------------------
                                       (Unaudited)
<S>                                    <C>            <C>                      <C>                 <C>          
   
Current...........................     $   988,473    $      1,509,401         $  1,167,398          $   968,970
Deferred..........................        (398,473)           (147,401)             (27,398)            (193,836)
                                         ---------     ---------------          -----------           ----------
Total.............................     $   590,000    $      1,362,000         $  1,140,000          $   775,134
                                           =======     ===============          ===========           ==========
    
</TABLE>




                                      F-23

<PAGE>



         Items  that gave  rise to  significant  portions  of the  deferred  tax
         accounts at June 30, 1997, December 31, 1996 and 1995 are as follows:
<TABLE>
<CAPTION>
   
                                                  June 30,                 December, 31
                                               ------------   --------------------------------
                                                     1997              1996           1995
                                               ------------   ----------------- ---------------
    
Deferred tax asset:                             (Unaudited)
<S>                                            <C>            <C>               <C>           
  Allowance for loan losses.............       $    847,297   $       590,257   $      427,997
  Deferred loan fees....................             63,900            63,900           89,012
  Other real estate.....................             73,344            73,344           89,324
  Goodwill amortization.................            171,266            72,150           20,358
  Unrealized loss on investment securities          446,406           503,885               --
  Other.................................             76,641            51,274           62,229
                                                  ---------     -------------    -------------
Total deferred tax asset................          1,678,804         1,354,810          688,920
Deferred tax liability:
  Property..............................           (267,275)         (284,275)        (269,671)
  Unrealized gain on investment securities              --                 --         (214,080)
                                                  ---------     -------------      ----------- 
Total deferred tax liability............           (267,275)         (284,275)        (483,751)
                                                  ---------     -------------      -----------
Net deferred tax asset..................       $  1,411,529    $    1,070,535     $    205,169
                                                  =========     =============      ===========

</TABLE>

         The  provision  for federal  income taxes for the six months ended June
         30,  1997 and for the years ended  December  31,  1996,  1995 and 1994,
         differs from that completed at the statutory rate as follows:
<TABLE>
<CAPTION>

                                                          June 30,                 Years Ended December 31,
                                                       -----------   ----------------------------------------------
                                                            1997           1996             1995            1994
                                                       -----------   -------------     -------------    -----------
                                                       (Unaudited)
<S>                                                    <C>           <C>               <C>              <C>        
Tax computed at the statutory rate..................   $   704,648   $   1,487,379     $   1,345,948    $   889,028
Increase in charge resulting from:
  State tax, net of federal benefit.................            --              --                --         33,785
  Goodwill amortization.............................        28,664          57,327            57,160         43,464
  Tax exempt interest (net).........................      (122,678)       (340,896)         (157,940)       (72,009)
  Other, net........................................       (20,634)        158,190          (105,168)      (119,134)
                                                        ----------   -------------      ------------     ----------
                                                         $ 590,000    $  1,362,000     $   1,140,000    $   775,134
                                                          ========     ===========      ============     ==========
</TABLE>




                                      F-24

<PAGE>



15.      EARNINGS PER SHARE

         Earnings  per common share and common  equivalent  share is computed by
         dividing  the net income by the  weighted  average  number of shares of
         common stock and common stock equivalents  outstanding during the year.
         Stock options  granted and  outstanding  have been considered to be the
         equivalent  of common  stock from the time of  issuance.  The number of
         common  shares was  increased  by the number of common  shares that are
         assumed to have been  purchased  with the proceeds from the exercise of
         the options  (treasury  stock method);  those purchases were assumed to
         have been made at the estimated  market price of the common stock,  but
         not to exceed  twenty  percent of the  outstanding  shares.  The market
         price of common shares is based either on an  independent  valuation of
         the Company's shares or on the price received on shares sold on or near
         the reporting dates.  Retroactive  recognition has been given to market
         values,  common  stock and common  stock  equivalents  outstanding  for
         periods  prior to the date of the  Company's  stock  dividend and stock
         split.
<TABLE>
<CAPTION>
                                                           For the Six
                                                          Months Ended                     For the Years Ended
                                                             June 30,                          December 31,
                                                        -----------------   ----------------------------------------------   
                                                               1997             1996            1995             1994
                                                        -----------------   ------------    -------------     ------------  

                                                           (Unaudited)
<S>                                                       <C>               <C>             <C>               <C>         
Assumptions:
  Net income for the period............................   $    1,482,495    $  3,012,643    $   2,818,670     $  1,839,655
                                                                                            
  Average common shares outstanding....................        2,915,789       2,831,693        2,709,464        1,890,792
Dilutive options outstanding to purchase equivalent shares       552,935         537,699          540,604          428,052
  Average exercise price per share.....................   $         8.31    $       8.08    $        6.42     $       5.13
                                                                                            
  Estimated average market value per common share -                                         
    for primary computation............................   $        14.19    $      11.96    $       10.28     $       7.86
  Estimated period-end market value per common share -                                      
    for fully diluted computation......................   $        15.67    $      13.33    $       10.28     $       7.86
Computation:                                                                                
  Application of assumed proceeds:                                                          
    Towards repurchase of outstanding common                                                
      shares at applicable market value................   $    4,596,913    $  4,346,654    $   3,471,962     $  2,196,232
  Adjustment of shares outstanding - primary:                                               
    Actual average shares..............................        2,915,789       2,831,693        2,709,464        1,890,792
    Net additional shares issuable.....................          228,987         174,283          202,854          148,666
                                                           -------------     -----------      -----------      -----------
    Adjusted shares outstanding........................        3,144,776       3,005,976        2,912,318        2,039,458
                                                           =============     ===========      ===========      ===========
  Adjustment of shares outstanding - fully diluted:                                         
    Actual average shares..............................        2,915,789       2,831,693        2,709,464        2,196,232
    Net additional shares issuable.....................          259,515         211,700          202,854          148,666
                                                           -------------     -----------      -----------      -----------
    Adjusted shares outstanding........................        3,175,304       3,043,393        2,912,318        2,039,458
                                                           =============     ===========      ===========      ===========
                                                                                            
  Earnings per common and common equivalent share                                           
    Primary............................................   $         0.47    $       1.00    $        0.97     $       0.90
    Fully diluted......................................   $         0.47    $       0.99    $        0.97     $       0.90
                                                                                            
                                                                                            
</TABLE>                                                   

                                      F-25

<PAGE>



16.      REGULATORY MATTERS

         The ability of the Bank to pay  dividends to the Company is  controlled
         by certain regulatory  restrictions.  Permission from the Office of the
         Comptroller  of the  Currency  ("OCC")  is  required  if the  total  of
         dividends  declared in a calendar  year exceeds the total of the Bank's
         net profits,  as defined by the  Comptroller,  for that year,  combined
         with its retained net profits of the two preceding years.

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

         Quantitative  measures  established  by  regulation  to ensure  capital
         adequacy  require the Bank to maintain  minimum amounts and ratios (set
         forth in the table below) of capital (as defined in the regulations) to
         total  adjusted  assets (as  defined),  and of  risk-based  capital (as
         defined) to risk- weighted assets (as defined). Management believes, as
         of June 30, 1997, that the Bank meets all applicable  capital  adequacy
         requirements.

         As of  June  30,  1997,  the  most  recent  notification  from  the OCC
         categorized the Bank as well capitalized under the regulatory framework
         for  prompt   corrective   action.  To  be  categorized  as  adequately
         capitalized,  the Bank must  maintain  minimum  Tier 1  Capital,  Total
         Risk-Based Capital and Leverage Ratios as set forth in the table.
<TABLE>
<CAPTION>
                                                                                                              To Be
                                                                                                        Well Capitalized
                                                                               Required for               Under Prompt
                                                                             Capital Adequacy           Corrective Action
                                                     Actual                      Purposes                  Provisions
                                                     ------                      --------                  ----------
                                               Amount         Ratio         Amount         Ratio         Amount       Ratio
                                               ------         -----         ------         -----         ------       -----
<S>                                          <C>              <C>        <C>              <C>        <C>             <C>   
At June 30, 1997
  Tier 1 Risk-Based Capital...............   $ 48,876,324     11.44 %    $ 16,040,672     4.00 %     $ 24,061,009     6.00 %
  Total Risk-Based Capital................     49,227,313     12.27        32,096,047     8.00         40,120,059    10.00
  Leverage................................     45,876,324      8.63        21,263,650     4.00         26,579,562     5.00  

At December 31, 1996
  Tier 1 Risk-Based Capital...............   $ 28,907,862      9.34 %    $ 12,380,480     4.00 %     $ 18,570,720     6.00 %
  Total Risk-Based Capital................     31,503,174     10.18        24,760,960     8.00         30,951,200    10.00
  Leverage................................     28,907,862      6.81        16,974,791     4.00         21,218,489     5.00

At December 31, 1995
  Tier 1 Risk-Based Capital...............   $ 18,063,305      8.26 %    $  8,750,160     4.00 %     $ 13,125,240     6.00 %
  Total Risk-Based Capital................     20,127,945      9.20        17,500,320     8.00         21,875,400    10.00
  Leverage................................     18,063,305      5.61        12,869,123     4.00         16,086,404     5.00

</TABLE>


                                      F-26

<PAGE>




17.      FAIR VALUE OF FINANCIAL INSTRUMENTS

         The  following  disclosure  of the  estimated  fair value of  financial
         instruments  is made in accordance  with the  requirements  of SFAS No.
         107,  Disclosures  about  Fair  Value  of  Financial  Instruments.  The
         estimated  fair value  amounts have been  determined  by the Bank using
         available market information and appropriate  valuation  methodologies.
         However,  considerable  judgment is  necessarily  required to interpret
         market data to develop the  estimates of fair value.  Accordingly,  the
         estimates  presented  herein  are  not  necessarily  indicative  of the
         amounts the Bank could realize in a current market exchange. The use of
         different market assumptions and/or estimation methodologies may have a
         material effect on the estimated fair value amounts.
<TABLE>
<CAPTION>

                                          June 30, 1997               December 31, 1996                December 31, 1995
                                   ----------------------------   --------------------------    -------------------------------
                                                     Estimated                     Estimated                        Estimated
                                      Carrying         Fair          Carrying        Fair          Carrying           Fair
                                       Amount          Value          Amount         Value           Amount           Value
                                       ------          -----          ------         -----           ------           -----

Assets:                                    (Unaudited)
<S>                                <C>             <C>            <C>             <C>            <C>              <C>           
  Cash and cash equivalents......  $ 37,837,834    $ 37,837,834   $ 21,806,758    $ 21,806,758   $  17,242,366    $ 17,242,366  
  Investment securities..........   150,580,632     150,580,632     95,581,384      95,581,384     147,008,896     147,008,896
  Loans receivable, net..........   363,705,188     364,593,216    295,500,668     293,777,592     183,633,631     187,037,088
Liabilities:                                                                      
  Demand deposits................   165,349,497     165,349,497    133,624,391     133,624,391     128,802,293     128,802,293
  Savings deposits...............    70,922,212      70,922,212     63,506,894      63,506,894      66,970,293      66,970,293
  Certificates of deposit........   231,122,030     231,156,590    188,855,620     191,448,487     139,475,210     140,877,573
  Federal Home Loan Bank                                                          
    advances.....................            --           --        10,000,000      10,000,000       8,000,000       8,000,000
  Loans payable..................            --           --         6,000,000       6,000,000              --              --
  Repurchase agreements..........    48,500,000      48,500,000      5,253,048       5,253,048              --              --
                                                                             
</TABLE>



         Cash and cash equivalents - For cash and cash equivalents, the carrying
         amount is a reasonable estimate of fair value.

         Investment  securities  - For  investment  securities,  fair values are
         based on quoted market prices,  dealer quotes and prices  obtained from
         independent pricing services.

         Loans  receivable  -  The  fair  value  was  estimated  by  discounting
         approximate  cash flows of the  portfolio  to achieve a current  market
         yield.

         Demand deposits, savings deposits, certificates of deposit and advances
         from the  Federal  Home Loan Bank - The fair value of demand  deposits,
         savings  deposits and  advances  from the Federal Home Loan Bank is the
         amount  payable  on demand at the  reporting  date.  The fair  value of
         certificates of deposit is estimated using rates currently  offered for
         deposits and advances of similar remaining maturities.

         Loan  payable - The fair value of the loan  payable is  estimated to be
         the amount  outstanding at the reporting date. The interest rate on the
         loan adjusts with changes in the prime lending rate.

         Repurchase  agreements - Securities sold under agreements to repurchase
         are  overnight  transactions,   therefore  the  carrying  amount  is  a
         reasonable estimate of fair value.

                                      F-27

<PAGE>




         Commitments  to extend  credit and letters of credit - The  majority of
         the Bank's  commitments  to extend  credit and letters of credit  carry
         current  market   interest   rates  if  converted  to  loans.   Because
         commitments  to extend  credit  and  letters  of credit  are  generally
         unassignable  by either the Bank or the borrower,  they only have value
         to the Bank and the borrower. The estimated fair value approximates the
         recorded deferred fee amounts, which are not significant.

         No adjustment was made to the entry-value interest rates for changes in
         credit  performing  commercial  loans and real  estate  loans for which
         there are no known  credit  concerns.  Management  segregates  loans in
         appropriate risk categories.  Management  believes that the risk factor
         embedded  in the  entry-value  interest  rates  along with the  general
         reserves  applicable to the performing  commercial and real estate loan
         portfolios  for which there are no known  credit  concerns  result in a
         fair valuation of such loans on an entry-value basis.

         The fair  value  estimates  presented  herein  are  based on  pertinent
         information  available to management as of June 30, 1997,  December 31,
         1996 and 1995.  Although  management  is not aware of any factors  that
         would  significantly  affect the  estimated  fair value  amounts,  such
         amounts  have not been  comprehensively  revalued for purposes of these
         consolidated  financial  statements  since June 30, 1997,  December 31,
         1996 and 1995,  and  therefore,  current  estimates  of fair  value may
         differ significantly from the amounts presented herein.

18.      INTEREST RATE RISK

         The  Company's   exposure  to  interest  rate  risk  results  from  the
         difference   in   maturities  on   interest-bearing   liabilities   and
         interest-earning  assets and the volatility of interest rates.  Because
         the Company's assets have a shorter maturity than its liabilities,  the
         Company's  earnings will tend to be negatively  affected during periods
         of declining interest rates.  Conversely,  this mismatch should benefit
         the  Company  during  periods  of  rising  interest  rates.  Management
         monitors the relationship  between the interest rate sensitivity of the
         Company's assets and liabilities.

19.      GUARANTEED PREFERRED BENEFICIAL INTEREST IN SUBORDINATED DEBT

         On March 17,  1997,  Sun  Capital  Trust  (the  "Trust"),  a  statutory
         business  trust created under Delaware law, that is a subsidiary of the
         Company,  issued $25 million,  9.85% Preferred  Securities  ("Preferred
         Securities") with a stated value and liquidation  preference of $25 per
         share. This Trust's  obligations under the Preferred  Securities issued
         are fully and unconditionally  guaranteed by the Company.  The proceeds
         from the sale of the Preferred Securities of the Trust were utilized by
         the  Trust  to  invest  in $25  million  of 9.85%  Junior  Subordinated
         Debentures  (the  "Debentures")  of the  Company.  The  Debentures  are
         unsecured  and rank  subordinate  and junior in right of payment to all
         indebtedness,   liabilities  and   obligations  of  the  Company.   The
         Debentures  represent  the sole  assets of the Trust.  Interest  on the
         Preferred  Securities is cumulative  and payable  quarterly in arrears.
         The Company has the right to optionally  redeem the Debentures prior to
         the  maturity  date of March 31, 2027,  on or after March 31, 2002,  at
         100%  of  the  stated  liquidation  amount,  plus  accrued  and  unpaid
         distributions,  if any, to the redemption  date. Upon the occurrence of
         certain events,  the Company may redeem in whole,  but not in part, the
         Debentures prior to March 31, 2002. Proceeds from any redemption of the
         Debentures  would  cause  a  mandatory   redemption  of  the  Preferred
         Securities and the common  securities  having an aggregate  liquidation
         amount equal to the principal amount of the Debentures redeemed.


                                      F-28

<PAGE>



         On  April  9,  1997,  the  underwriters  for the  Preferred  Securities
         exercised  their  right to  purchase an  additional  $3,750,000  of the
         Preferred  Securities  on the same terms as the  original  issuance  to
         cover  over-allotments.  The  proceeds  from the sale of the  Preferred
         Securities  were  utilized  by the  Trust to invest  in  $3,750,000  of
         Debentures of the Company.
   
         The  Trust  is  a  wholly-owned  subsidiary  of  the  Company,  has  no
         independent  operations and issued securities that contained a full and
         unconditional guarantee of its parent, the Company.
    
20.      ACQUISITIONS (UNAUDITED)

         On July 24,  1997,  the Bank  purchased  three  branches  from  Oritani
         Savings Bank.  The Bank acquired  approximately  $33,922,000 of deposit
         liabilities plus $144,000 of accrued interest,  $547,000 of real estate
         and  equipment  and  $180,000  in cash.  The  Bank  paid a  premium  of
         $2,151,000, which is being amortized over seven years.

         On June 5, 1997,  the Bank entered  into a branch  purchase and deposit
         assumption  agreement  with The Bank of New York  ("BNY"),  whereby the
         Bank will assume certain deposits  liabilities of eleven branch offices
         from BNY. At June 30, 1997, the branches had deposits of  approximately
         $177  million.  In addition,  the Bank will acquire  approximately  $29
         million of loans as well as property and  equipment  pertaining  to the
         branches.  The  transaction  is expected to be  completed in the fourth
         quarter of 1997. The agreement is subject to raising additional capital
         and regulatory approval.


                                      F-29

<PAGE>



21.      CONDENSED FINANCIAL INFORMATION OF PARENT COMPANY
<TABLE>
<CAPTION>

Condensed Statements of Financial Condition                          June 30                 December 31,
                                                                  ------------    ---------------------------------
                                                                      1997             1996              1995
                                                                  ------------    ---------------     -------------
                                                                   (Unaudited)
<S>                                                               <C>              <C>                <C>          
   
Assets
Cash..........................................................    $    498,887     $      27,187      $     159,205
Investments...................................................       1,200,000                --                 --
Investments in subsidiaries...................................      54,567,601        33,294,851         24,463,659
Office property and equipment.................................              --                --              9,756
Accrued interest and other assets.............................       1,554,389            95,417             38,176
                                                                     ---------       -----------       ------------

Total.........................................................    $ 57,820,877     $  33,417,455      $  24,670,796
                                                                   ===========      ============       ============

Liabilities and Shareholders' Equity
Loans payable.................................................    $         --     $   6,000,000      $          --
Accrued interest payable......................................              --             2,879                 --
Guaranteed preferred beneficial interest in subordinated debt.      28,750,000                --                 --
Shareholders' equity..........................................      29,070,877        27,414,576         24,670,796
                                                                    ----------      ------------       ------------
Total.........................................................    $ 57,820,877     $  33,417,455      $  24,670,796
                                                                   ===========      ============       ============
    
</TABLE>

<TABLE>
<CAPTION>

Condensed Statements of Income
                                                                     Six Months Ended
                                                                          June 30,                    Years Ended December 31,
                                                                --------------------------    ------------------------------------- 
                                                                     1997           1996          1996        1995          1994
                                                                -----------     ----------    ----------  -----------    ----------
                                                                         (Unaudited)
<S>                                                             <C>             <C>           <C>         <C>            <C>       
Net interest (expense) ........................................ $  (111,295)         $ 498       $(1,888)  $       --      $(27,045)
Other income...................................................          --             --        15,909       12,278         7,200
Expenses.......................................................   ( 851,384)       (11,043)      (16,271)     (27,025)       (8,090)
                                                                  --------       ---------     ---------   ----------     ---------

(Loss) before equity in undistributed
  income of subsidiaries and income tax expense................    (962,679)       (10,545)        (2,250)    (14,747)      (27,935)
Equity in undistributed income of subsidiaries.................   2,445,174      1,403,016      3,014,893   2,833,417     1,877,590
Income tax expense.............................................          --             --             --          --       (10,000)
                                                                  ---------      ---------     ----------  ----------     ---------
Net income..................................................... $ 1,482,495     $1,392,471    $ 3,012,643 $ 2,818,670    $1,839,655
                                                                 ==========      =========     ==========  ==========     =========
</TABLE>




                                      F-30

<PAGE>
<TABLE>
<CAPTION>
Condensed Statements of Cash Flows                           Six Months Ended
                                                                  June 30,                        Years Ended December 31,
                                                          --------------------------    -----------------------------------------
                                                               1997         1996           1996            1995           1994
                                                          -----------    -----------    -----------    -----------    -----------
Operating activities:                                            (Unaudited)

<S>                                                       <C>            <C>            <C>            <C>            <C>        
  Net income ............................................ $ 1,482,495    $ 1,392,470    $ 3,012,643    $ 2,818,670    $ 1,839,655
  Adjustments to reconcile net income to net cash
   (used in) provided by operating activities:
    Depreciation and amortization .......................        --            4,181          9,756          8,360          4,486
    Undistributed income of subsidiaries ................  (2,445,174)    (1,403,016)    (3,014,893)    (2,833,417)    (1,877,590)
    Tax benefit from exercise of non-qualified stock
      options (net) .....................................        --             --         (110,000)          --             --
    Changes in assets and liabilities which provided
     (used) cash:
      Accrued interest and other assets .................  (1,458,974)         6,782        (57,241)         9,665         (9,701)
      Accounts payable and accrued expenses .............       2,877           --            2,879           --             --
                                                           ----------      ---------      ---------        -------      ---------
             Net cash provided by (used in) operating
              activities ................................  (2,424,530)           417       (156,856)         3,278        (43,150)
                                                           ----------     ----------     ----------     ----------     ----------
Investing activities:
  Purchases of investment securities available for sale    (1,200,000)          --             --             --             --
  Proceeds from maturities of investment securities .....        --             --             --             --        2,000,000
  Purchase price of acquisitions, net of cash received ..        --             --             --             --       (7,801,950)
  Purchase of bank properties and equipment .............        --             --             --             --          (20,904)
  Dividend from subsidiary ..............................     150,000           --             --             --        1,400,000
  Advances to subsidiary ................................ (18,866,000)    (1,100,000)    (7,100,000)    (1,700,000)    (1,200,000)
                                                          -----------     ----------     ----------     ----------     ----------
           Net cash used in investing activities ........ (19,916,000)    (1,100,000)    (7,100,000)    (1,700,000)    (5,622,854)
                                                          -----------     ----------     ----------     ----------     ----------
Financing activities:
  Net borrowings under line of credit agreement .........        --             --        6,000,000           --        4,500,000
  Repayments of short-term borrowings ...................  (6,000,000)          --             --             --       (4,500,000)
  Exercise of stock options .............................      29,560      1,009,446      1,126,984        605,358          3,393
  Proceeds from issuance of guaranteed beneficial
   interest in subordinated debt ........................  28,750,000           --             --             --             --
  Proceeds from issuance of common stock ................      35,793           --             --          260,000      6,421,877
  Payment for fractional interests resulting from stock
     dividend ...........................................      (3,123)          --           (2,146)          --             --
                                                           ----------      ---------     ----------     ----------     ----------
           Net cash provided by financing activities ....  22,812,230      1,009,446      7,124,838        865,358      6,425,270
                                                           ----------      ---------     ----------     ----------     ----------
(Decrease) increase in cash .............................     471,700        (90,137)      (132,018)      (831,364)       759,266
Cash, beginning of period ...............................      27,187        159,205        159,205        990,569        231,303
                                                           ----------      ---------     ----------     ----------     ----------
Cash, end of period...................................... $   498,887    $    69,068    $   27,187     $   159,205    $   990,569
                                                           ==========      =========     =========      ==========     ==========
</TABLE>




                                      F-31
<PAGE>

===================================================  ===========================

   
No ^ dealer,  salesperson or other  individual has
been authorized ^ to give any information or to             ^900,000 Shares
make any ^ representations  not contained in this
^ Prospectus in connection with the offering 
covered by this  Prospectus.  If given or made,
such  information  or ^  representations  must not
be relied upon as having been authorized  by the ^
Company  or the  Underwriters.  This 
Prospectus  does not constitute an offer to sell or
a solicitation  of any offer to buy ^, the Common              [Logo]
Shares in any  jurisdiction  where,  or to any
 person to whom it is  unlawful to make such 
offer or  solicitation.  Neither the delivery of this
^ Prospectus nor any sale made hereunder shall,
under any circumstances,  create ^ an 
implication that there has not been any change               SUN BANCORP, INC.
in the affairs of the Company  since the date
hereof.                                                        Common Stock  
    

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

                TABLE OF CONTENTS
                                                            -------------------
                                              Page
                                              ----
                                                            P R O S P E C T U S
                                                                 
Prospectus Summary............................. 3           
Selected Consolidated Financial Data........... 6           -------------------
Recent Developments............................ 7
Risk Factors...................................11
Use of Proceeds................................16
Oritani and Bank of New York
   Branch Purchases............................16
Capitalization.................................19
Price Range of Common Shares;
  Dividends....................................20                Advest, Inc.
    
Management's Discussion and Analysis
  of Financial Condition and Results
   
  of Operations................................21
Business of the Company........................46
Management.....................................51
Security Ownership of Certain
  Beneficial Owners and Management.............57                 ^, 1997
Supervision and Regulation.....................57
Description of the Capital Stock...............61
Shares Eligible for Future Sale................62
Underwriting...................................63
Validity of Securities.........................64
Experts........................................65
Available Information..........................65
Financial Statements .........................F-1
                                               
    

===================================================  ===========================
<PAGE>




                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13. Other Expenses of Issuance and Distribution

         Registration Fees.....................................    $     6,000
*        Legal Services........................................        100,000
*        Printing and Engraving................................         25,000
         Nasdaq Listing Fees...................................         20,000
*        Accounting Fees.......................................         75,000
*        Miscellaneous.........................................          4,000
                                                                       -------
*        TOTAL.................................................       $230,000
                                                                       =======
*        Estimated

Item 16. Exhibits and Financial Statement Schedules:

                  The financial  statements  and exhibits  filed as part of this
                  Registration Statement are as follows:
   
                   (a)     List of Exhibits:

                  1.1      Form of Underwriting Agreement.
                  3.1      Articles of Incorporation of Sun Bancorp, Inc. *
                  3.2      Bylaws of Sun Bancorp, Inc. *
                  4.1      Common Security Specimen.*
                  5.1      Opinion of Malizia, Spidi, Sloane, & Fisch, P.C.
                 10.1      Employment Agreement with Adolph F. Calovi. **
                 10.2      Lease Agreement with Vineland Construction Company
                 23.1      Consent of Deloitte & Touche LLP.
                 23.2      Consent of Malizia, Spidi, Sloane & Fisch, P.C. 
                             (included in Exhibit 5.1).

                  (b)      Financial Statements Schedules***

    
- -------------------
*    Incorporated  by reference to the  registrant's  Registration  Statement on
     Form 10, file no. 0-20957.

**   Incorporated  by reference to the  registrant's  Registration  Statement on
     Form S-1, file no. 333- 21903.

***  All  schedules  are omitted  because they are not required or applicable or
     the required  information is shown in the financial statements or the notes
     thereto.





<PAGE>



                                   SIGNATURES
   
         Pursuant to the requirements of the Securities Act of 1933, as amended,
the  registrant has duly caused this amendment to be signed on its behalf by the
undersigned,  thereunto duly authorized, in Vineland, New Jersey, on October 22,
1997.

                                       SUN BANCORP, INC.



                                       By: /s/ Adolph F. Calovi
                                           -------------------------------------
                                           Adolph F. Calovi
                                           President and Chief Executive Officer
                                           (Duly Authorized Representative)




         Pursuant to the requirements of the Securities Act of 1933, as amended,
this amendment has been signed below by the following  persons in the capacities
indicated on October 22, 1997.
    
<TABLE>
<CAPTION>

<S>                                                 <C>

/s/ Adolph F. Calovi                                 /s/ Bernard A. Brown
- -----------------------------------------------     ---------------------------------------
Adolph F. Calovi                                     Bernard A. Brown
President, Chief Executive Officer and Director      Chairman of the Board
(Principal Executive Officer)



/s/ Sidney R. Brown                                  /s/ Philip W. Koebig, III
- -----------------------------------------------     ---------------------------------------
Sidney R. Brown                                      Philip W. Koebig, III
Treasurer, Secretary and Director                    Executive Vice President and Director



/s/ Peter Galetto, Jr.                               /s/ Anne E. Koons
- -----------------------------------------------     ---------------------------------------
Peter Galetto, Jr.                                   Anne E. Koons
Director                                             Director



/s/ Robert F. Mack
- -----------------------------------------------     
Robert F. Mack
Senior Vice President and Chief Financial Officer
(Principal Financial and Accounting Officer)


</TABLE>






                                   Exhibit 1.1

                         Form of Underwriting Agreement
<PAGE>
                                   [ ] Shares
               (plus [ ] Shares to cover over-allotments, if any)


                              SUN BANCSHARES, INC.
                     COMMON STOCK, PAR VALUE $1.00 PER SHARE


                             UNDERWRITING AGREEMENT



                                                              October ___, 1997


ADVEST, INC.
As Representative (the "Representative")
 of the Several Underwriters
Named in Schedule I hereto
c/o Advest, Inc.
One Rockefeller Plaza, 20th Floor
New York, New York  10020

Dear Sirs and Mesdames:

                  Sun Bancorp,  Inc., a New Jersey  corporation (the "Company"),
proposes,  subject to the terms and  conditions  stated  herein,  to sell to the
several  Underwriters  named in  Schedule  I  hereto  (the  "Underwriters"),  an
aggregate of [ ] shares (the "Firm Shares") of the Company's  common stock,  par
value $1.00 per share (the "Common Stock").

                  In addition,  in order to cover over-allotments in the sale of
the Firm Shares, the Underwriters may, at the Underwriters' election and subject
to the terms and conditions stated herein, purchase ratably in proportion to the
amounts set forth opposite their respective names in Schedule I hereto,  up to [
] additional  shares of Common Stock from the Company (such additional shares of
Common Stock,  the "Optional  Shares").  The Firm Shares and the Optional Shares
are referred to collectively as the "Shares."

                  As part of the  offering  of [ ] Firm Shares  contemplated  by
this Agreement,  Advest,  Inc.  ("Advest") has agreed to reserve out of the Firm
Shares set forth opposite its name on Schedule I hereto,  up to [ ] Shares,  for
sale to the  Company's  employees,  officers and  directors  (collectively,  the
"Participants"),  as  set  forth  in the  Prospectus  in  the  section  entitled
"Underwriting"  (the "Directed Share Program").  The Shares to be sold by Advest
pursuant to the Directed Share Program (the  "Directed  Shares") will be sold by
Advest  pursuant to this Agreement [at the public  offering price] [at the price
specified in the  Prospectus].  [Any  Directed  Shares not orally  confirmed for
purchase by any Participants by the end of the first business day


<PAGE>



after the date on which this Agreement is executed will be offered to the public
by Advest as set forth in the Prospectus.]

                  The Company,  intending to be legally bound,  hereby  confirms
its agreement with the Underwriters as follows:

                  1.  Representations and Warranties of the Company. The Company
represents and warrants to, and agrees with, each of the Underwriters that:

                           (a)      A registration statement on Form S-1 (File
No. 333-________) with respect to the Shares,  including a prospectus subject to
completion,  has been filed by the  Company  with the  Securities  and  Exchange
Commission (the "Commission")  under the Securities Act of 1933, as amended (the
"Act"), and one or more amendments to such registration  statement may have been
so filed. After the execution of this Agreement,  the Company will file with the
Commission  either  (i) if such  registration  statement,  as it may  have  been
amended,  has become  effective  under the Act and  information has been omitted
therefrom in  accordance  with Rule 430A under the Act, a prospectus in the form
most recently included in an amendment to such registration statement (or, if no
such amendment shall have been filed, in such registration  statement) with such
changes or  insertions  as are required by Rule 430A or permitted by Rule 424(b)
under the Act and as have been  provided to and approved by the  Representative,
or (ii) if such  registration  statement,  as it may have been amended,  has not
become  effective  under the Act, an amendment to such  registration  statement,
including a form of prospectus,  a copy of which  amendment has been provided to
and approved by the Representative prior to the execution of this Agreement.  As
used  in  this  Agreement,   the  term   "Registration   Statement"  means  such
registration  statement,  as  amended  at the  time  when it was or is  declared
effective,  including  (A) all  financial  statements,  schedules  and  exhibits
thereto,  (B) all  documents  (or portions  thereof)  incorporated  by reference
therein,  and (C) any information  omitted therefrom pursuant to Rule 430A under
the Act and  included  in the  Prospectus  (as  hereinafter  defined);  the term
"Preliminary Prospectus" means each prospectus subject to completion included in
such registration statement or any amendment or post-effective amendment thereto
(including  the  prospectus  subject  to  completion,  if any,  included  in the
Registration  Statement at the time it was or is declared effective),  including
all documents (or portions thereof)  incorporated by reference therein;  and the
term "Prospectus" means the prospectus first filed with the Commission  pursuant
to Rule 424(b)  under the Act or, if no  prospectus  is required to be so filed,
such term means the prospectus included in the Registration Statement, in either
case,  including all documents (or portions  thereof)  incorporated by reference
therein.  As used herein, any reference to any statement or information as being
"made," "included," "contained," "disclosed" or "set forth" in any

                                      - 2 -

<PAGE>



Preliminary Prospectus,  a Prospectus or any amendment or supplement thereto, or
the  Registration   Statement  or  any  amendment   thereto  (or  other  similar
references) shall refer both to information and statements actually appearing in
such document as well as information  and statements  incorporated  by reference
therein.

                           (b)      No order preventing or suspending the use of
any  Preliminary  Prospectus  has been issued and no proceeding for that purpose
has been instituted or threatened by the Commission or the securities  authority
of any state or other  jurisdiction.  If the  Registration  Statement has become
effective  under the Act,  no stop order  suspending  the  effectiveness  of the
Registration Statement or any part thereof has been issued and no proceeding for
that  purpose has been  instituted  or  threatened  or, to the  knowledge of the
Company, contemplated by the Commission or the securities authority of any state
or other jurisdiction.

                           (c)      When any Preliminary Prospectus was filed
with the Commission it contained all statements required to be stated therein in
accordance with, and complied in all material respects with the requirements of,
the Act and the rules and  regulations  of the Commission  thereunder.  When the
Registration  Statement or any amendment  thereto was or is declared  effective,
and at each Time of Delivery (as hereinafter defined), it (i) contained and will
contain all  statements  required to be stated  therein in accordance  with, and
complied or will comply in all material  respects with the  requirements of, the
Act and the rules and regulations of the Commission  thereunder and (ii) did not
and will not include any untrue  statement  of a material  fact or omit to state
any material fact necessary to make the statements therein not misleading.  When
the  Prospectus  or any  amendment  or  supplement  thereto  is  filed  with the
Commission  pursuant to Rule 424(b) (or, if the  Prospectus or such amendment or
supplement is not required to be so filed,  when the  Registration  Statement or
the amendment thereto  containing such amendment or supplement to the Prospectus
was or is declared effective) and at each Time of Delivery,  the Prospectus,  as
amended or  supplemented  at any such time,  (i)  contained and will contain all
statements  required to be stated  therein in accordance  with,  and complied or
will comply in all material  respects with the  requirements of, the Act and the
rules and regulations of the Commission thereunder and (ii) did not and will not
include any untrue  statement  of a material  fact or omit to state any material
fact  necessary  in order to make the  statements  therein,  in the light of the
circumstances  under  which  they  were  made,  not  misleading.  The  foregoing
provisions of this paragraph (c) do not apply to statements or omissions made in
the  Registration  Statement or any amendment  thereto or the  Prospectus or any
amendment or supplement  thereto in reliance upon and in conformity with written
information furnished to the Company by any Underwriter through you specifically
for  use  therein.  It is  understood  that  the  statements  set  forth  in the
Registration

                                      - 3 -

<PAGE>



Statement  or any  amendment  thereto  or the  Prospectus  or any  amendment  or
supplement  thereto  (W)  in  the  last  paragraph  of  the  cover  page  of the
Prospectus,  (X) on the inside  cover page with  respect  to  stabilization  and
passive  market  making,  and (Y) in the [ ]1, [ ]2 and [ ]3 paragraphs  and the
list of Underwriters under the section entitled  "Underwriting,"  constitute the
only  written  information  furnished  to the  Company  by or on  behalf  of any
Underwriter  through you specifically  for use in the Registration  Statement or
any amendment thereto or the Prospectus and any amendment or supplement thereto,
as the case may be.

                           (d)      There are no legal or governmental
proceedings   pending  or  threatened  to  which  the  Company  or  any  of  its
subsidiaries  is a party or to which any of the properties of the Company or any
subsidiary  is subject that are  required to be  described  in the  Registration
Statement  or  the  Prospectus  and  are  not  so  described  or  any  statutes,
regulations,  contracts or other  documents that are required to be described in
the  Registration  Statement or the Prospectus or to be filed as exhibits to the
Registration Statement that are not described or filed as required.

                           (e)      Each of the Company and its subsidiaries has
been  duly  incorporated,  is  validly  existing  as a  corporation  or  banking
association in good standing under the laws of its jurisdiction of incorporation
and has full  power  and  authority  (corporate  and  other) to own or lease its
properties and conduct its business as described in the Prospectus.  The Company
is duly registered  under the Bank Holding Company Act of 1956, as amended.  The
Company has full power and  authority  (corporate  and other) to enter into this
Agreement and to perform its obligations hereunder.  Each of the Company and its
subsidiaries is duly qualified to transact business as a foreign corporation and
is in good standing under the laws of each other  jurisdiction  in which it owns
or  leases  properties,  or  conducts  any  business,  so  as  to  require  such
qualification,  except where the failure to so qualify would not have a material
adverse effect on the financial  position,  results of operations or business of
the Company and its subsidiaries taken as a whole.

- --------
1    Insert  number of  paragraph  included  in the  section  of the  Prospectus
     entitled "Underwriting" regarding selling concessions.
2    Insert  number of  paragraph  included  in the  section  of the  Prospectus
     entitled "Underwriting" regarding sales to discretionary accounts.
3    Insert  number of  paragraph  included  in the  section  of the  Prospectus
     entitled "Underwriting" regarding stabilization.

                                      - 4 -

<PAGE>



                           (f)      The   Company's   authorized,   issued  and
outstanding  capital stock is as disclosed in the Prospectus.  All of the issued
shares of capital stock of the Company,  have been duly  authorized  and validly
issued,  are fully paid and nonassessable and conform to the descriptions of the
Common Stock contained in the  Prospectus.  None of the issued shares of capital
stock of the Company or any of its  subsidiaries  has been issued or is owned or
held in  violation of any  statutory  (or to the  knowledge of the Company,  any
other) preemptive rights of shareholders, and no person or entity (including any
holder  of   outstanding   shares  of  capital  stock  of  the  Company  or  its
subsidiaries) has any statutory (or to the knowledge of the Company,  any other)
preemptive  or other  rights to  subscribe  for any of the  Shares.  None of the
capital stock of the Company has been issued in violation of applicable  federal
or state securities laws.

                           (g)      All of the issued shares of capital stock of
each subsidiary have been duly authorized and validly issued, are fully paid and
nonassessable  and  are  owned  beneficially  by  the  Company  or  one  of  its
subsidiaries, free and clear of all liens, security interests, pledges, charges,
encumbrances,  defects,  shareholders' agreements,  voting agreements,  proxies,
voting  trusts,  equities  or claims of any  nature  whatsoever.  Other than the
outstanding capital stock of Sun National Bank and the equity securities held in
the investment  portfolios of the Company and such subsidiaries (the composition
of which is not materially  different than the  disclosures in the Prospectus as
of specific  dates),  the Company  does not own,  directly  or  indirectly,  any
capital  stock  or other  equity  securities  of any  other  corporation  or any
ownership interest in any partnership, joint venture or other association.

                           (h)      Except as disclosed in the Prospectus, there
are no  outstanding  (i)  securities or obligations of the Company or any of its
subsidiaries  convertible  into or  exchangeable  for any  capital  stock of the
Company  or any  of its  subsidiaries,  (ii)  warrants,  rights  or  options  to
subscribe for or purchase from the Company or any of its  subsidiaries  any such
capital stock or any such convertible or exchangeable  securities or obligations
or (iii)  obligations  of the  Company or any of its  subsidiaries  to issue any
shares of capital  stock,  any such  convertible or  exchangeable  securities or
obligations, or any such warrants, rights or options.

                           (i)      Since  the   respective  dates  as  of which
information  is given in the  Registration  Statement  and the  Prospectus,  (i)
neither the Company nor any of its  subsidiaries has incurred any liabilities or
obligations,  direct or contingent, or entered into any transactions, not in the
ordinary  course  of  business,  that  are  material  to  the  Company  and  its
subsidiaries, (ii) the Company has not purchased any of its outstanding capital

                                      - 5 -

<PAGE>



stock or declared,  paid or otherwise made any dividend or  distribution  of any
kind on its  capital  stock,  (iii) there has not been any change in the capital
stock,  long-term  debt  or  short-term  debt  of  the  Company  or  any  of its
subsidiaries,  and (iv) there has not been any material  adverse change,  or any
development involving a prospective material adverse change, in or affecting the
financial  position,  results of  operations  or business of the Company and its
subsidiaries,  in each case other than as  disclosed in or  contemplated  by the
Prospectus.

                           (j)      There  are  no  contracts,  agreements   or
understandings between the Company and any person granting such person the right
to require  the  Company  to file a  registration  statement  under the Act with
respect to any securities of the Company owned or to be owned by such person or,
requiring the Company to include such  securities in the  securities  registered
pursuant to the  Registration  Statement (or any such right has been effectively
waived) or requiring the  registration  of any securities  pursuant to any other
registration statement filed by the Company under the Act. Neither the filing of
the Registration Statement nor the offering or sale of Shares as contemplated by
this  Agreement  gives any  security  holder of the  Company  any  rights for or
relating to the  registration of any shares of Common Stock or any other capital
stock of the Company, except such as have been satisfied or waived.

                           (k)      Neither  the  Company  nor  any  of   its
subsidiaries  is, or with the  giving of notice or passage of time or both would
be, in violation of its Articles of  Incorporation or Bylaws or in default under
any indenture, mortgage, deed of trust, loan agreement, lease or other agreement
or instrument to which the Company or any of its  subsidiaries  is a party or to
which any of their respective properties or assets are subject.

                           (l)      The Company and its subsidiaries  have  good
and marketable title in fee simple to all real property,  if any, and good title
to all  personal  property  owned by them,  in each  case  free and clear of all
liens,  security  interests,  pledges,  charges,  encumbrances,   mortgages  and
defects,  except such as are  disclosed in the  Prospectus  or such as would not
have a material adverse effect on the financial position,  results of operations
or  business of the  Company  and its  subsidiaries  taken as a whole and do not
interfere  with  the use made or  proposed  to be made of such  property  by the
Company and its  subsidiaries;  and any real property and  buildings  held under
lease by the Company or any of its subsidiaries are held under valid, subsisting
and enforceable  leases, with such exceptions as are disclosed in the Prospectus
or are not  material  and do not  interfere  with the use made or proposed to be
made of such property and buildings by the Company or any subsidiary.


                                      - 6 -

<PAGE>



                           (m)      The  Company  does not  require any consent,
approval,  authorization,  order or  declaration  of or from,  or  registration,
qualification  or  filing  with,  any  court or  governmental  agency or body in
connection with the sale of the Shares or the  consummation of the  transactions
contemplated by this Agreement,  except the registration of the Shares under the
Act (which,  if the  Registration  Statement is not  effective as of the time of
execution  hereof,  shall be obtained as provided in this Agreement) and such as
may be required by the National  Association  of Securities  Dealers,  Inc. (the
"NASD") or under state securities or blue sky laws in connection with the offer,
sale and distribution of the Shares by the Underwriters.

                           (n)      Other  than  as disclosed in the Prospectus,
there is no litigation,  arbitration,  claim, proceeding (formal or informal) or
investigation  (including without  limitation,  any bank regulatory  proceeding)
pending or, to the Company's  knowledge,  threatened in which the Company or any
of its subsidiaries is a party or of which any of their respective properties or
assets are the subject  which,  if  determined  adversely  to the Company or any
subsidiary,  would  individually  or in the  aggregate  have a material  adverse
effect on the  financial  position,  results of  operations  or  business of the
Company  and its  subsidiaries  taken as a whole.  Neither  the  Company nor any
subsidiary is in violation of, or in default with respect to, any law,  statute,
rule,  regulation,  order,  judgment  or  decree,  except  as  described  in the
Prospectus or such as do not and will not  individually or in the aggregate have
a material  adverse effect on the financial  position,  results of operations or
business of the Company and its  subsidiaries  taken as a whole, and neither the
Company nor any  subsidiary is required to take any action in order to avoid any
such violation or default.

                           (o)      Deloitte & Touche  LLP, which  has certified
certain  financial  statements of the Company and its consolidated  subsidiaries
included in the  Registration  Statement  and the  Prospectus,  are  independent
public  accountants  as required by the Act, the Exchange Act and the respective
rules and regulations of the Commission thereunder.

                           (p)      The  consolidated  financial  statements and
schedules  (including  the related  notes) of the  Company and its  consolidated
subsidiaries   included  or  incorporated  by  reference  in  the   Registration
Statement,  the Prospectus  and/or any  Preliminary  Prospectus were prepared in
accordance with generally accepted accounting  principles  consistently  applied
throughout the periods  involved and fairly  present the financial  position and
results of operations  of the Company and its  subsidiaries,  on a  consolidated
basis, at the dates and for the periods  presented.  The selected financial data
and  operating  and  statistical   information  set  forth  under  the  captions
"Summary,"   "Selected   Consolidated   Financial   Data,"  "Use  of  Proceeds,"
"Capitalization," "Business of the

                                      - 7 -

<PAGE>



Company,"  "Management" and  "Management's  Discussion and Analysis of Financial
Condition and Results of Operations" in the Prospectus  fairly  present,  on the
basis stated in the Prospectus,  the information included therein, and have been
compiled on a basis  consistent  with that of the audited  financial  statements
included in the  Registration  Statement.  The  supporting  notes and  schedules
included in the Registration  Statement,  the Prospectus  and/or any Preliminary
Prospectus fairly state in all material respects the information  required to be
stated  therein in relation to the financial  statements  taken as a whole.  The
unaudited interim consolidated  financial statements included or incorporated by
reference  in the  Registration  Statement  comply  as to form  in all  material
respects with the applicable accounting requirements of Rule 10-01 of Regulation
S-X under the Act.

                           (q)      This  Agreement  has  been  duly authorized,
executed  and  delivered  by the Company  and,  assuming  due  execution  by the
Representative of the Underwriters,  constitutes the valid and binding agreement
of the Company  enforceable  against the Company in  accordance  with its terms,
subject, as to enforcement, to applicable bankruptcy, insolvency, reorganization
and moratorium  laws and other laws relating to or affecting the  enforcement of
creditors'  rights generally and to general  equitable  principles and except as
the  enforceability of rights to indemnity and contribution under this Agreement
may be limited under applicable  securities laws or the public policy underlying
such laws.

                           (r)     The sale of the Shares and the performance of
this Agreement and the consummation of the transactions herein contemplated will
not (with or without  the  giving of notice or the  passage of time or both) (i)
conflict with or violate any term or provision of the articles of  incorporation
or bylaws or other  organizational  documents of the Company or any  subsidiary,
(ii) result in a breach or  violation of any of the terms or  provisions  of, or
constitute  a default  under,  any  indenture,  mortgage,  deed of  trust,  loan
agreement,  lease or other  agreement or  instrument to which the Company or any
subsidiary is a party or to which any of their  respective  properties or assets
is subject,  (iii) conflict with or violate any law, statute, rule or regulation
or any order,  judgment  or decree of any court or  governmental  agency or body
having  jurisdiction  over  the  Company  or any  subsidiary  or  any  of  their
respective properties or assets or (iv) result in a breach, termination or lapse
of the corporate  power and authority of the Company or any subsidiary to own or
lease and operate  their  respective  assets and  properties  and conduct  their
respective business as described in the Prospectus.

                           (s)      When  the  Shares  to be sold by the Company
hereunder have been duly delivered  against payment  therefor as contemplated by
this Agreement, the Shares will be validly issued, fully paid and nonassessable,
and the holders thereof will not be

                                      - 8 -

<PAGE>



subject  to  personal  liability  solely by reason of being  such  holders.  The
certificates representing the Shares are in proper legal form under, and conform
in all respects to the requirements of, the New Jersey Business  Corporation Act
and the requirements of the NASD.

                           (t)      The Company has not distributed and will not
distribute any offering material in connection with the offering and sale of the
Shares other than the  Registration  Statement,  a Preliminary  Prospectus,  the
Prospectus and other material, if any, permitted by the Act.

                           (u)      Neither the Company nor any of its officers,
directors  or  affiliates  has (i) taken,  directly  or  indirectly,  any action
designed to cause or result in, or that has  constituted or might  reasonably be
expected to constitute,  the  stabilization  or manipulation of the price of any
security of the Company to  facilitate  the sale or resale of the Shares or (ii)
since the filing of the Registration  Statement (A) sold, bid for,  purchased or
paid anyone any compensation for soliciting purchases of, the Shares or (B) paid
or agreed to pay to any  person  any  compensation  for  soliciting  another  to
purchase any other securities of the Company.

                           (v)      The operations  of  the  Company   and   its
subsidiaries  with respect to any real property  currently leased or owned or by
any means  controlled by the Company or any subsidiary (the "Real Property") are
in compliance in all material respects with all federal,  state, and local laws,
ordinances,  rules, and regulations  relating to occupational  health and safety
and the environment (collectively, "Laws"), and the Company and its subsidiaries
have not violated any Laws in a way which would have a material  adverse  effect
on the financial position,  results of operations or business of the Company and
its subsidiaries taken as a whole. Except as disclosed in the Prospectus,  there
is no pending or, to the Company's  knowledge,  threatened claim,  litigation or
any  administrative  agency  proceeding,  nor has the Company or any  subsidiary
received any written or oral notice from any governmental entity or third party,
that:  (i) alleges a violation of any Laws by the Company or any  subsidiary  or
(ii)  alleges  the  Company  or any  subsidiary  is a  liable  party  under  the
Comprehensive Environmental Response, Compensation, and Liability Act, 42 U.S.C.
ss. 9601 et seq. or any state superfund law.

                           (w)      Neither the Company nor any subsidiary owns
or has the right to use  patents,  patent  applications,  trademarks,  trademark
applications, trade names, service marks, copyrights, franchises, trade secrets,
proprietary or other  confidential  information  and  intangible  properties and
assets  (collectively,  "Intangibles"),  the loss of any of which  would  have a
material  adverse  effect on the  financial  position,  results of operations or
business of the Company and its subsidiaries taken as a whole;

                                      - 9 -

<PAGE>



and,  to the  best  knowledge  of the  Company,  neither  the  Company  nor  any
subsidiary  has  infringed  or is  infringing,  and  neither the Company nor any
subsidiary  has  received  notice of  infringement  with  respect  to,  asserted
Intangibles of others.

                           (x)      Each  of  the  Company  and its subsidiaries
makes and keeps accurate  books and records  reflecting its assets and maintains
internal  accounting  controls  which  provide  reasonable  assurance  that  (i)
transactions are executed in accordance with  management's  authorization,  (ii)
transactions  are recorded as necessary to permit  preparation  of the Company's
consolidated   financial   statements  in  accordance  with  generally  accepted
accounting  principles  and to  maintain  accountability  for the  assets of the
Company,  (iii) access to the assets of the Company and each of its subsidiaries
is permitted only in accordance with  management's  authorization,  and (iv) the
recorded  accountability  for assets of the Company and each of its subsidiaries
is compared with existing assets at reasonable  intervals and appropriate action
is taken with respect to any differences.

                           (y)      The Company and its subsidiaries have filed
all foreign,  federal, state and local tax returns that are required to be filed
by them and have  paid all  taxes  shown as due on such  returns  as well as all
other taxes,  assessments and governmental charges that are due and payable; and
no material  deficiency  with  respect to any such  return has been  assessed or
proposed.

                           (z)      Except  for  such  plans  that are expressly
disclosed in the Prospectus,  the Company and its  subsidiaries do not maintain,
contribute  to or have any  material  liability  with  respect  to any  employee
benefit plan,  profit  sharing plan,  employee  pension  benefit plan,  employee
welfare  benefit  plan,  equity-based  plan  or  deferred  compensation  plan or
arrangement  ("Plans")  that  are  subject  to the  provisions  of the  Employee
Retirement Income Security Act of 1974, as amended, or the rules and regulations
thereunder ("ERISA").  All Plans are in compliance in all material respects with
all applicable laws, including but not limited to ERISA and the Internal Revenue
Code of 1986, as amended (the "Code"),  and have been operated and  administered
in all material  respects in accordance  with their terms.  No Plan is a defined
benefit plan or multi employer  plan. The Company does not provide  retiree life
and/or retiree health  benefits or coverage for any employee or any  beneficiary
of any employee  after such  employee's  termination  of  employment,  except as
required  by Section  4980B of the Code or under a Plan which is  intended to be
"qualified" under Section 401(a) of the Code. No material liability has been, or
could  reasonably be expected to be, incurred under Title IV of ERISA or Section
412 of the Code by any entity  required to be aggregated with the Company or any
of the Subsidiaries pursuant to Section 4001(b) of ERISA and/or Section

                                     - 10 -

<PAGE>



414(b)  or (c) of the Code (and the  regulations  promulgated  thereunder)  with
respect to any "employee  pension  benefit plan" which is not a Plan. As used in
this  subsection,  the terms "defined  benefit plan,"  "employee  benefit plan,"
"employee   pension   benefit  plan,"   "employee   welfare  benefit  plan"  and
"multiemployer  plan" shall have the respective  meanings assigned to such terms
in Section 3 of ERISA.

                           (aa)     No  material  labor  dispute exists with the
Company's  or  any  subsidiary's  employees,   and  no  such  labor  dispute  is
threatened.  The Company has no knowledge of any  existing or  threatened  labor
disturbance  by  the  employees  of  any of  its  principal  agents,  suppliers,
contractors  or  customers  that  would have a  material  adverse  effect on the
financial  position,  results of  operations  or business of the Company and its
subsidiaries taken as a whole.

                           (bb)     The  Company and  its  subsidiaries    have
received  all  permits,  licenses,  franchises,  authorizations,  registrations,
qualifications  and  approvals  (collectively,  "Permits")  of  governmental  or
regulatory  authorities  (including,  without limitation,  state or federal bank
regulatory  authorities) as may be required of them to own their  properties and
conduct their businesses in the manner  described in the Prospectus,  subject to
such  qualifications as may be set forth in the Prospectus;  and the Company and
its subsidiaries have fulfilled and performed all of their material  obligations
with respect to such Permits,  and no event has occurred  which allows or, after
notice or lapse of time or both, would allow  revocation or termination  thereof
or result in any other  material  impairment  of the rights of the holder of any
such Permit,  subject in each case to such  qualification as may be set forth in
the Prospectus; and, except as described in the Prospectus, such Permits contain
no  restrictions  that  materially  affect the  ability of the  Company  and its
subsidiaries to conduct their businesses and no state or federal bank regulatory
agency  or body  has  issued  any  order or  decree  impairing,  restricting  or
prohibiting the payment of dividends by any of its subsidiaries to the Company.

                           (cc)     The Company and each of its subsidiaries has
filed,  or has had  filed on its  behalf,  on a  timely  basis,  all  materials,
reports, documents and information, including but not limited to annual reports,
call reports and reports of examination  with each  applicable  bank  regulatory
authority,  board or agency,  which are required to be filed by it, except where
the  failure  to have  timely  filed  such  materials,  reports,  documents  and
information would not have a material adverse effect on the financial  position,
results of operations or business of the Company and its subsidiaries taken as a
whole.

                           (dd)    Neither the Company, nor any subsidiary is an
"investment company" or a company "controlled" by an investment

                                     - 11 -

<PAGE>



company as such terms are defined in Sections 3(a) and 2(a)(9), respectively, of
the Investment  Company Act of 1940, as amended (the "Investment  Company Act"),
and, if the Company or any subsidiary  conducts its business as set forth in the
Registration  Statement  and the  Prospectus,  will not  become  an  "investment
company" and will not be required to register under the Investment Company Act.

                 (ee) The Company has not offered, or  caused  the  Underwriters
Underwriters  to offer,  Shares to any person  pursuant  to the  Directed  Share
Program  with the  specific  intent to  unlawfully  influence  (i) a customer or
supplier of the Company to alter the  customer's or supplier's  level or type of
business with the Company, or (ii) a trade journalist or publication to write or
publish favorable information about the Company or its products.

                           (ff)     Sun  National  Bank   is  a  member  in good
standing  of the  Federal  Reserve  System and its  deposits  are insured by the
Federal Deposit Insurance Corporation up to the legal limits.

                           (gg)    The Company and each Subsidiary have in place
and  effective  such  policies of  insurance,  with limits of  liability in such
amounts,  as are normal and prudent in the ordinary scope of business similar to
that of the Company and such subsidiary in the respective  jurisdiction in which
they conduct business.

                  2.       Purchase and Sale of Shares.

                           (a)      Subject  to  the terms and conditions herein
set forth, the Company agrees to sell to each of the  Underwriters,  and each of
the  Underwriters  agrees,  severally  and not  jointly,  to  purchase  from the
Company,  at a purchase price of [ ] Dollars and [ ] cents ($[ ]) per share (the
"Per Share  Price"),  the number of Firm  Shares (to be adjusted by you so as to
eliminate  fractional  shares) determined by multiplying the aggregate number of
Firm  Shares to be sold by the  Company as set forth in the first  paragraph  of
this Agreement by a fraction,  the numerator of which is the aggregate number of
Firm Shares to be purchased by such  Underwriter  as set forth opposite the name
of such  Underwriter in Schedule I hereto,  and the  denominator of which is the
aggregate  number of Firm Shares to be  purchased  by the  several  Underwriters
hereunder.

                           (b)     The Company hereby grants to the Underwriters
the right to purchase at their election in whole or in part from time to time up
to [ ] Optional Shares, at the Per Share Price, for the sole purpose of covering
over-allotments  in the sale of the Firm Shares.  Any such  election to purchase
Optional  Shares may be exercised by written notice from the  Representative  to
the  Company,  given at any time and  from  time to time  within a period  of 30
calendar days after the date of this Agreement and

                                     - 12 -

<PAGE>



setting  forth the aggregate  number of Optional  Shares to be purchased and the
date on which such Optional Shares are to be delivered, as determined by you but
in no event earlier than the First Time of Delivery (as hereinafter defined) or,
unless the Representative otherwise agrees in writing, earlier than two or later
than  ten  business  days  after  the  date of such  notice.  In the  event  the
Underwriters  elect to purchase  all or a portion of the  Optional  Shares,  the
Company  agrees to furnish or cause to be  furnished to the  Representative  the
certificates,  letters and opinions, and to satisfy all conditions, set forth in
Section 7 hereof at each Subsequent Time of Delivery (as hereinafter defined).

                           (c)     In making this Agreement, each Underwriter is
contracting severally,  and not jointly, and except as provided in Sections 2(b)
and 9 hereof,  the agreement of each Underwriter is to purchase only that number
of shares  specified with respect to that  Underwriter in Schedule I hereto.  No
Underwriter  shall be under any obligation to purchase any Optional Shares prior
to an  exercise of the option with  respect to such Shares  granted  pursuant to
Section 2(b) hereof.

                  3. Offering by the Underwriters. Upon the authorization by the
Representative of the release of the Shares, the several Underwriters propose to
offer  the  Shares  for sale  upon the terms  and  conditions  disclosed  in the
Prospectus.

                  4.  Delivery of Shares;  Closing.  Certificates  in definitive
form for the Shares to be purchased by each Underwriter  hereunder,  and in such
denominations  and  registered in such names as the  Representative  may request
upon at least 48 hours' prior notice to the Company, shall be delivered by or on
behalf of the Company to the Representative for the account of such Underwriter,
against payment by such Underwriter on its behalf of the purchase price therefor
by wire transfer of immediately  available funds to such accounts as the Company
shall  designate in writing.  The closing of the sale and purchase of the Shares
shall  be held at the  offices  of  Arnold &  Porter,  555  12th  Street,  N.W.,
Washington, D.C. 20004, except that physical delivery of such certificates shall
be made at the office of The Depository  Trust  Company,  55 North Water Street,
New York,  New York 10041.  The time and date of such delivery and payment shall
be, with respect to the Firm Shares,  at 10:00 a.m., New York, New York time, on
the third (3rd) full  business  day after this  Agreement is executed or at such
other  time and date as the  Representative  and the  Company  may agree upon in
writing,  and, with respect to the Optional Shares, at 10:00 a.m., New York, New
York time, on the date  specified by the  Representative  in the written  notice
given by the  Representative  of the  Underwriters'  election to purchase all or
part  of  such  Optional  Shares,  or  at  such  other  time  and  date  as  the
Representative and the Company may agree upon in writing. Such time and date for
delivery of the Firm Shares is herein

                                     - 13 -

<PAGE>



called the "First  Time of  Delivery,"  such time and date for  delivery  of any
Optional  Shares,  if not the  First  Time  of  Delivery,  is  herein  called  a
"Subsequent  Time of  Delivery,"  and each  such time and date for  delivery  is
herein  called a "Time of  Delivery."  The Company  will make such  certificates
available  for  checking  and  packaging at least 24 hours prior to each Time of
Delivery at the office of The Depository  Trust Company,  55 North Water Street,
New York, New York 10041 or at such other  location  specified by you in writing
at least 48 hours prior to such Time of Delivery.

                  5. Covenants of the Company.  The Company covenants and agrees
with each of the Underwriters that:

                           (a)      The Company will use its best efforts to
cause the  Registration  Statement,  if not effective prior to the execution and
delivery of this Agreement,  to become effective.  If the Registration Statement
has  been  declared  effective  prior  to the  execution  and  delivery  of this
Agreement,  the Company will file the Prospectus with the Commission pursuant to
and in accordance with  subparagraph  (1) (or, if applicable and if consented to
by you,  subparagraph  (4)) of Rule 424(b) within the time period required under
Rule  424(b)  under the Act.  The Company  will advise you  promptly of any such
filing pursuant to Rule 424(b). The Company will file timely all reports and any
definitive proxy or information  statements  required to be filed by the Company
with  the  Commission  pursuant  to  Section  13(a),  13(c),  14 or 15(d) of the
Exchange Act.

                           (b)     The Company will not file with the Commission
the  Prospectus  or the  amendment  referred  to in  Section  1(a)  hereof,  any
amendment or supplement to the  Prospectus or any amendment to the  Registration
Statement  unless you have  received a  reasonable  period of time to review any
such proposed  amendment or supplement  and consented to the filing  thereof and
will use its best  efforts  to cause  any  such  amendment  to the  Registration
Statement to be declared effective as promptly as possible.  Upon the request of
the  Representative or counsel for the  Underwriters,  the Company will promptly
prepare  and  file  with the  Commission,  in  accordance  with  the  rules  and
regulations of the Commission,  any amendments to the Registration  Statement or
amendments or supplements  to the Prospectus  that may be necessary or advisable
in connection with the  distribution  of the Shares by the several  Underwriters
and will use its best efforts to cause any such  amendment  to the  Registration
Statement to be declared  effective as promptly as  possible.  If required,  the
Company  will  file any  amendment  or  supplement  to the  Prospectus  with the
Commission  in the manner and within the time  period  required  by Rule  424(b)
under the Act.  The  Company  will  advise the  Representative,  promptly  after
receiving  notice thereof,  of the time when the  Registration  Statement or any
amendment thereto has been filed or declared  effective or the Prospectus or any
amendment or

                                     - 14 -

<PAGE>



supplement   thereto   has  been  filed  and  will   provide   evidence  to  the
Representative of each such filing or effectiveness.

                           (c)      The Company will advise the Representative
promptly  after  receiving  notice  or  obtaining  knowledge  of  (i)  when  any
post-effective  amendment  to the  Registration  Statement  is  filed  with  the
Commission,  (ii) the receipt of any comments from the Commission concerning the
Registration  Statement,   (iii)  when  any  post-effective   amendment  to  the
Registration  Statement  becomes  effective,  or  when  any  supplement  to  the
Prospectus or any amended  Prospectus  has been filed,  (iv) the issuance by the
Commission of any stop order  suspending the  effectiveness  of the Registration
Statement or any part thereof or any order  preventing or suspending  the use of
any  Preliminary  Prospectus  or the  Prospectus  or any amendment or supplement
thereto, (v) the suspension of the qualification of the Shares for offer or sale
in any  jurisdiction  or of the  initiation or threatening of any proceeding for
any such purpose,  or (vi) any request made by the  Commission or any securities
authority of any other jurisdiction for amending the Registration Statement, for
amending or  supplementing  the  Prospectus or for additional  information.  The
Company will use its best efforts to prevent the issuance of any such stop order
or suspension and, if any such stop order or suspension is issued, to obtain the
withdrawal thereof as promptly as possible.

                           (d)      If  the delivery of a prospectus relating to
the Shares is required under the Act at any time prior to the expiration of nine
months  after the date of the  Prospectus  and if at such time any  events  have
occurred as a result of which the  Prospectus  as then  amended or  supplemented
would  include  an  untrue  statement  of a  material  fact or omit to state any
material fact necessary in order to make the statements therein, in the light of
the  circumstances  under which they were made,  not  misleading,  or if for any
reason it is  necessary  during  such same  period  to amend or  supplement  the
Prospectus,  the Company will promptly  notify the  Representative  and upon its
request (but at the Company's  expense)  prepare and file with the Commission an
amendment or  supplement  to the  Prospectus  that  corrects  such  statement or
omission or effects  such  compliance  and will furnish  without  charge to each
Underwriter  and to any dealer in  securities  as many copies of such amended or
supplemented  Prospectus as the  Representative may from time to time reasonably
request.

                           (e)      The  Company promptly from time to time will
take such action as the  Representative  may  reasonably  request to qualify the
Shares  for  offering  and sale  under the  securities  or blue sky laws of such
jurisdictions  as  the   Representative  may  request  and  will  continue  such
qualifications  in  effect  for as  long as may be  necessary  to  complete  the
distribution  of the Shares,  provided that in connection  therewith the Company
shall not be required to qualify as a foreign  corporation  or to file a general
consent to service of process in any jurisdiction. The

                                     - 15 -

<PAGE>



Company will file such  statements and reports as may be required by the laws of
each jurisdiction in which the Shares have been qualified as above provided.

                           (f)      The  Company  will  promptly  provide    the
Representative,  without  charge,  (i)  two  manually  executed  copies  of  the
Registration  Statement  as  originally  filed with the  Commission  and of each
amendment  thereto,  including  all  exhibits and all  documents or  information
incorporated by reference therein, (ii) for each other Underwriter,  a conformed
copy of the  Registration  Statement as originally  filed and of each  amendment
thereto,   without   exhibits  but  including   all  documents  or   information
incorporated by reference therein and (iii) so long as a prospectus  relating to
the Shares is  required  to be  delivered  under the Act, as many copies of each
Preliminary  Prospectus or the Prospectus or any amendment or supplement thereto
as the Representative may reasonably request.

                           (g)      As soon as practicable, but not  later  than
the  Availability  Date (as  defined  below),  the Company  will make  generally
available to its security  holders an earnings  statement of the Company and its
subsidiaries,  if any,  covering a period of at least 12 months  beginning after
the effective  date of the  Registration  Statement  (which need not be audited)
complying  with  Section  11(a)  of  the  Act  and  the  rules  and  regulations
thereunder.  "Availability  Date" means the forty-fifth (45th) day after the end
of the  fourth  fiscal  quarter  following  the  fiscal  quarter  in  which  the
Registration Statement went effective, except that if such fourth fiscal quarter
is the last quarter of the Company's fiscal year,  "Availability Date" means the
ninetieth (90th) day after the end of such fourth fiscal quarter.

                           (h)      During the period beginning  from  the  date
hereof and  continuing  to and including the date 180 days after the date of the
Prospectus,  the Company will not, and will cause its officers and directors not
to,  without  the prior  written  consent  of the  Representative,  directly  or
indirectly (i) offer, sell, contract to sell or otherwise dispose of, any shares
of Common Stock or securities  convertible  into or exercisable or  exchangeable
for shares of Common Stock or (ii) enter into any swap or other agreement or any
transaction  that transfers,  in whole or in part, the economic  consequences of
ownership of shares of Common Stock whether any such swap or other  agreement is
to be settled by delivery of shares of Common Stock,  other securities,  cash or
otherwise;  except  for the sale of the  Shares  hereunder  and  except  for the
issuance of Common Stock upon the  exercise of stock  options or warrants or the
conversion of convertible  securities  outstanding on the date of this Agreement
to the extent that such stock options,  warrants and convertible  securities are
disclosed  in the  Prospectus  or  except  for the grant to  employees  of stock
options to purchase Common Stock which are not exercisable within such 180 days.

                                     - 16 -

<PAGE>




                           (i)      During  the  period of three years after the
effective date of the  Registration  Statement,  the Company will furnish to the
Representative  and, upon request,  to each of the other  Underwriters,  without
charge, (i) copies of all reports or other  communications  (financial or other)
furnished to shareholders and (ii) as soon as they are available,  copies of any
reports and financial statements furnished to or filed with the Commission,  the
NASD or any national securities exchange.

                           (j)      Prior to the termination of the underwriting
syndicate  contemplated  by this  Agreement,  neither the Company nor any of its
officers,  directors or affiliates  will (i) take,  directly or indirectly,  any
action  designed to cause or to result in, or that might  reasonably be expected
to cause or result in, the  stabilization  or  manipulation  of the price of any
security  of the  Company  or (ii)  sell,  bid for,  purchase  or pay anyone any
compensation for soliciting purchases of, the Shares.

                           (k)      In case of any event, at any time within the
period during which a prospectus is required to be delivered under the Act, as a
result of which any Preliminary Prospectus or the Prospectus, as then amended or
supplemented,  would contain an untrue  statement of a material fact, or omit to
state any material fact  necessary in order to make the statements  therein,  in
light of the circumstances under which they were made, not misleading, or, if it
is necessary at any time to amend any  Preliminary  Prospectus or the Prospectus
to  comply  with the Act or any  applicable  securities  or blue sky  laws,  the
Company  promptly will prepare and file with the Commission,  and any applicable
state  securities  commission,  an  amendment,  supplement or document that will
correct such statement or omission or effect such compliance and will furnish to
the  several   Underwriters   such  number  of  copies  of  such   amendment(s),
supplement(s) or document(s) as the Representative may reasonably  request.  For
purposes of this  subsection  (k), the Company will provide such  information to
the  Representative,  the  Underwriters'  counsel  and counsel to the Company as
shall be  necessary  to enable such  persons to consult  with the  Company  with
respect  to the need to amend or  supplement  the  Registration  Statement,  any
Preliminary Prospectus or the Prospectus or file any document, and shall furnish
to the Representative and the Underwriters'  counsel such further information as
each may from time to time reasonably request.

                           (l)      The Company  will  use  its  best efforts to
obtain, and thereafter  maintain,  the qualification or listing of the shares of
Common Stock (including,  without limitation, the Shares) on the Nasdaq National
Market System.

                  6.       Expenses and Fees.

                           (a)      The Company will pay all costs  and expenses
incident to the performance of the obligations of the Company

                                     - 17 -

<PAGE>



under this Agreement,  whether or not the transactions  contemplated  hereby are
consummated  or this  Agreement  is  terminated  pursuant  to Section 10 hereof,
including,  without  limitation,  all costs  and  expenses  incident  to (i) the
printing of and mailing expenses associated with the Registration Statement, the
Preliminary  Prospectus  and the  Prospectus  and any  amendments or supplements
thereto,  this Agreement,  the Agreement among  Underwriters,  the Underwriters'
Questionnaire  submitted to each of the  Underwriters by the  Representative  in
connection herewith,  the power of attorney executed by each of the Underwriters
in favor of Advest,  Inc.  in  connection  herewith,  the Dealer  Agreement  and
related  documents   (collectively,   the  "Underwriting   Documents")  and  the
preliminary  Blue Sky memorandum  relating to the offering  prepared by Arnold &
Porter,  counsel to the Underwriters  (collectively with any supplement thereto,
the  "Preliminary  Blue Sky  Memorandum");  (ii)  the  fees,  disbursements  and
expenses  of the  Company's  counsel  and  accountants  in  connection  with the
registration  of the Shares under the Act and all other  expenses in  connection
with the preparation and, if applicable,  filing of the  Registration  Statement
(including all amendments thereto), any Preliminary  Prospectus,  the Prospectus
and any amendments and supplements thereto,  the Underwriting  Documents and the
Preliminary  Blue Sky Memorandum;  (iii) the delivery of copies of the foregoing
documents to the  Underwriters;  (iv) the filing fees of the  Commission and the
NASD relating to the Shares;  (v) the preparation,  issuance and delivery to the
Underwriters  of any  certificates  evidencing  the Shares,  including  transfer
agent's and registrar's  fees; (vi) the qualification of the Shares for offering
and sale under state  securities  and blue sky laws,  including  filing fees and
fees and  disbursements  of counsel  for the  Underwriters  (and  local  counsel
therefor)  relating  thereto;  (vii) any  listing  of the  Shares on the  Nasdaq
National  Market  System;  (viii) any  expenses  for  travel,  lodging and meals
incurred by the Company and any of its  officers,  directors  and  employees  in
connection with any meetings with prospective  investors in the Shares; (ix) the
costs of advertising the offering,  including,  without limitation, with respect
to the placement of "tombstone"  advertisements in publications  selected by the
Representative;  and (x) all other costs and expenses reasonably incident to the
performance  of the  Company's  obligations  hereunder  that  are not  otherwise
specifically provided for in this Section 6.

                           (b)      The Representative and the Underwriters will
pay their own expenses,  including the fees of their counsel (except as provided
in Section 6(a)(vi) hereof), public advertisement of the offering, and their own
marketing and due diligence expenses.

                           (c)      At the First Time of Delivery,  the  Company
shall  pay to  the  Representative  the  sum of  One  Hundred  Thousand  Dollars
($100,000) as a financial advisory fee.


                                     - 18 -

<PAGE>



                  7.       Conditions of the Underwriters' Obligations.  The
                           -------------------------------------------
obligations of the Underwriters  hereunder to purchase and pay for the Shares to
be delivered at each Time of Delivery shall be subject, in their discretion,  to
the accuracy of the  representations  and  warranties  of the Company  contained
herein as of the date hereof and as of such Time of Delivery, to the accuracy of
the statements of the Company's officers made pursuant to the provisions hereof,
to the performance by the Company of its covenants and agreements hereunder, and
to the following additional conditions precedent:

                           (a)      If the registration statement as amended to
date has not become  effective  prior to the execution of this  Agreement,  such
registration  statement shall have been declared  effective not later than 11:00
a.m.,  New York City  time,  on the date of this  Agreement  or such  later date
and/or time as shall have been consented to by you in writing. If required,  the
Prospectus  and any amendment or  supplement  thereto shall have been filed with
the  Commission  pursuant  to Rule  424(b)  within the  applicable  time  period
prescribed  for  such  filing  and in  accordance  with  Section  5(a)  of  this
Agreement;  no stop  order  suspending  the  effectiveness  of the  Registration
Statement or any part thereof shall have been issued and no proceedings for that
purpose  shall have been  instituted,  threatened  or, to the  knowledge  of the
Company and the Representative, contemplated by the Commission; and all requests
for  additional  information  on the  part of the  Commission  shall  have  been
complied with to your reasonable satisfaction.

                           (b)     The Representative shall have received a copy
of an executed  lock-up  agreement  from the  Company and each of the  Company's
officers and directors  and certain  shareholders  of Common Stock,  in the form
attached hereto as Exhibit A.

                           (c)      You  shall  have  received an opinion, dated
such Time of Delivery, of Malizia,  Spidi, Sloane & Fisch, P.C., counsel for the
Company,  in form and substance  satisfactory  to you and your  counsel,  to the
effect that:

                                   (i)  The Company has been duly  incorporated,
is validly  existing as a  corporation  in good  standing  under the laws of the
State of New Jersey and has the  corporate  power and  authority to own or lease
its  properties  and  conduct  its  business as  described  in the  Registration
Statement and the  Prospectus  and to enter into this  Agreement and perform its
obligations  hereunder.  The Company is duly qualified to transact business as a
foreign  corporation  and is in good  standing  under  the  laws  of each  other
jurisdiction in which it owns or leases property,  or conducts any business,  so
as to require such  qualification,  except where the failure to so qualify would
not have a  material  adverse  effect  on the  financial  position,  results  of
operations or business of the Company and its subsidiaries taken as a whole.

                                     - 19 -

<PAGE>



The Company is a registered  bank holding company under the Bank Holding Company
Act of 1956, as amended.

                                   (ii)  Each  of  the Company's subsidiaries is
validly  existing  as a  corporation  in good  standing  under  the  laws of its
jurisdiction of  incorporation  and has the corporate power and authority to own
or  lease  its   properties  and  conduct  its  business  as  described  in  the
Registration Statement and the Prospectus.  Each subsidiary is duly qualified to
transact  business as a foreign  corporation  and is in good standing  under the
laws of each other jurisdiction in which it owns or leases property, or conducts
any business,  so as to require such qualification,  except where the failure to
so qualify would not have a material  adverse effect on the financial  position,
results of operations or business of the Company and its subsidiaries taken as a
whole.

                  (iii) The Company's authorized, issued and outstanding capital
stock is as disclosed  in the  Prospectus.  All of the issued  shares of capital
stock of the Company have been duly  authorized  and validly  issued,  are fully
paid and  nonassessable  and  conform to the  description  of the  Common  Stock
contained in the  Prospectus.  None of the issued  shares of Common Stock of the
Company or capital stock of any of its  subsidiaries has been issued or is owned
or held in violation of any statutory (or, to the knowledge of such counsel, any
other) preemptive rights of shareholders, and no person or entity (including any
holder of outstanding  shares of Common Stock of the Company or capital stock of
its subsidiaries)  has any statutory (or, to the knowledge of such counsel,  any
other) preemptive or other rights to subscribe for any of the Shares.

                                   (iv)  All  of  the  issued  shares of capital
stock of each of the  Company's  subsidiaries  have  been  duly  authorized  and
validly  issued,  are  fully  paid and  nonassessable,  and,  to such  counsel's
knowledge,  are owned beneficially by the Company or its subsidiaries,  free and
clear  of  all  liens,  security  interests,  pledges,  charges,   encumbrances,
shareholders'  agreements,  voting agreements,  proxies, voting trusts, defects,
equities  or claims of any  nature  whatsoever  (collectively,  "Encumbrances"),
including,  without  limitation,  any Encumbrance  arising or resulting from any
indenture,  mortgage, deed of trust, loan agreement, lease or other agreement of
or entered into by the Company or its subsidiaries. To such counsel's knowledge,
other than the  outstanding  capital  stock of Sun National  Bank and the equity
securities   held  in  the  investment   portfolios  of  the  Company  and  such
subsidiaries,  the Company  does not own,  directly or  indirectly,  any capital
stock or other  equity  securities  of any other  corporation  or any  ownership
interest in any partnership, joint venture or other association.


                                     - 20 -

<PAGE>



                                   (v)  Except  as  disclosed in the Prospectus,
there are,  to such  counsel's  knowledge,  no  outstanding  (A)  securities  or
obligations  of the  Company  or any of its  subsidiaries  convertible  into  or
exchangeable  for any  capital  stock  of the  Company  or any  subsidiary,  (B)
warrants, rights or options to subscribe for or purchase from the Company or any
of  its  subsidiaries  any  such  capital  stock  or  any  such  convertible  or
exchangeable  securities or obligations or (C) obligations of the Company or any
of its  subsidiaries to issue any shares of capital stock,  any such convertible
or  exchangeable  securities or  obligations,  or any such  warrants,  rights or
options.

                               (vi)  When the Shares to  be  sold by the Company
have been duly  delivered  against  payment  therefor  as  contemplated  by this
Agreement, the Shares will be duly authorized, validly issued and fully paid and
nonassessable,  the holders  thereof  will not be subject to personal  liability
solely by reason of being  such  holders  and the  Shares  will  conform  to the
description of the Common Stock  contained in the Prospectus;  the  certificates
evidencing the Shares will comply with all applicable requirements of New Jersey
law.

                               (vii)  There  are  no  contracts,  agreements  or
understandings known to such counsel between the Company and any person granting
such person the right to require the  Company to file a  registration  statement
under the Act with respect to any securities of the Company owned or to be owned
by such person or,  requiring  the  Company to include  such  securities  in the
securities registered pursuant to the Registration  Statement (or any such right
has been  effectively  waived) or requiring the  registration  of any securities
pursuant to any other registration statement filed by the Company under the Act.

                               (viii) To such counsel's knowledge,  neither  the
Company nor any of its  subsidiaries is, or with the giving of notice or passage
of time or both,  would be, in  violation of its  articles of  incorporation  or
bylaws,  in each case as amended to date, or, in default in any material respect
under any indenture,  mortgage,  deed of trust,  loan agreement,  lease or other
agreement or instrument known to such counsel to which the Company or any of its
subsidiaries is a party or to which any of their respective properties or assets
is subject.

                               (ix) The sale of the Shares  being  sold  at such
Time of Delivery and the  performance of this Agreement and the  consummation of
the  transactions  herein  contemplated  will not  conflict  with or violate any
provision  of the articles of  incorporation  or bylaws of the Company or any of
its  subsidiaries,  in each  case  as  amended  to  date,  or to such  counsel's
knowledge,  any existing law,  statute,  rule or regulation,  or in any material
respect,  conflict with, or (with or without the giving of notice or the passage
of time or both)

                                     - 21 -

<PAGE>



result  in a breach  or  violation  of any of the  terms or  provisions  of,  or
constitute  a default  under,  any  indenture,  mortgage,  deed of  trust,  loan
agreement, lease or other agreement or instrument known to such counsel to which
the  Company  or any of its  subsidiaries  is a party or to  which  any of their
respective  properties  or assets is subject,  or,  conflict with or violate any
order,  judgment or decree known to such counsel,  of any court or  governmental
agency or body having  jurisdiction  over the Company or any of its subsidiaries
or any of their respective properties or assets.

                               (x)  To such  counsel's  knowledge,  no  consent,
approval,  authorization,  order or  declaration  of or from,  or  registration,
qualification  or  filing  with,  any  court or  governmental  agency or body is
required  for the sale of the  Shares or the  consummation  of the  transactions
contemplated  by this  Agreement,  except  such as have  been or will  have been
obtained and are or will be in effect, and except the registration of the Shares
under the Act, and such as may be required by the NASD or under state securities
or blue sky laws in  connection  with the offer,  sale and  distribution  of the
Shares by the Underwriters.

                               (xi) To such counsel's knowledge and  other  than
as disclosed  in or  contemplated  by the  Prospectus,  there is no  litigation,
arbitration,  claim, proceeding (formal or informal) or investigation pending or
threatened,  in which the  Company or any of its  subsidiaries  is a party or of
which any of their  respective  properties  or assets is the subject  which,  if
determined  adversely  to  the  Company  or  any  of  its  subsidiaries,   would
individually or in the aggregate have a material adverse effect on the financial
position,  results of operations or business of the Company and its subsidiaries
taken as a whole; and, to such counsel's knowledge,  neither the Company nor any
of its  subsidiaries is in violation of, or in default with respect to, any law,
statute, rule, regulation, order, judgment or decree, except as described in the
Prospectus or such as do not and will not  individually or in the aggregate have
a material  adverse effect on the financial  position,  results of operations or
business  of the  Company  and its  subsidiaries  taken as a  whole,  nor is the
Company or any of its subsidiaries required to take any action in order to avoid
any such violation or default.

                               (xii)  The statements  in  the  Prospectus  under
"Summary,"  "Price  Range of the Common  Shares;  Dividends,"  "Business  of the
Company," "Supervision and Regulation,"  "Description of the Capital Stock," and
"Shares  Eligible  for Future  Sale" have been  reviewed  by such  counsel,  and
insofar as they refer to statements of law, descriptions of statutes,  licenses,
rules  or  regulations,  or  legal  conclusions,  are  correct  in all  material
respects.


                                     - 22 -

<PAGE>



                               (xiii) This Agreement has been  duly  authorized,
executed  and  delivered  by the Company  and,  assuming  due  execution  by the
Representative of the Underwriters,  constitutes the valid and binding agreement
of the Company,  enforceable  against the Company, in accordance with its terms,
subject, as to enforcement, to applicable bankruptcy, insolvency, reorganization
and moratorium  laws and other laws relating to or affecting the  enforcement of
creditors'  rights generally and to general  equitable  principles and except as
the  enforceability of rights to indemnity and contribution under this Agreement
may be limited under applicable  securities laws or the public policy underlying
such laws.

                    (xiv) Neither the Company nor any of its subsidiaries is an
"investment  company" or a company "controlled" by an investment company as such
terms are defined in Sections 3(a) and 2(a)(9),  respectively, of the Investment
Company Act.

                               (xv) To  such counsel's  knowledge,  the  Company
and  its  subsidiaries   have  received  all  permits,   licenses,   franchises,
authorizations,   registrations,  qualifications  and  approvals  (collectively,
"permits")  of  governmental  or  regulatory  authorities  (including,   without
limitation,  state  and/or other  insurance  regulatory  authorities)  as may be
required of them to own their  properties and to conduct their businesses in the
manner described in the Prospectus,  subject to such qualification as may be set
forth in the  Prospectus;  to such  counsel's  knowledge,  the  Company  and its
subsidiaries have fulfilled and performed all of their material obligations with
respect to such permits and no event has occurred which allows,  or after notice
or lapse of time or both  would  allow,  revocation  or  termination  thereof or
result in any other material  impairment of the rights of the holder of any such
permits,  subject in each case to such qualifications as may be set forth in the
Prospectus; and other than as described in the Prospectus,  such permits contain
no  restrictions  that  materially  affect the  ability of the  Company  and its
subsidiaries to conduct their businesses.

                    (xvi) The Registration Statement and the Prospectus and each
amendment or supplement thereto (other than the financial statements,  the notes
and schedules thereto and other financial data included  therein,  to which such
counsel  need  express no opinion),  as of their  respective  effective or issue
dates, complied as to form in all material respects with the requirements of the
Act and the respective rules and regulations thereunder. The descriptions in the
Registration  Statement and the Prospectus of contracts and other  documents are
accurate  and fairly  present the  information  required  to be shown;  and such
counsel do not know of any contracts or documents of a character  required to be
described in the Registration Statement or Prospectus or to be filed as exhibits
to the Registration Statement which are not described and filed as required.

                                     - 23 -

<PAGE>




                               (xvii)  The Registration Statement was   declared
effective  under the Act as of the date and time  specified in such opinion and,
to such  counsel's  knowledge  and  information,  no stop order  suspending  the
effectiveness of the Registration Statement has been issued under the Act and no
proceedings therefor have been initiated or threatened by the Commission.

                  Such counsel shall also state that they have  participated  in
the  preparation  of  the  Registration  Statement  and  the  Prospectus  and in
conferences   with   officers   and  other   representatives   of  the  Company,
representatives  of the  independent  public  accountants  for the Company,  and
representatives  of and counsel to the Underwriters at which the contents of the
Registration  Statement,  the Prospectus and related matters were discussed and,
although such counsel has not passed upon or assumed any  responsibility for the
accuracy,   completeness  or  fairness  of  the  statements   contained  in  the
Registration  Statement or the  Prospectus,  and  although  such counsel has not
undertaken  to  verify   independently  the  accuracy  or  completeness  of  the
statements in the Registration Statement or the Prospectus,  nothing has come to
such  counsel's  attention  to  lead  them  to  believe  that  the  Registration
Statement, or any further amendment thereto made prior to such Time of Delivery,
on its effective date and as of such Time of Delivery, contained or contains any
untrue  statement  of a material  fact or omitted or omits to state any material
fact required to be stated therein or necessary to make the statements  therein,
not misleading,  or that the Prospectus,  or any amendment or supplement thereto
made prior to such Time of Delivery, as of its issue date and as of such Time of
Delivery,  contained  or contains  any untrue  statement  of a material  fact or
omitted  or  omits  to  state a  material  fact  necessary  in order to make the
statements  therein,  in the light of the  circumstances  under  which they were
made,  not  misleading  (provided  that  such  counsel  need  express  no belief
regarding the financial  statements,  the notes and schedules  thereto and other
financial data contained in the Registration  Statement,  any amendment thereto,
or the Prospectus, or any amendment or supplement thereto).

                  In rendering  any such  opinion,  such counsel may rely, as to
matters of fact,  to the extent such  counsel deem proper,  on  certificates  of
officers of the Company, public officials and letters from officials of the NASD
[and such  counsel  may rely as to matters  governed by the laws of the State of
New Jersey on the opinion of  _________________,  special New Jersey  counsel to
the Company,  provided  that such Company  counsel  shall state in their opinion
that they believe that both they and the  Underwriters  are justified in relying
upon  the  opinion  of  such  special  New  Jersey  counsel].   Copies  of  such
certificates  of officers of the Company and other  opinions  shall be addressed
and furnished to the Underwriters and furnished to counsel for the Underwriters.


                                     - 24 -

<PAGE>



                           (d)    Arnold & Porter, counsel for the Underwriters,
shall  have  furnished  to you such  opinion  or  opinions,  dated  such Time of
Delivery,  with respect to such matters as you may reasonably  request,  and the
Company shall have  furnished to such counsel such documents as they request for
the purpose of enabling them to pass upon such matters.

                           (e)      The Representative shall have received from
Deloitte & Touche LLP,  independent  public  accountants,  in form and substance
satisfactory  to the  Representative,  letters dated as of the date hereof,  the
date of  delivery  of the Firm  Securities  and the  date(s) of  delivery of any
Option Securities,  containing statements and information of the type ordinarily
included in accountants'  "comfort  letters" to Underwriters with respect to the
financial  statements  and  certain  financial   information  contained  in  the
Registration Statement and Prospectus;  provided that the letter dated as of the
date of delivery of the Firm  Securities  shall use a "cut-off date" not earlier
than the date hereof.

                           (f)      Since  the  date  of  the   latest   audited
financial statements included in the Prospectus,  neither the Company nor any of
the Subsidiaries shall have sustained any change, or any development involving a
prospective change  (including,  without  limitation,  a change in management or
control of the Company),  in or affecting the position (financial or otherwise),
results of  operations,  net worth or business  prospects of the Company and its
subsidiaries,  otherwise than as disclosed in or contemplated by the Prospectus,
the  effect of which,  in  either  such  case,  in your sole  judgment  makes it
impracticable or inadvisable to proceed with the purchase,  sale and delivery of
the Shares  being  delivered  at such Time of  Delivery as  contemplated  by the
Registration Statement, as amended as of the date hereof.

                           (g)      Subsequent to the date  hereof, there  shall
not have  occurred any of the  following:  (i) any  suspension  or limitation in
trading  in  securities  generally  on the New York Stock  Exchange,  and/or the
American  Stock  Exchange or any  setting of minimum  prices for trading on such
exchange,  or in the Common Stock of the Company by the  Commission or the NASD;
(ii) a moratorium on commercial  banking  activities in New York,  New Jersey or
Connecticut  declared  by  either  federal  or state  authorities;  or (iii) any
outbreak or escalation of hostilities  involving the United States,  declaration
by the United  States of a national  emergency  or war or any other  national or
international calamity or emergency if the effect of any such event specified in
this clause (iii) in your sole judgment makes it impracticable or inadvisable to
proceed with the  purchase,  sale and delivery of the Shares being  delivered at
such Time of Delivery as contemplated by the Registration  Statement, as amended
as of the date hereof.

                           (h)      The Company shall have furnished to  you  at
such Time of Delivery certificates of the chief executive and

                                     - 25 -

<PAGE>



chief financial officers of the Company  satisfactory to you, as to the accuracy
of the  representations  and  warranties of the Company herein at and as of such
Time of Delivery with the same effect as if made at such Time of Delivery, as to
the performance by the Company of all of its respective obligations hereunder to
be performed at or prior to such Time of Delivery,  and as to such other matters
as you may reasonably request, and the Company shall have furnished or caused to
be  furnished  certificates  of  such  officers  as to such  matters  as you may
reasonably request.

[the following was included in the officers' closing certificate:]

                                    (i)  The representations and warranties of
the Company in this Agreement and in the  certificates  delivered by the Company
pursuant to this  Agreement  shall be true and correct in all material  respects
when made and on and as of each Time of  Delivery  as if made at such time,  and
the Company shall have  performed all covenants and agreements and satisfied all
conditions  contained in this Agreement required to be performed or satisfied by
the Company at or before such Time of Delivery.

                           (j)      The Shares  shall  have  been  approved  for
quotation in the Nasdaq National Market System.

                           (k)  Each person purchasing Shares  pursuant  to  the
Directed Share Program shall have executed and delivered to the Representative a
subscription agreement in form and substance acceptable to the  Representative.

                  8.       Indemnification and Contribution.

                           (a)      The Company agrees to indemnify  and  hold
harmless each Underwriter  against any losses,  claims,  damages or liabilities,
joint or several, to which such Underwriter may become subject, under the Act or
otherwise, insofar as such losses, claims, damages or liabilities (or actions in
respect  thereof)  arise out of or are based upon:  (i) any untrue  statement or
alleged  untrue  statement  made by the Company in Section 1 of this  Agreement;
(ii) any untrue  statement or alleged  untrue  statement  of any  material  fact
contained  in (A) the  Registration  Statement  or any  amendment  thereto,  any
Preliminary Prospectus or the Prospectus or any amendment or supplement thereto,
or (B) any  application or other document,  or amendment or supplement  thereto,
executed by the Company or based upon  written  information  furnished  by or on
behalf of the Company filed in any  jurisdiction  in order to qualify the Shares
under the  securities  or blue sky laws thereof or filed with the  Commission or
any securities  association or securities  exchange (each an "Application");  or
(iii) the omission of or alleged omission to state in the Registration Statement
or any amendment  thereto,  any  Preliminary  Prospectus,  the Prospectus or any
amendment or supplement  thereto, or any Application of a material fact required
to be stated

                                     - 26 -

<PAGE>



therein or necessary to make the  statements  therein not  misleading;  and will
reimburse each Underwriter for any legal or other expenses  reasonably  incurred
by such  Underwriter  in connection  with  investigating,  defending  against or
appearing as a  third-party  witness in  connection  with any such loss,  claim,
damage,  liability or action;  provided,  however, that the Company shall not be
liable  in any  such  case to the  extent  that any such  loss,  claim,  damage,
liability  or  action  arises  out of or is based  upon an untrue  statement  or
alleged  untrue   statement  or  omission  or  alleged   omission  made  in  the
Registration Statement or any amendment thereto, any Preliminary Prospectus, the
Prospectus or any amendment or supplement thereto or any Application in reliance
upon and in conformity with written information  furnished to the Company by any
Underwriter  through you expressly for use therein (which  information is solely
as set forth in Section 1(c)  hereof).  The Company will not,  without the prior
written consent of the Representative of the Underwriters,  settle or compromise
or consent to the entry of any  judgment  in any  pending or  threatened  claim,
action,  suit or proceeding  (or related cause of action or portion  thereof) in
respect of which  indemnification  may be sought  hereunder  (whether or not any
Underwriter is a party to such claim,  action, suit or proceeding),  unless such
settlement,  compromise  or consent  includes an  unconditional  release of each
Underwriter  from all  liability  arising  out of such  claim,  action,  suit or
proceeding (or related cause of action or portion thereof).

                           (b)      The Company agrees to  indemnify  and  hold
harmless Advest and each person,  if any, who controls Advest within the meaning
of either  Section 15 of the  Securities  Act or Section 20 of the  Exchange Act
("Advest Entities"),  against any and all losses, claims, damages or liabilities
(including,  without limitation, any legal or other expenses reasonably incurred
in connection  with defending or  investigating  any such action or claim):  (i)
caused by the failure of any  Participant to pay for and accept  delivery of the
Shares  which,  immediately  following  the  effectiveness  of the  Registration
Statement,  were subject to a properly confirmed agreement to purchase;  or (ii)
related to,  arising out of, or in connection  with the Directed  Share Program,
provided that the Company shall not be responsible  under this  subsection  8(b)
for any losses,  claims,  damages or liabilities (or expenses  relating thereto)
that are finally  judicially  determined  to have resulted from the bad faith or
gross negligence of Advest Entities.

                           (c)      Each Underwriter, severally but not jointly,
agrees to indemnify  and hold harmless the Company  against any losses,  claims,
damages or  liabilities to which the Company may become subject under the Act or
otherwise, insofar as such losses, claims, damages or liabilities (or actions in
respect  thereof) arise out of or are based upon any untrue statement or alleged
untrue statement of any material fact contained in the

                                     - 27 -

<PAGE>



Registration Statement or any amendment thereto, any Preliminary Prospectus, the
Prospectus or any amendment or supplement  thereto,  or any Application or arise
out of or are based upon the  omission or alleged  omission  to state  therein a
material fact required to be stated  therein or necessary to make the statements
therein not misleading, in each case to the extent, but only to the extent, that
such  untrue  statement  or alleged  untrue  statement  or  omission  or alleged
omission was made in reliance  upon and in conformity  with written  information
furnished  to the  Company by such  Underwriter  through you  expressly  for use
therein (which  information is solely as set forth in Section 1(c) hereof);  and
will reimburse the Company for any legal or other expenses  reasonably  incurred
by the Company in  connection  with  investigating  or defending  any such loss,
claim, damage, liability or action.

                           (d)      Promptly  after  receipt  by  an indemnified
party under  subsection  (a), (b) or (c) above of notice of the  commencement of
any action, such indemnified party shall, if a claim in respect thereof is to be
made  against  the  indemnifying   party  under  such  subsection,   notify  the
indemnifying party in writing of the commencement  thereof;  but the omission so
to notify the indemnifying  party shall not relieve the indemnifying  party from
any liability  which it may have to any  indemnified  party otherwise than under
such  subsection  (a),  (b) or (c).  In case any such  action  shall be  brought
against any indemnified party and it shall notify the indemnifying  party of the
commencement  thereof,  the indemnifying  party shall be entitled to participate
therein  and,  to the  extent  that  it  shall  wish,  jointly  with  any  other
indemnifying  party  similarly  notified,  to assume the defense  thereof,  with
counsel  satisfactory to such indemnified  party (who shall not, except with the
consent  of the  indemnified  party,  be  counsel  to the  indemnifying  party);
provided,  however,  that if the  defendants in any such action include both the
indemnified  party and the  indemnifying  party and the indemnified  party shall
have reasonably concluded that there may be one or more legal defenses available
to it or other  indemnified  parties which are  different  from or additional to
those available to the indemnifying party, the indemnifying party shall not have
the right to assume  the  defense of such  action on behalf of such  indemnified
party and such indemnified party shall have the right to select separate counsel
to defend such  action on behalf of such  indemnified  party.  After such notice
from the  indemnifying  party to such  indemnified  party of its  election so to
assume the defense  thereof and  approval by such  indemnified  party of counsel
appointed to defend such action,  the  indemnifying  party will not be liable to
such  indemnified  party under this  Section 8 for any legal or other  expenses,
other than  reasonable  costs of  investigation,  subsequently  incurred by such
indemnified  party in  connection  with the  defense  thereof.  Nothing  in this
Section 8(d) shall preclude an indemnified  party from  participating at its own
expense in the defense of any such action so assumed by the indemnifying party.

                                     - 28 -

<PAGE>



Notwithstanding  anything contained herein to the contrary,  if indemnity may be
sought  pursuant to section 8(b) hereof in respect of such action or proceeding,
then in  addition  to  such  separate  firm  for the  indemnified  parties,  the
indemnifying  party  shall be liable for the  reasonable  fees and  expenses  of
counsel  for  Advest  for  the  defense  of  any  losses,  claims,  damages  and
liabilities arising out of the Directed Share Program,  and all persons, if any,
who control Advest within the meaning of either Section 15 of the Act or Section
20 of the Exchange Act.

                           (e)      If the indemnification provided for in this
Section 8 is  unavailable  to or  insufficient  to hold harmless an  indemnified
party  under  subsection  (a) or (c) above in  respect  of any  losses,  claims,
damages or liabilities (or actions in respect thereof) referred to therein, then
each  indemnifying  party shall contribute to the amount paid or payable by such
indemnified party as a result of such losses, claims, damages or liabilities (or
actions in respect  thereof) in such proportion as is appropriate to reflect the
relative  benefits  received by the Company on the one hand and the Underwriters
on the other hand from the offering of the Shares.  If, however,  the allocation
provided by the  immediately  preceding  sentence is not permitted by applicable
law or if the  indemnified  party  failed  to give  the  notice  required  under
subsection  (d) above,  then each  indemnifying  party shall  contribute to such
amount  paid or  payable  by such  indemnified  party in such  proportion  as is
appropriate  to reflect not only such  relative  benefits  but also the relative
fault of the Company on the one hand and the  Underwriters  on the other hand in
connection  with the  statements  or  omissions  that  resulted in such  losses,
claims,  damages or liabilities (or actions in respect thereof),  as well as any
other relevant equitable  considerations.  The relative benefits received by the
Company on the one hand and the  Underwriters  on the other hand shall be deemed
to be in the same proportion as the total net proceeds from the offering (before
deducting  expenses)  received  by the  Company  bear to the total  underwriting
discounts and commissions received by the Underwriters. The relative fault shall
be determined by reference to, among other things, whether the untrue or alleged
untrue statement of a material fact or the omission or alleged omission to state
a material fact relates to  information  supplied by the Company on the one hand
or the  Underwriters  on the  other  hand  and  the  parties'  relative  intent,
knowledge,  access to  information  and  opportunity  to correct or prevent such
statement or omission.  The Company and the Underwriters agree that it would not
be just and  equitable if  contributions  pursuant to this  subsection  (e) were
determined by pro rata allocation (even if the Underwriters  were treated as one
entity for such  purpose) or by any other  method of  allocation  which does not
take  account  of  the  equitable  considerations  referred  to  above  in  this
subsection  (e). The amount paid or payable by an indemnified  party as a result
of the losses,  claims,  damages or liabilities (or actions in respect  thereof)
referred to above in this subsection (e) shall be deemed

                                     - 29 -

<PAGE>



to include any legal or other expenses  reasonably  incurred by such indemnified
party in connection  with  investigating  or defending any such action or claim.
Notwithstanding  the provisions of this subsection (e), no Underwriter  shall be
required  to  contribute  any  amount in excess of the amount by which the total
price at which the Shares  underwritten by it and distributed to the public were
offered to the public  exceeds the amount of any damages which such  Underwriter
has otherwise  been  required to pay by reason of such untrue or alleged  untrue
statement  or  omission  or alleged  omission.  No person  guilty of  fraudulent
misrepresentation  (within  the  meaning of  Section  11(f) of the Act) shall be
entitled to  contribution  from any person who was not guilty of such fraudulent
misrepresentation.  The  Underwriters'  obligations  in this  subsection  (e) to
contribute   are  several  in  proportion  to  their   respective   underwriting
obligations and not joint.

                           (f)      The  obligations  of the  Company under this
Section 8 shall be in addition to any liability  which the Company may otherwise
have and shall  extend,  upon the same terms and  conditions,  to each  officer,
director  and  employee of the  Underwriters  and to each  person,  if any,  who
controls any Underwriter  within the meaning of the Act or the Exchange Act; and
the obligations of the Underwriters under this Section 8 shall be in addition to
any liability  which the  respective  Underwriters  may otherwise have and shall
extend,  upon the same  terms  and  conditions,  to each  officer,  trustee  and
director of the Company and to each  person,  if any,  who  controls the Company
within the meaning of the Act or the Exchange Act.

                  9.       Default of Underwriters.

                           (a)     If any Underwriter defaults in its obligation
to purchase Shares at a Time of Delivery, you may in your discretion arrange for
you or another  party or other  parties  to  purchase  such  Shares on the terms
contained  herein  within  thirty-six  (36)  hours  after  such  default  by any
Underwriter.  In the event that, within the respective  prescribed  period,  you
notify the Company  that you have so arranged  for the  purchase of such Shares,
you shall have the right to postpone a Time of Delivery for a period of not more
than  seven (7) days in order to effect  whatever  changes  may  thereby be made
necessary  in the  Registration  Statement  or the  Prospectus,  or in any other
documents  or  arrangements,  and  the  Company  agrees  to  file  promptly  any
amendments to the Registration  Statement or the Prospectus that in your opinion
may thereby be made  necessary.  The cost of preparing,  printing and filing any
such amendments shall be paid for by the Underwriters. The term "Underwriter" as
used in this Agreement shall include any person  substituted  under this Section
with like effect as if such person had originally been a party to this Agreement
with respect to such Shares.


                                     - 30 -

<PAGE>



                           (b)      If, after giving effect  to any arrangements
for the purchase of the Shares of a defaulting  Underwriter or  Underwriters  by
you as provided in subsection  (a) above,  if any, the aggregate  number of such
Shares which  remains  unpurchased  does not exceed  one-eleventh  (1/11) of the
aggregate  number of Shares to be purchased  at such Time of Delivery,  then the
Company  shall  have the right to require  each  non-defaulting  Underwriter  to
purchase  the  number of  Shares  which  such  Underwriter  agreed  to  purchase
hereunder  at  such  Time  of  Delivery  and,  in  addition,   to  require  each
non-defaulting  Underwriter  to purchase its pro rata share (based on the number
of Shares which such Underwriter agreed to purchase  hereunder) of the Shares of
such defaulting Underwriter or Underwriters for which such arrangements have not
been made.

                  10.      Termination.

                           (a)      This Agreement may be terminated in the sole
discretion  of the  Representative  by notice to the Company  given prior to the
First Time of Delivery or any Subsequent Time of Delivery,  respectively, in the
event that (i) any condition to the obligations of the Underwriters set forth in
Section 7 hereof has not been satisfied,  or (ii) the Company shall have failed,
refused or been unable to deliver Certificates in definitive form for the Shares
or the  Company  shall  have  failed,  refused  or been  unable to  perform  all
obligations and satisfy all conditions on their respective parts to be performed
or  satisfied  hereunder  at or prior to such Time of  Delivery,  in either case
other than by reason of a default by any of the Underwriters.  If this Agreement
is terminated  pursuant to this Section  10(a),  the Company will  reimburse the
Underwriters  severally  upon demand for all reasonable  out-of-pocket  expenses
(including counsel fees and disbursements) that shall have been incurred by them
in connection with the proposed purchase and sale of the Shares. Any termination
pursuant to this  Section  10(a) shall be without  liability  on the part of any
Underwriter  to the  Company or on the part of the  Company  to any  Underwriter
(except for  expenses to be paid by the Company  pursuant to Section 6 hereof or
reimbursed  by the  Company  pursuant  to this  Section  10(a) and  except as to
indemnification and contribution to the extent provided in Section 8 hereof).

                           (b)      If, after giving effect to any arrangements
for the purchase of the Shares of a defaulting  Underwriter or  Underwriters  by
you as provided  in Section  9(a),  the  aggregate  number of such Shares  which
remains  unpurchased  exceeds one- eleventh  (1/11) of the  aggregate  number of
Shares to be purchased at such Time of Delivery,  then this  Agreement (or, with
respect to a Subsequent Time of Delivery, the obligations of the Underwriters to
purchase  and of the  Company  to sell  the  Optional  Shares)  shall  thereupon
terminate,  without liability on the part of any  non-defaulting  Underwriter or
the Company, except for the expenses to

                                     - 31 -

<PAGE>



be borne by the Company and the Underwriters as provided in Section 6 hereof and
the  indemnity  and  contribution  agreements  in Section 8 hereof;  but nothing
herein shall relieve a defaulting Underwriter from liability for its default.

                  11.   Survival.   The  respective   indemnities,   agreements,
representations,  warranties and other  statements of the Company,  its officers
and the several  Underwriters,  as set forth in this  Agreement or made by or on
behalf of them, respectively,  pursuant to this Agreement,  shall remain in full
force and effect,  regardless of any  investigation  (or any statement as to the
results  thereof)  made by or on behalf of any  Underwriter  or any  controlling
person  referred to in Section 8(f) or the Company,  or any officer,  trustee or
director or controlling  person of the Company  referred to in Section 8(f), and
shall survive delivery of and payment for the Shares. The respective agreements,
covenants, indemnities and other statements set forth in Sections 6 and 8 hereof
shall  remain  in full  force  and  effect,  regardless  of any  termination  or
cancellation of this Agreement.

                  12. Notices. All communications  hereunder shall be in writing
and,  if  sent  to  any of the  Underwriters,  shall  be  mailed,  delivered  or
telegraphed  and  confirmed  in  writing  to you in care of  Advest,  Inc.,  One
Rockefeller Plaza, 20th Floor, New York, New York 10020,  Attention:  Michael T.
Mayes (with a copy to Arnold & Porter, 555 12th Street, N.W.,  Washington,  D.C.
20004,  Attention:  Steven Kaplan); if to the Company shall be sufficient in all
respects if mailed,  delivered or  telegraphed  and  confirmed in writing to Sun
Bancorp, Inc., 226 Landis Avenue, Vineland, New Jersey 08360, Attention:  Philip
W.  Koebig,  III  (with a copy to  Malizia,  Spidi,  Sloane & Fisch,  P.C.,  One
Franklin Square, 1301 K Street,  N.W., Suite 700 East,  Washington,  D.C. 20005,
Attention: John J. Spidi).

                  13. Binding Effect.  This Agreement shall be binding upon, and
inure solely to the benefit of, the Underwriters, the Company and, to the extent
provided in Sections 8 and 10 hereof,  the  officers,  trustees,  directors  and
employees  and  controlling  persons  referred to therein  and their  respective
heirs,  executors,  administrators,  successors and assigns, and no other person
shall  acquire  or have any  right  under or by  virtue  of this  Agreement.  No
purchaser of any of the Shares from any Underwriter  shall be deemed a successor
or assign by reason merely of such purchase.

                  14.  Governing  Law. This  Agreement  shall be governed by and
construed in  accordance  with the laws of the State of New York without  giving
effect to any provisions regarding conflicts of laws.

                  15. Counterparts. This Agreement may be executed by any one or
more of the parties hereto in any number of counterparts, each of which shall be
deemed to be an original, but

                                     - 32 -

<PAGE>



all such counterparts shall together constitute one and the same
instrument.

                                     - 33 -

<PAGE>



                  If the foregoing is in accordance with your  understanding  of
our agreement,  please sign and return to us one of the counterparts hereof, and
upon  the  acceptance  hereof  by  Advest,  Inc.,  on  behalf  of  each  of  the
Underwriters,  this  letter  will  constitute  a  binding  agreement  among  the
Underwriters  and the Company.  It is  understood  that your  acceptance of this
letter on behalf of each of the  Underwriters  is pursuant to the  authority set
forth in the Agreement among Underwriters, a copy of which shall be submitted to
the Company for examination,  upon request, but without warranty on your part as
to the authority of the signers thereof.

                                Very truly yours,

                                SUN BANCORP, INC.



                                By: 
                                   ---------------------------------------------
                                   Name:
                                   Title:



The  foregoing  Agreement is hereby  confirmed and accepted as of the date first
written above at New York, New York.

ADVEST, INC.

By:  ADVEST, INC.


         By:     
                  ----------------------------------
                  Name:
                  Title:

On behalf of each of the Underwriters



<PAGE>



                                   SCHEDULE I


                                                      Number of Optional
                            Total Number            Shares to be Purchased
                           of Firm Shares                 if Maximum
Underwriter                to be Purchased             Option Exercised
- -----------                ---------------             ----------------

Advest, Inc.



<PAGE>


                                    EXHIBIT A
                            FORM OF LOCK-UP AGREEMENT


<PAGE>


                                SUN BANCORP, INC.

                                LOCK-UP AGREEMENT


                               __________ __, 1997


Advest, Inc.
  As Representative of the Several Underwriters
One Rockefeller Plaza, 20th Floor
New York, New York  10020

Ladies and Gentlemen:

         The undersigned  understands that you, as Representative of the several
underwriters  (the  "Underwriters"),  propose  to  enter  into  an  underwriting
agreement (the "Underwriting  Agreement") with Sun Bancorp, Inc. (the "Company")
providing for the public offering (the "Public  Offering") by the  Underwriters,
including yourself, of common stock of the Company (the "Common Stock") pursuant
to  the  Company's   Registration  Statement  on  Form  S-1  (the  "Registration
Statement").

         In  consideration of the  Underwriters'  agreement to purchase and make
the  Public  Offering  of the  Common  Stock,  and for other  good and  valuable
consideration,  receipt of which is hereby acknowledged,  the undersigned hereby
agrees,  for a period of 180 days after the effective  date of the  Registration
Statement (the "Lock-Up  Period"),  not to sell, offer to sell, solicit an offer
to buy, contract to sell, encumber, distribute, pledge, grant any option for the
sale of, or otherwise transfer or dispose of, directly or indirectly,  in one or
a series of transactions (collectively,  a "Disposition"),  any shares of Common
Stock or any  securities  convertible or exercisable  into or  exchangeable  for
shares of Common  Stock  (collectively,  "Securities"),  now owned or  hereafter
acquired  by the  undersigned  or with  respect  to which  the  undersigned  has
acquired  or  hereafter  acquires  the power of  disposition,  without the prior
written  consent of Advest,  Inc. Prior to the expiration of the Lock-Up Period,
the undersigned agrees that it will not announce or disclose any intention to do
anything  after  the  expiration  of  such  period  which  the   undersigned  is
prohibited, as provided in the preceding sentence, from doing during the Lock-Up
Period. In addition,  for the benefit of the Company and the  Underwriters,  the
undersigned  hereby  (i)  waives  any right it may have to cause the  Company to
register  pursuant to the Securities  Act of 1933, as amended,  shares of Common
Stock now owned or hereafter acquired or received by the undersigned as a result
of the  Public  Offering  and (ii)  during  the  Lock-Up  Period,  agrees not to
exercise any such registration  rights and further agrees that the Company shall
not be  obligated  to  register  any  shares in  violation  of the  Underwriting
Agreement.

         The undersigned acknowledges and agrees that the restrictions above are
expressly  agreed to preclude the holder of the Securities  from engaging in any
hedging or other transaction which is designed to or reasonably expected to lead
to or result in a Disposition of Securities (or the economic equivalent thereof)
during the  Lock-Up  Period  even if such  Securities  would be  disposed  of by
someone  other  than  the   undersigned.   Such  prohibited   hedging  or  other
transactions would include,  without limitation,  any short sale (whether or not
against the box) or any purchase, sale or grant of any right (including, without
limitation,  any put or call  option)  with  respect to any  Securities  or with
respect to any security  (other than a broad-based  marked basket or index) that
includes,  relates  to or  derives  any  significant  part of its value from the
Securities.

         The  undersigned  hereby also agrees and  consents to the entry of stop
transfer  instructions with the Company's transfer agent against the transfer of
the Securities  held by the  undersigned  except in compliance  with the Lock-Up
Agreement.

         It is understood that, if the  Underwriting  Agreement is not executed,
or if the  Underwriting  Agreement  shall  terminate or be  terminated  prior to
payment for and delivery of the Common Stock the subject  thereof,  this Lock-Up
Agreement shall automatically terminate and be of no further force or effect.

         This Lock-Up Agreement shall be governed by and construed in accordance
with the laws of the State of New York (without giving effect to its conflict of
laws provisions).


                                              Very truly yours,



                                              
                                              -----------------------------
                                              Name:











                                   Exhibit 5.1

                Opinion of Malizia, Spidi, Sloane, & Fisch, P.C.


<PAGE>
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
                                ATTORNEYS AT LAW
                               1301 K STREET, N.W.
                                 SUITE 700 EAST
                             WASHINGTON, D.C. 20005
                                 (202) 434-4660
                            FACSIMILE: (202) 434-4661


October 21, 1997

Board of Directors
Sun Bancorp, Inc.
226 Landis Avenue
Vineland, New Jersey 08360

         Re:      Registration Statement Under the Securities Act of 1933
                  -------------------------------------------------------

Ladies and Gentlemen:

         This opinion is rendered in connection with the Registration  Statement
on Form S-1  (Commission  File No.  333-35535)  filed  with the  Securities  and
Exchange  Commission  under the Securities Act of 1933, as amended,  (the "Act")
relating to the offer and sale (the  "Offering")  of up to  1,035,000  shares of
common stock,  par value $1.00 per share (the "Common  Stock"),  of Sun Bancorp,
Inc. (the "Company").  As special counsel to the Company,  we have reviewed such
legal matters as we have deemed  appropriate  for the purpose of rendering  this
opinion.

         Based on the foregoing, we are of the opinion that the shares of Common
Stock of the Company covered by the aforesaid  Registration Statement will, when
issued  in  accordance  with the  terms of the  Offering  against  full  payment
therefor,  be validly issued,  fully paid, and  non-assessable  shares of Common
Stock of the Company.

         We hereby  consent to the use of this  opinion and to the  reference to
our firm appearing in the Company's  Prospectus  under the heading  "Validity of
Securities."  In giving  this  consent,  we do not admit that we come within the
category of persons whose consent is required  under Section 7 of the Act or the
rules and  regulations of the Securities and Exchange  Commission  adopted under
the Act.



<PAGE>


         This  opinion  is given as of the  effective  date of the  Registration
Statement  and we  assume  no  obligation  to  advise  you of  changes  that may
hereafter be brought to our attention.


                                        Very truly yours,


                                        /s/Malizia, Spidi, Sloane & Fisch, P.C.
                                        MALIZIA, SPIDI, SLOANE & FISCH, P.C.










                                  Exhibit 10.2

               Lease Agreement with Vineland Construction Company


<PAGE>
                       THIRD ADDENDUM TO LEASE AGREEMENT
                       ---------------------------------



                           
     THIS  THIRD  ADDENDUM  TO  LEASE  AGREEMENT made this 21st day of November,
1995  by  and  between Vineland  Construction Co., a New Jersey corporation with
offices located at 71 West Park Avenue,  Vineland, New Jersey 08360 (hereinafter
referred to as the " Landlord") and Sun National Bank, a New Jersey corporation
with  offices at 226 Landis  Avenue,  Vineland,  New Jersey  08360  (hereinafter
referred to as "Lessee").

                                  WITNESSETH:
                                  -----------

     That the Landlord and Lessee  entered  into that  certain  Lease  Agreement
dated  October 3,  1986,  as amended by that  certain  Addendum  to Lease  dated
November 19, 1987,  and that certain  First  Addendum to Lease  Agreement  dated
December  6,  1990   (collectively,   the   "Lease"),   whereby   Lessee  leased
approximately  4,510 square feet of  commercial  space (the  "Premises")  on the
first floor of the building (the "Building")  situated at 226 West Landis Avenue
(the  "Land") in the City of  Vineland,  and State of New  Jersey,  and that the
Landlord  and  Lessee  desire  to amend  the  Lease  upon the  following  terms,
covenants and conditions.

ARTICLE I                           Term
- ---------                           ----

     Lessee  agrees to  exercise  its  option to  extend  the Lease  term for an
additional  five-year  term  pursuant  to Paragraph 1 of the Addendum  to  Lease
dated November 19, 1987, extending the expiration date to October 31, 2012.

ARTICLE 2                        The Lease
- ---------                        ---------

     All other terms and  conditions  of the Lease,  a copy of which is attached
hereto as Exhibit "A" and  incorporated  herein by reference,  shall continue in
full force and effect without modification.

     IN WITNESS  WHEREOF,  the parties hereto have affixed their hands and seals
or caused  these  presents  to be signed  and  sealed by their  duly  authorized
representatives the day and year first above written.



EXECUTED BY LESSEE, this 21st day of November, 1995.



By:  
     ------------------------------------
     Title: President & CEO
     For: Sun National Bank


EXECUTED BY LANDLORD, this 24 day of November, 1995.


By:  /s/John S. Krauser
     ---------------------------------------
     John S. Krauser
     President
     For:  Vineland Construction Co.

<PAGE>


                      SECOND AMENDMENT TO LEASE AGREEMENT
                      -----------------------------------

     THIS SECOND AMENDMENT TO LEASE  AGREEMENT made this first day of September,
1994 by and between  Vineland  Construction  Co., a New Jersey, corporation with
offices located at 71 West Park Avenue,  Vineland, New, Jersey 08360(hereinafter
referred to as the  "Landlord")  and  Citizens'  Investments, Inc., a New Jersey
corporation  with  offices  at 99  Hartford  Road,  Medford,  New  Jersey  08054
(hereinafter referred to as "Lessee")

                              W I T N E S S E T H:
                              --------------------

     That the Landlord and Lessee  entered  into that  certain  Lease  Agreement
dated  October 3,  1986,  as amended by that  certain  First  Addendum  to Lease
Agreement   dated  December  6,  1990  (the  "Lease"),   whereby  Lessee  leased
approximately  9,010 square feet of office space (the  "Premises")  on the third
floor of the building (the  "Building")  situated at 226 West Landis Avenue (the
"Land") in the City of Vineland,  and State of New Jersey, and that the Landlord
and Lessee  desire to amend the Lease upon the  following  terms,  covenants and
conditions.

ARTICLE 1                           Premises
- ---------                           --------

     (a)  Effective  September 1, 1994,  the demised  Premises  shall consist of
Fourteen Thousand Two Hundred Ninety Two (l4,292) square feet,  constituting the
entire third floor of the Building.

     (b) The  Landlord  shall  re-let and deliver the  Premises to Lessee in its
present  condition,  and  supply  Lessee  with a key.  Lessee has  examined  the
Premises,   and  accepts  them  in  their  present  condition  and  without  any
representations  on the part of the Landlord or the Landlord's  agents as to the
present or future condition of the Premises.

ARTICLE 2                           The Lease
- ---------                           ---------

     All other terms and  conditions  of the Lease,  a copy of which is attached
hereto as Exhibit "A" and  incorporated  herein by reference,  shall continue in
full force and effect without modification.

ARTICLE 3                             Term
- ---------                             ----

     Lessee  agrees to  exercise  its  option to  extend  the Lease  term for an
additional  five-year  term  pursuant to  Paragraph  1 of the First  Addendum to
Lease, thereby extending the expiration date to October 31, 2012.




<PAGE>

     IN WITNESS  WHEREOF,  the parties hereto have affixed their hands and seals
or caused  these  presents  to be signed  and  sealed by their  duly  authorized
representatives the day and year first above written.

EXECUTED BY LESSEE, this first day of September, 1994.


By:  /s/
     ------------------------------------
     Title:
     For: Citizens Investments, Inc.


EXECUTED BY LANDLORD, this first day of September, 1994.


By:  /s/John S. Krauser
     ---------------------------------------
     John S. Krauser
     President
     For:  Vineland Construction Co.


<PAGE>

                        RIDER ATTACHED TO BUSINESS LEASE
                        between CITIZENS INVESTMENT, INC.
                                       and
                                 NFI INDUSTRIES
                             dated November 1, 1987

     Thirtieth.-Notwithstanding anything to the contrary in the printed portions
of this lease,  it is the intention of the Landlord and the Tenant that the rent
herein  specified  shall be net to the  Landlord in each year during the term of
this lease.  Accordingly,  all costs,  expenses  and  obligations  of every kind
relating to the leased property which may arise or become due during the term of
this lease,  shall be paid by the Tenant,  and the Landlord shall be indemnified
by the Tenant against such costs, expenses and obligations.

     The net rent  shall be paid to the  Landlord  without  notice or demand and
without  abatement,  deduction  or set-off.  The net rent shall be paid in equal
monthly  installments  in advance on the first day of each calendar month during
the term of this lease.

     Furthermore,  it is the  intention of the parties  that the Landlord  shall
receive the rents,  additional  rents,  and all sums payable by the Tenant under
this lease, free of all taxes, expenses,  charges, damages and deductions of any
nature  whatsoever,  and the Tenant  covenants  and agrees to pay all sums which
except for this lease would have been chargeable  against the leased property or
payable by the Landlord.  The Tenant shall,  however,  be under no obligation to
pay interest on any mortgage on the fee of the leased property, any franchise or
income tax payable by the Landlord or any gift, inheritance,  transfer,  estate,
or  succession  tax by reason of any  present  future law which may be enacted
during the term of this lease.

     The common  charges for the  operation  and  maintenance  of the  building,
including,  but not limited  to, fire  insurance  on the  building,  real estate
taxes, snow removal,  landscape and gardening,  repair and maintenance of common
areas of building and grounds,  and any other common items shall be  apportioned
to the Tenant based on the proportion of the Tenant occupancy of the building to
the total square footage of the building.

     Thirty-first.-The  Landlord  shall  maintain the roof and exterior walls of
the building and keep same in good  condition.  The Tenant shall be  responsible
for the maintenance and repair of the areas occupied by the Tenant.

     Thirty-second.-After   the  first  year  anniversary  date  and  each  year
thereafter,  the monthly  rental  shall be increased  based upon the  percentage
increase in the Consumer Price Index (CPI).

     CPI shall mean the  Consumer  Price  Index for the urban wage  earners  and
clerical  workers for all items as published by the United  States Department of
Labor,  Bureau of Labor Statistics.  If the CPI or successor or substitute index
shall no  longer  be  published,  the  parties  shall  use such  other  reliable
governmental or impartial  index or publication  which  reasonably  reflects the
change in the Cost of Living or the  fluctuation in the purchasing  power of the
U.S. Dollar between the periods set forth above for  determination of the Annual
Minimum Rent during the Lease Term. In no event shall the monthly rental for the
Lease Term be less than the rental of the previous period.

<PAGE>

Rider
November 1, 1987

     Thirty-third.-Landlord  shall be responsible  for the  construction  of the
shell space of the Leased Premises, including the demising walls, framed doorway
openings and doors, electrical and water and sanitary sewer service connections,
and the exterior and glass wall of the building,  but not including the interior
finish of any such walls (such work, the "Landlord's Work"). All Landlord's work
shall  be done in a good  and  workmanlike  manner  and in  compliance  with all
applicable laws, ordinances, regulations and orders of governmental authorities,
and with all applicable codes and rules of all insurers of the Building.  Tenant
shall have the right to inspect  the  Landlord's  work at  reasonable  times and
shall promptly give notice to Landlord of any observed defects.

     Promptly,  upon  completion of the  Landlord's  work, and in no event later
than fifteen (15) days following the completion of the Landlord's  Work,  Tenant
shall, at its sole cost and expense,  through contractors  approved by Landlord,
commence all work required of Tenant for the finishing, improving, equipping and
furnishing of the Leased  Premises for the uses permitted  hereunder  (such work
the "Tenant's Work"). Prior to the commencement of any such construction, Tenant
shall submit all plans and specifications  therefore to Landlord's  construction
representative  for its  approval,  which  approval  shall  not be  unreasonably
withheld or delayed.  All costs and  expenses of such  construction,  direct and
indirect, shall be the sole responsibility of Tenant.

     All  Tenant's  Work shall be done in a good and  workmanlike  manner and in
compliance  with all  applicable  laws,  ordinances,  regulations  and orders of
governmental  authorities,  and with all applicable  codes and rules of insurers
insuring the  Building.  Landlord  shall also have the right to approve  working
drawings.

     Prior to commencement of  construction,  Tenant shall deliver to Landlord a
certificate of structural engineer or other professional acceptable to Landlord,
to the effect that the floor load will not exceed the floor bearing  capacity of
            pounds per square foot, live and dead load.
            

     Tenant shall complete such construction within ninety (90) days following
the completion of the  Landlord's  Work,  subject to Force  Majeure,  any one of
which shall extend the completion  date for the Tenant's Work for a period equal
to the total  duration of such Force Majeure.  All of the terms,  provisions and
conditions  of this Lease shall apply  during the  construction  of the Tenant's
Work.



<PAGE>

               A 880 - Lease of Business Premises.
                                     JULIUS BLUMBERG, INC., LAW BLANK PUBLISHERS

               This Lease, dated the    17th    day of  December            1987

               Between          CITIZENS INVESTMENT, INC.

Parties                             hereinafter referred to as the Landlord, and

                                NFI INDUSTRIES

                                          hereinafter referred to as the Tenant,

               WITNESSETH:  That the Landlord hereby demises and leases unto the
               Tenant,  and the Tenant  hereby hires and takes from the Landlord
               for the  term and upon the  rentals  hereinafter  specified,  the
               premises  described as follows,  situated in the City of Vineland
               County of  Cumberland  and State of New Jersey,  4,274 Sq. Ft. of
               open space on the 3rd floor of 226 Landis Avenue,  Vineland,  New
               Jersey 08360

Premises


Term                The term of this demise shall be for ONE (1) year
               beginning November 1, 1987  and ending   October 31        1988 .

                    The  rent  for  the  demised  term  shall be TWELVE ($12.00)
Rent           DOLLARS per sq. ft., FIFTY-ONE THOUSAND TWO HUNDRED EIGHTY-EIGHT
               ($ 51,288.00---), which shall accrue at the yearly rate of

                    The said rent is to be payable monthly  in  advance  on  the
               first  day  of  each  calendar month  for  the  term  hereof,  in
               installments as follows:

Payment of
Rent           FOUR THOUSAND TWO HUNDRED SEVENTY-FOUR ($4,274.00) DOLLARS per 
               month at  the  office  of  Citizens  Investment, Inc., 226 Landis
               Ave., Vineland,  NJ  08360 or as  may  be  otherwise  directed by
               the Landlord in writing.

              THE ABOVE LETTING IS UPON THE FOLLOWING CONDITIONS:

                    First.-The Landlord covenants that the Tenant, on paying the
Peaceful       said rental and performing the covenants and conditions  in  this
Possession     Lease contained, shall and may peaceably and  quietly  have, hold
               and enjoy the demised premises for the term aforesaid.

                    Second.-The  Tenant  covenants and agrees to use the demised
               premises as an office facility
Purpose
               and agrees not to use or permit the premises to be used  for  any
               other purpose without the prior written consent of  the  Landlord
               endorsed hereon.

                     Third.-The  Tenant  shall,  without  any   previous  demand
Default in     therefor, pay to the Landlord, or its agent, the said rent at the
Payment of     times  and in the  manner  above  provided.  In the  event of the
Rent           non-payment of said rent, or any installment thereof,at the times
               and in the manner above provided, and if the same shall remain in
Abondonment    default for ten days after becoming due or if the Tenant shall be
of Premises    dispossessed  for  non-payment of rent, or if the leased premises
               shall be deserted or vacated,  the  Landlord or its agents  shall
Re-entry and   have the right to and may enter the said premises as the agent of
Reletting by   the Tenant,  either by force or  otherwise,  without being liable
Landlord       for any  prosecution  or  damages  therefor,  and may  relet  the
               premises  as the  agent  of the  Tenant,  and  receive  the  rent
Tenant Liable  therefor,  upon  such  terms  as  shall  be  satisfactory  to the
for Deficiency Landlord,  and all rights of the Tenant to repossess the premises
               under  this  lease  shall  be  forfeited.  Such  re-entry  by the
Lien of        Landlord shall not operate to release the Tenant from any rent to
Landlord to    be paid or covenants to be  performed  hereunder  during the full
Secure         term of this lease.  For the purpose of  reletting,  the Landlord
               shall be authorized to make such repairs or  alterations in or to
Performance    the leased premises as may be necessary to place the same in good
Attorney's     order and  condition.  The Tenant shall be liable to the Landlord
Fees           for the cost of such repairs or alterations,  and all expenses of
               such  reletting.  If the sum realized or to be realized  from the
               reletting  is  insufficient  to satisfy  the monthly or term rent
               provided in this lease, the Landlord,  at its option, may require
               the Tenant to pay such deficiency month by month, or may hold the
               Tenant in advance for the entire deficiency to be realized during
               the term of the  reletting.  The Tenant  shall not be entitled to
               and surplus  accruing as a result of the reletting.  The Landlord
               is hereby  granted a lien, in addition to any  statutory  lien or
               right to distrain that may exist, on all personal property of the
               Tenant in or upon the demised premises,  to secure payment of the
               rent and  performance  of the  covenants  and  conditions of this
               lease. The Landlord shall have the right, as agent of the Tenant,
               to take  possession of any furniture,  fixtures or other personal
               property of the Tenant found in or about the  premises,  and sell
               the same at public  or  private  sale and to apply  the  proceeds
               thereof  to the  payment of any  monies  becoming  due under this
               lease,  the  Tenant  hereby  waiving  the  benefit  of  all  laws
               exempting  property from execution,  levy and sale on distress or
               judgment.  The Tenant  agrees to pay,  as  additional  rent,  all
               attorney's  fees and other  expenses  incurred by the Landlord in
               enforcing any of the obligations under this lease.

                    Fourth.-The  Tenant shall not sub-let  the demised  premises
Sub-letting    nor any portion thereof,  nor shall  this lease  be  assigned  by
and            the  Tenant  without  the prior written consent of  the  Landlord
Assignment     endorsed hereon.

                    Fifth.-The Tenant has examined  the  demised  premises,  and
Condition of   accepts  them in their  present  condition  (except as  otherwise
Premises,      expressly provided herein) and without any representations on the
Repairs        part of the  Landlord  or its agents as to the  present or future
               condition of the said premises. The Tenant shall keep the demised
               premises  in good  condition,  and  shall  redecorate,  paint and
               renovate  the said  premises as may be  necessary to keep them in
               repair and good appearance.  The Tenant shall quit and  surrender
               the premises at the end of the demised term in as good  condition
               as the reasonable  use thereof will permit.  The Tenant shall not
               make any alterations, additions, or improvements to said premises
               without the
<PAGE>

Alterations    prior   written   consent  of  the   Landlord.   All   erections,
and            alterations,  additions and  improvements,  whether  temporary or
Improvements   permanent  in  character,  which  may be made  upon the  premises
               either by the Landlord or the Tenant, except furniture or movable
Sanitation,    trade fixtures  installed at the expense of the Tenant,  shall be
Inflammable    the  property  of the  Landlord  and  shall  remain  upon  and be
Materials      surrendered   with  the   premises  as  a  part  thereof  at  the
               termination of this Lease,  without  compensation  to the Tenant.
Sidewalks      The Tenant  further  agrees to keep said  premises  and all parts
               thereof in a clean and  sanitary  condition  and free from trash,
               inflammable  material  and other  objectionable  matter.  If this
               lease covers  premises,  all or a part of which are on the ground
               floor,  the Tenant  further agrees to keep the sidewalks in front
               of such ground floor  portion of the demised  premises  clean and
               free of obstructions, snow and ice.

                    Sixth.-In  the   event  that  any  mechanics' lien  is filed
               against the  premises as a result of  alterations,  additions  or
Mechanics'     improvements  made by the Tenant,  the  Landlord,  at its option,
Liens          after thirty days' notice to the Tenant, may terminate this lease
               and may pay the said lien,  without  inquiring  into the validity
               thereof,  and the Tenant shall  forthwith  reimburse the Landlord
               the total  expense  incurred by the Landlord in  discharging  the
               said lien, as additional rent hereunder.

                    Seventh.-The   Tenant  agrees  to  replace  at  the Tenant's
Glass          expense any and all glass  which may become  broken in and on the
               demised  premises.  Plate  glass and  mirrors,  if any,  shall be
               insured by the Tenant at their full insurable  value in a company
               satisfactory  to the  Landlord.  Said policy shall be of the full
               premium  type,  and shall be  deposited  with the Landlord or its
               agent.

                    Eighth.-The  Landlord  shall  not  be  responsible  for  the
               loss of or damage to property, or injury to persons, occurring in
               or about the  demised  premises,  by reason  of any  existing  or
Liability of   future  condition,  defect,  matter  or  thing  in  said  demised
Landlord       premises or the property of which the premises are a part, or for
               the acts,  omissions or negligence of other persons or tenants in
               and about the said  property.  The Tenant agrees to indemnify and
               save the  Landlord  harmless  from all claims and  liability  for
               losses of or damage to property, or injuries to persons occurring
               in or about the demised premises.

                    Ninth.-Utilities   and   services  furnished  to the demised
Services       premises for the benefit of the Tenant shall be provided and paid
and            for as  follows:  water  by the  Tenant  ;  gas by the  tenant  ;
Utilities      electricity by the tenant heat  by  the tenant; refrigeration  by
               the tenant      ; hot water by the tenant

               The Landlord shall not be liable for any interruption or delay in
               any of the above services for any reason.

                    Tenth.-The Landlord,  or its agents, shall have the right to
Right to       enter the  demised  premises  at  reasonable  hours in the day or
Inspect and    night to examine the same, or to run telephone or other wires, or
Exhibit        to make such repairs,  additions or  alterations as it shall deem
               necessary  for the safety,  preservation  or  restoration  of the
               improvements,  or for the safety or  convenience of the occupants
               or users thereof (there being no obligation, however, on the part
               of  the  Landlord  to  make  any  such   repairs,   additions  or
               alterations),  or to exhibit the same to  prospective  purchasers
               and put upon the premises a suitable  "For Sale" sign.  For three
               months prior to the expiration of the demised term, the Landlord,
               or its agents,  may similarly exhibit the premises to prospective
               tenants, and may place the usual "To Let" signs thereon.

                    Eleventh.-In  the  event  of  the destruction of the demised
               premises or the building  containing  the said  premises by fire,
Damage by      explosion,  the  elements  or  otherwise  during the term  hereby
Fire,          created,  or previous  thereto,  or such  partial  destruction
Explosion,     thereof as to render the premises  wholly  untenantable  or unfit
The Elements   for occupancy, or should the demised premises be so badly injured
or Otherwise   that the same  cannot be  repaired  within  ninety  days from the
               happening of such  injury,  then and in such case the term hereby
               created  shall,  at the option of the Landlord,  cease and become
               null and void from the date of such  damage or  destruction,  and
               the Tenant shall immediately  surrender said premises and all the
               Tenant's  interest  therein to the  Landlord,  and shall pay rent
               only to the time of such  surrender,  in which event the Landlord
               may reenter and re-possess the premises thus discharged from this
               lease and may remove all  parties  therefrom.  Should the demised
               premises be rendered  untenantable  and unfit for occupancy,  but
               yet be  repairable  within ninety days from the happening of said
               injury,   the  Landlord  may  enter  and  repair  the  same  with
               reasonable speed, and the rent shall not accrue after said injury
               or while repairs are being made, but shall recommence immediately
               after said repairs shall be completed.  But if the premises shall
               be so  slightly  injured as not to be rendered  untenantable  and
               unfit for occupancy,  then the Landlord agrees to repair the same
               with reasonable  promptness and in that case the rent accrued and
               accruing   shall  not  cease  or  determine.   The  Tenant  shall
               immediately  notify the  Landlord in case of fire or other damage
               to the premises.

                    Twelfth.-The Tenant agrees to observe and  comply  with  all
Observation    laws,  ordinances,  rules and regulations of the Federal,  State,
of Laws,       County and Municipal authorities applicable to the business to be
Ordinances,    conducted  by the  Tenant in the  demised  premises.  The  Tenant
Rules and      agrees not to do or permit  anything to be done in said premises,
Regulations    or keep  anything  therein,  which will increase the rate of fire
               insurance premiums on the improvements or any part thereof, or on
               property kept therein,  or which will obstruct or interfere  with
               the rights of other tenants,  or conflict with the regulations of
               the  Fire  Department  or with any  insurance  policy  upon  said
               improvements or any part thereof. In the event of any increase in
               insurance  premiums  resulting from the Tenant's occupancy of the
               premises,  or from any act or omission on the part of the Tenant,
               the Tenant agrees to pay said  increase in insurance  premiums on
               the improvements or contents thereof as additional rent.

                    Thirteenth.-No   sign,  advertisement  or  notice  shall  be
Signs          affixed to or placed upon any part of the demised premises by the
               Tenant, except in such manner, and of such size, design and color
               as shall be approved in advance in writing by the Landlord.

                    Fourteenth.-This lease is subject and is hereby subordinated
Subordination  to all  present  and future  mortgages,  deeds of trust and other
to Mortgages   encumbrances  affecting  the demised  premises or the property of
and Deeds of   which said premises are a part. The Tenant agrees to execute,  at
Trust          no expense to the Landlord,  any  instrument  which may be deemed
               necessary  or  desirable  by the  Landlord to further  effect the
               subordination  of this lease to any such mortgage,  deed of trust
               or encumbrance.

                    Fifteenth.-In  the event of the sale by the Landlord  of the
Sale of        demised  premises,  or the property of which said  premises are a
Premises       part,  the Landlord or the purchaser may terminate  this lease on
               the  thirtieth  day of April in any year upon  giving  the Tenant
               notice of such  termination  prior to the first day of January in
               the same year.

                    Sixteenth.-The rules and  regulations regarding  the demised
               premises, affixed to this lease, if any, as well as any other and
Rules and      further  reasonable rules and regulations  which shall be made by
Regulations    the Landlord, shall be observed by the Tenant and by the Tenant's
of Landlord    employees,  agents and customers. The Landlord reserves the right
               to rescind any presently existing rules applicable to the demised
               premises, and to make such other and further reasonable rules and
               regulations  as,  in its  judgment,  may  from  time  to  time be
               desirable for the safety,  care and  cleanliness of the premises,
               and for the preservation of good order therein, which rules, when
               so made and notice  thereof  given to the Tenant,  shall have the
               same force and effect as  if  originally  made  a  part  of  this
               lease.  Such  other  and  further  rules  shall  not, however, be
               inconsistent with the proper and rightful enjoyment by the Tenant
               of the demised premises.

                    Seventeenth.  - In case of violation by the Tenant of any of
               the covenants, agreements and conditions of this lease, or of the
Violation of   rules  and   regulations   now  or  hereafter  to  be  reasonably
Covenants,     established by the Landlord, and upon failure to discontinue such
Forfeiture of  violation  within  ten days  after  notice  thereof  given to the
Lease,         Tenant,  this  lease  shall  thenceforth,  at the  option  of the
Re-entry       Landlord,  become null and void,  and the  Landlord  may re-enter
by Landlord    without  further  notice or  demand.  The rent in such case shall
               become due, be apportioned  and paid on and up to the day of such
               re-entry,  and the Tenant  shall be liable for all loss or damage
               resulting  from such  violation  as  aforesaid.  No waiver by the
               Landlord of any  violation  or breach of  condition by the Tenant
               shall  constitute  or be  construed  as a  waiver  of  any  other
               violation or breach of  condition,  nor shall lapse of time after
Non-waiver     breach of  condition  by the  Tenant  before the  Landlord  shall
of Breach      exercise  its option under this  paragraph  operate to defeat the
               right of the  Landlord to declare this lease null and void and to
               re-enter  upon the  demised  premises  after  the said  breach or
               violation.

<PAGE>


                    Eighteenth.-All  notices  and  demands,  legal or otherwise,
               incidental  to  this  lease,  or the  occupation  of the  demised
Notices        premises,  shall be in  writing.  If the  Landlord  or its  agent
               desires to give or serve upon the Tenant any notice or demand, it
               shall be sufficient  to send a copy thereof by  registered  mail,
               addressed  to the Tenant at the demised  premises,  or to leave a
               copy thereof with a person of suitable age found on the premises,
               or to post a copy thereof upon the door to said premises. Notices
               from the Tenant to the Landlord shall be sent by registered  mail
               or delivered to the Landlord at the place hereinbefore designated
               for the  payment  of  rent,  or to such  party  or  place  as the
               Landlord may from time to time designate in writing.

                    Nineteenth.-It  is further agreed that if at any time during
Bankruptcy     the term of this lease the Tenant shall make any  assignment  for
Insolvency,    the benefit of  creditors,  or be decreed  insolvent  or bankrupt
Assignment     according  to law, or if a receiver  shall be  appointed  for the
for Benefit    Tenant,  then the  Landlord  may, at its option,  terminate  this
of Creditors   lease,  exercise of such option to be evidenced by notice to that
               effect  served  upon the  assignee,  receiver,  trustee  or other
               person in charge of the liquidation of the property of the Tenant
               or the Tenant's estate, but such termination shall not release or
               discharge  any payment  of  rent  payable  hereunder  and  then
               accrued, or any liability then accrued by reason of any agreement
               or covenant  herein  contained on the part of the Tenant,  or the
               Tenant's legal representatives.

                    Twentieth.-In  the event that the Tenant shall remain in the
Holding Over   demised  premises  after the expiration of the term of this lease
by Tenant      without  having  executed a new written  lease with the Landlord,
               such holding over shall not  constitute a renewal or extension of
               this lease.  The Landlord may, at its option,  elect to treat the
               Tenant as one who has not  removed  at the end of his  term,  and
               thereupon  be  entitled  to all the  remedies  against the Tenant
               provided by law in that situation,  or the Landlord may elect, at
               its option, to construe such holding over as a tenancy from month
               to month,  subject to all the terms and conditions of this lease,
               except as to duration thereof, and in that event the Tenant shall
               pay  monthly  rent in  advance  at the rate  provided  herein  as
               effective during the last month of the demised term.

                    Twenty-first.-If  the  property  or any part thereof wherein
Eminent        the  demised  premises  are  located  shall be taken by public or
Domain,        quasi-public  authority  under  any  power of  eminent  domain or
Condemnation   condemnation,  this lease,  at the option of the Landlord,  shall
               forthwith  terminate  and  the  Tenant  shall  have no  claim  or
               interest in or to any award of damages for such taking.

               Twenty-second.-The   Tenant  has  this  day  deposited  with  the
Security       Landlord  the sum of  $            as  security  for the full and
               faithful  performance by the Tenant of  all the terms,  covenants
               and  conditions  of  this  lease  upon  the  Tenant's  part to be
               performed,  which said sum shall be returned to the Tenant  after
               the time fixed as the expiration of the term herein, provided the
               Tenant has fully and  faithfully  carried  out all of sail terms,
               covenants and  conditions on Tenant's part to be  performed.  In
               the  event  of a bona  fide  sale,  subject  to this  lease,  the
               Landlord  shall have the right to  transfer  the  security to the
               vendee for the  benefit of the Tenant and the  Landlord  shall be
               considerately  released by  the Tenant from all liability for the
               return of such security; and the Tenant agrees to look to the new
               Landlord  solely for the return of the said  security,  and it is
               agreed that this shall apply to every transfer or assignment made
               of the security to a new Landlord.  The security  deposited under
               this lease shall  not be mortgaged, assigned or encumbered by the
               Tenant without the written consent of the Landlord.

                    Twenty-third.-Any  dispute  arising  under this lease  shall
               be settled by  arbitration.  Then Landlord and Tenant shall each
Arbitration    choose an arbitrator,  and the two arbitrators  thus chosen shall
               select a third  arbitrator.  The  findings and award of the three
               arbitrators thus chosen shall be final and binding on the parties
               hereto.

                    Twenty-fourth.-No rights are to be conferred upon the Tenant
Delivery of    until this lease has been signed by the Landlord, and an executed
Lease          copy of the lease has been delivered to the Tenant.

Lease               Twenty-fifth.-The  foregoing rights  and  remedies  are  not
Provisions Not intended to be exclusive  but as  additional  to all rights.  and
Exclusive      remedies the Landlord would otherwise have by law.

                    Twenty-six.-All  of the terms,  covenants and  conditions of
Lease Binding  this lease shall inure to the benefit of  and be binding upon the
on Heirs,      respective  heirs,  executors,  administrators,   successors  and
Successors,    assigns of the parties hereto. However, in the event of the death
Etc.           of the Tenant, if an individual, the Landlord may, at its option,
               terminate  this lease by notifying the executor or  administrator
               of the Tenant at the demised premises.

                    Twenty-seventh.-This  lease and the obligation  of Tenant to
               pay rent  hereunder  and perform all of the other  covenants  and
               agreements  hereunder on part of Tenant to be performed  shall in
               nowise be  affected,  impaired  or excused  because  Landlord  is
               unable  to  supply   or  is  delayed  in  supplying  any  service
               expressly or impliedly to be supplied or is unable to make, or is
               delayed  in  making  any  repairs,   additions,   alterations  or
               decorations or is unable to supply or is delayed in supplying any
               equipment or fixtures if landlord is prevented or delayed from so
               doing by reason of governmental preemption in connection with the
               National Emergency declared by the President of the United States
               or in  connection  with  any  rule,  order or  regulation  of any
               department or subdivision  thereof of any governmental  agency or
               by reason of the  conditions of supply and demand which have been
               or are affected by the war.

                    Twenty-eighth.-This  instrument  may  not be changed orally.

                    Twenty-ninth.-Tenant shall, at its  own  cost  and  expense,
               obtain  public  liability  insurance  in the  sum  of  $1,000,000
               combined single limit.  Tenant agrees to furnish  Landlord with a
               certificate  of insurance as evidence of its having  obtained and
               requested insurance and having paid premium thereof. /s/initialed




     IN WITNESS  WHEREOF,  the said  Parties  have  hereunto set their hands and
seals the day and year first above written.



Witness:                                   /s/                            (SEAL)
                                           -------------------------------------
                                                       Landlord

/s/                                        By /s/
- -----------------------------------------     ----------------------------------


/s/                                        /s/                            (SEAL)
- -----------------------------------------  -------------------------------------
                                                         Tenant


<PAGE>

                                    GUARANTY

    In  consideration  of the  execution of the within lease by the Landlord, at
the request of the undersigned and in reliance of this guaranty, the undersigned
hereby  guarantees  unto the Landlord,  Its successors  and asignees, the prompt
payment  of all rent  and the  performance  of all of the  terms,  covenants and
conditions  provided in said lease,  hereby  waiving all notice of default,  and
consenting  to any  extensions  of time or  changes  in the manner of payment or
performance  of any of the terms and  conditions  of the said lease the Landlord
may  grant  the  Tenant,  and  further  consenting  to the  assignment  and  the
successive  assignments  of the  said  lease,  and  any  modifications  thereof,
including the sub-letting and changing of the use of the demised  premises,  all
without notice to the  undersigned.  The undersigned  agrees to pay :he Landlord
all  expenses  incurred in  enforcing  the  obligations  of the Tenant under the
within lease and in enforcing this guaranty.


Witness:                                                                  (SEAL)
         -------------------------------------   ------------------------


         -------------------------------------   ------------------------ (SEAL)

Date:
     -----------------------------------------


================================================================================

                                     LEASE

================================================================================


                                                                        Landlord

                                       to


                                                                          Tenant

================================================================================

Premises leased:



From:
      --------------------------------------------------------------------------


To:
      --------------------------------------------------------------------------

================================================================================
 
                     ASSIGNMENT AND ACCEPTANCE OF ASSIGNMENT

     For value  received  the  undersigned  Tenant  hereby  assigns  all of said

Tenant's right, title and interest in and to the within lease from and after

                                                     unto

heirs, successors, and assigns, the demised premises to be used and occupied for

                             and for no other purpose, it being expressly agreed

that this assignment shall not in any manner relieve the undersigned assignor
from liability upon any of the covenants of this lease.


Witness:                                                                  (SEAL)
         -------------------------------------   ------------------------


         -------------------------------------   ------------------------ (SEAL)

Date:
     -----------------------------------------


     In  consideration  of the above  assignment and the written  consent of the
Landlord thereto, the undersigned  assignee,  hereby assumes and agrees from and
after           to make all payments and to perform all covenants and conditions
provided in the within lease by the Tenant therein to be made and performed.


Witness:                                                                  (SEAL)
         -------------------------------------   ------------------------


         -------------------------------------   ------------------------ (SEAL)

Date:
     -----------------------------------------

                     
                              CONSENT TO ASSIGNMENT

     The undersigned Landlord hereby consents to the assignment of the within

lease to               on the express conditions that the original Tenant

                                   , the assignor, herein, shall  remain  liable
for the prompt payment of the rent and the performance of the covenants provided
in the said lease by the Tenant to be made and performed, and  that  no  further
assignment of said lease or sub-letting of any  part  of  the  premises  thereby
demised shall be made without  the  prior  written  consent of  the  undersigned
Landlord.


                                                 -------------------------------
                                                             Landlord

Date:                                            By
     -----------------------------------------   -------------------------------
<PAGE>
               A 880 - Lease of Business Premises 
                                     JULIUS BLUMBERG, INC., LAW BLANK PUBLISHERS

               This Lease, dated the Third day of October 1986 

               Between

               Vineland Construction Company

                                    hereinafter referred to as the Landlord, and

               Sun National Bank  

                                          hereinafter referred to as the Tenant,




               WITNESSETH:  That the Landlord hereby demises and leases unto the
               Tenant,  and the Tenant  hereby hires and takes from the Landlord
               for the term and upon the  rentals  hereinafter  specified,  the
               premises described  as  follows,  situated  in the 226 Landis
               Avenue of Vineland County of Cumberland and State of New Jersey


Premises

                    The term of this demise shall be for twenty years
Term           beginning upon completion of bldg. 19 and ending         19     ,
               by Landlord

                    The rent for the demised term shall be 10 dollars per square
Rent           foot  as  finally   determined  by  actual   measurement($     ),
               which shall accrue at the yearly rate of 
               upon completion of the building.

                    The said rent is to be payable monthly  in  advance  on  the
               first  day  of each  calendar  month  for  the  term  hereof,  in
               instalments as follows:

Payment of          If occupancy begins on a day other than the first month  the
Rent           first  month's rent will be prorated to the end of the month. 


               at the  office of  Vineland  Construction  Company  or as may  be
               otherwise directed by the Landlord in writing.

               THE ABOVE LETTING IS UPON THE FOLLOWING CONDITIONS:

Peaceful            First.-The Landlord covenants that the Tenant, on paying the
Possession     said rental and  performing  the covenants and conditions in this
               Lease  contained,  shall and may peaceably and quietly have, hold
               and enjoy the demised premises for the term aforesaid.

                    Second.-The Tenant covenants and agrees to use  the  demised
               premises as a bank branch and activities  normal and usual to the
               operation of a bank or bank branch.

Purpose

               and agrees not to use or permit the  premises  to be used for any
               other purpose  without the prior written  consent of the Landlord
               endorsed hereon.

                     Third.-The  Tenant  shall,  without  any   previous  demand
Default in     therefor, pay to the Landlord, or its agent, the said rent at the
Payment of     times  and in the  manner  above  provided.  In the  event of the
Rent           non-payment of said rent, or any instalment  thereof at the times
               and in the manner above provided, and if the same shall remain in
Abondonment    default for ten days after becoming due or if the Tenant shall be
of Premises    dispossessed  for  non-payment of rent, or if the leased premises
               shall be deserted or vacated,  the  Landlord or its agents  shall
Re-entry and   have the right to and may enter the said premises as the agent of
Reletting by   the Tenant,  either by force or  otherwise,  without being liable
Landlord       for any  prosecution  or  damages  therefor,  and may  relet  the
               premises  as the  agent  of the  Tenant,  and  receive  the  rent
Tenant Liable  therefor,  upon  such  terms  as  shall  be  satisfactory  to the
for Deficiency Landlord,  and all rights of the Tenant to repossess the premises
               under  this  lease  shall  be  forfeited.  Such  re-entry  by the
Lien of        Landlord shall not operate to release the Tenant from any rent to
Landlord to    be paid or covenants to be  performed  hereunder  during the full
Secure         term of this lease.  For the purpose of  reletting,  the Landlord
               shall be authorized to make such repairs or  alterations in or to
Performance    the leased premises as may be necessary to place the same in good
Attorney's     order and  condition.  The Tenant shall be liable to the Landlord
Fees           for the cost of such repairs or alterations,  and all expenses of
               such  reletting.  If the sum realized or to be realized  from the
               reletting  is  insufficient  to satisfy  the monthly or term rent
               provided in this lease, the Landlord,  at its option, may require
               the Tenant to pay such deficiency month by month, or may hold the
               Tenant in advance for the entire deficiency to be realized during
               the term of the  reletting.  The Tenant  shall not be entitled to
               and surplus  accruing as a result of the reletting.  The Landlord
               is hereby  granted a lien, in addition to any  statutory  lien or
               right to distrain that may exist, on all personal property of the
               Tenant in or upon the demised premises,  to secure payment of the
               rent and  performance  of the  covenants  and  conditions of this
               lease. The Landlord shall have the right, as agent of the Tenant,
               to take  possession of any furniture,  fixtures or other personal
               property of the Tenant found in or about the  premises,  and sell
               the same at public  or  private  sale and to apply  the  proceeds
               thereof  to the  payment of any  monies  becoming  due under this
               lease,  the  Tenant  hereby  waiving  the  benefit  of  all  laws
               exempting  property from execution,  levy and sale on distress or
               judgment.  The Tenant  agrees to pay,  as  additional  rent,  all
               attorney's  fees and other  expenses  incurred by the Landlord in
               enforcing any of the obligations under this lease.

                    Fourth.-The  Tenant shall not sub-let  the demised  premises
Sub-letting    nor any portion thereof,  nor shall  this lease  be  assigned  by
and            the  Tenant  without  the prior written consent of  the  Landlord
Assignment     endorsed hereon.

                    Fifth.-The Tenant has examined  the  demised  premises,  and
Condition of   accepts  them in their  present  condition  (except as  otherwise
Premises,      expressly provided herein) and without any representations on the
Repairs        part of the  Landlord  or its agents as to the  present or future
               condition of the said premises. The Tenant shall keep the demised
               premises  in good  condition,  and  shall  redecorate,  paint and
               renovate  the said  premises as may be  necessary to keep them in
               repair and good appearance.  The Tenant shall quit and  surrender
               the premises at the end of the demised term in as good  condition
               as the reasonable  use thereof will permit.  The Tenant shall not
               make any alterations, additions, or improvements to said premises
               without the
<PAGE>

Alterations    prior   written   consent  of  the   Landlord.   All   erections,
and            alterations,  additions and  improvements,  whether  temporary or
Improvements   permanent  in  character,  which  may be made  upon the  premises
               either by the Landlord or the Tenant, except furniture or movable
Sanitation,    trade fixtures  installed at the expense of the Tenant,  shall be
Inflammable    the  property  of the  Landlord  and  shall  remain  upon  and be
Materials      surrendered   with  the   premises  as  a  part  thereof  at  the
               termination of this Lease,  without  compensation  to the Tenant.
Sidewalks      The Tenant  further  agrees to keep said  premises  and all parts
               thereof in a clean and  sanitary  condition  and free from trash,
               inflammable  material  and other  objectionable  matter.  If this
               lease covers  premises,  all or a part of which are on the ground
               floor,  the Tenant  further agrees to keep the sidewalks in front
               of such ground floor  portion of the demised  premises  clean and
               free of obstructions, snow and ice.

Mechanics'          Sixth.-In  the  event  that  any  mechanics' lien  is  filed
Liens          against the  premises as a result of  alterations,  additions  or
               improvements  made by the  Tenant,  the  Landlord,  at is option,
               after thirty days' notice to the Tenant, may terminate this lease
               and may pay the said lien,  without  inquiring  into the validity
               thereof,  and the Tenant shall  forthwith  reimburse the Landlord
               the total  expense  incurred by the Landlord in  discharging  the
               said lien, as additional rent hereunder.

Glass               Seventh,-The  Tenant  agrees  to  replace  at  the  Tenant's
               expense any and all glass  which may become  broken in and on the
               demised  premises.  Plate  glass and  mirrors,  if any,  shall be
               insured by the Tenant at their full insurable  value in a company
               satisfactory  to the  Landlord.  Said policy shall be of the full
               premium  type,  and shall be  deposited  with the Landlord or its
               agent. 


                    Eighth.-The  Landlord  shall  not  be  responsible  for  the
               loss of or damage to property, or injury to persons, occurrlng in
               or about the  demised  premises,  by reason  of any  existing  or
Liability of   future  condition,  defect,  matter  or  thing  in  said  demised
Landlord       premises or the property of which the premises are a part, or for
               the acts,  omissions or negligence of other persons or tenants in
               and about the said  property.  The Tenant agrees to indemnify and
               save the  Landlord  harmless  from all claims and  liability  for
               losses of or damage to property, or injuries to persons occurring
               in or about the demised premises.

                    Ninth.-Utilities   and   services  furnished  to the demised
Services       premises for the benefit of the Tenant shall be provided and paid
and            for as  follows:  water  by the  Tenant  ;  gas by the  tenant  ;
Utilities      electricity by the tenant heat  by  the tenant; refrigeration  by
               the tenant      ; hot water by the tenant

               The Landlord shall not be liable for any interruption or delay in
               any of the above services for any reason.

                    Tenth.-The Landlord,  or its agents, shall have the right to
Right to       enter the  demised  premises  at  reasonable  hours in the day or
Inspect and    night to examine the same, or to run telephone or other wires, or
Exhibit        to make such repairs,  additions or  alterations as it shall deem
               necessary  for the safety,  preservation  or  restoration  of the
               improvements,  or for the safety or  convenience of the occupants
               or users thereof (there being no obligation, however, on the part
               of  the  Landlord  to  make  any  such   repairs,   additions  or
               alterations),  or to exhibit the same to  prospective  purchasers
               and put upon the premises a suitable  "For Sale" sign.  For three
               months prior to the expiration of the demised term, the Landlord,
               or its agents,  may similarly exhibit the premises to prospective
               tenants, and may place the usual "To Let" signs thereon.

                    Eleventh.-In  the  event  of  the destruction of the demised
               premises or the building  containing  the said  premises by fire,
Damage by      explosion,  the  elements  or  otherwise  during the term  hereby
Fire,          created,  or previous  thereto,  or such  partial  destruction
Explosion,     thereof as to render the premises  wholly  untenantable  or unfit
The Elements   for occupancy, or should the demised premises be so badly injured
or Otherwise   that the same  cannot be  repaired  within  ninety  days from the
               happening of such  injury,  then and in such case the term hereby
               created  shall,  at the option of the Landlord,  cease and become
               null and void from the date of such  damage or  destruction,  and
               the Tenant shall immediately  surrender said premises and all the
               Tenant's  interest  therein to the  Landlord,  and shall pay rent
               only to the time of such  surrender,  in which event the Landlord
               may reenter and re-possess the premises thus discharged from this
               lease and may remove all  parties  therefrom.  Should the demised
               premises be rendered  untenantable  and unfit for occupancy,  but
               yet be  repairable  within ninety days from the happening of said
               injury,   the  Landlord  may  enter  and  repair  the  same  with
               reasonable speed, and the rent shall not accrue after said injury
               or while repairs are being made, but shall recommence immediately
               after said repairs shall be completed.  But if the premises shall
               be so  slightly  injured as not to be rendered  untenantable  and
               unfit for occupancy,  then the Landlord agrees to repair the same
               with reasonable  promptness and in that case the rent accrued and
               accruing   shall  not  cease  or  determine.   The  Tenant  shall
               immediately  notify the  Landlord in case of fire or other damage
               to the premises.

                    Twelfth.-The Tenant agrees to observe and  comply  with  all
Observation    laws,  ordinances,  rules and regulations of the Federal,  State,
of Laws,       County and Municipal authorities applicable to the business to be
Ordinances,    conducted  by the  Tenant in the  demised  premises.  The  Tenant
Rules and      agrees not to do or permit  anything to be done in said premises,
Regulations    or keep  anything  therein,  which will increase the rate of fire
               insurance premiums on the improvements or any part thereof, or on
               property kept therein,  or which will obstruct or interfere  with
               the rights of other tenants,  or conflict with the regulations of
               the  Fire  Department  or with any  insurance  policy  upon  said
               improvements or any part thereof. In the event of any increase in
               insurance  premiums  resulting from the Tenant's occupancy of the
               premises,  or from any act or omission on the part of the Tenant,
               the Tenant agrees to pay said  increase in insurance  premiums on
               the improvements or contents thereof as additional rent.

                    Thirteenth.-No   sign,  advertisement  or  notice  shall  be
Signs          affixed to or placed upon any part of the demised premises by the
               Tenant, except in such manner, and of such size, design and color
               as shall be approved in advance in writing by the Landlord.

                    Fourteenth.-This lease is subject and is hereby subordinated
Subordination  to all  present  and future  mortgages,  deeds of trust and other
to Mortgages   encumbrances  affecting  the demised  premises or the property of
and Deeds of   which said premises are a part. The Tenant agrees to execute,  at
Trust          no expense to the Landlord,  any  instrument  which may be deemed
               necessary  or  desirable  by the  Landlord to further  effect the
               subordination  of this lease to any such mortgage,  deed of trust
               or encumbrance.

                    Fifteenth.-In  the event of the sale by the Landlord  of the
Sale of        demised  premises,  or the property of which said  premises are a
Premises       part,  the Landlord or the purchaser may terminate  this lease on
               the  thirtieth  day of April in any year upon  giving  the Tenant
               notice of such  termination  prior to the first day of January in
               the same year.

                    Sixteenth.-The rules and  regulations regarding  the demised
               premises, affixed to this lease, if any, as well as any other and
Rules and      further  reasonable rules and regulations  which shall be made by
Regulations    the Landlord, shall be observed by the Tenant and by the Tenant's
of Landlord    employees,  agents and customers. The Landlord reserves the right
               to rescind any presently existing rules applicable to the demised
               premises, and to make such other and further reasonable rules and
               regulations  as,  in its  judgment,  may  from  time  to  time be
               desirable for the safety,  care and  cleanliness of the premises,
               and for the preservation of good order therein, which rules, when
               so made and notice  thereof  given to the Tenant,  shall have the
               same  force  and  effect  as  if  originally  made a part of this
               lease.  Such  other and  further  rules  shall not,  however,  be
               inconsistent with the proper and rightful enjoyment by the Tenant
               of the demised premises.

                    Seventeenth.  - In case of violation by the Tenant of any of
               the covenants, agreements and conditions of this lease, or of the
Violation of   rules  and   regulations   now  or  hereafter  to  be  reasonably
Covenants,     established by the Landlord, and upon failure to discontinue such
Forfeiture of  violation  within  ten days  after  notice  thereof  given to the
Lease,         Tenant,  this  lease  shall  thenceforth,  at the  option  of the
Re-entry       Landlord,  become null and void,  and the  Landlord  may re-enter
by Landlord    without  further  notice or  demand.  The rent in such case shall
               become due, be apportioned  and paid on and up to the day of such
Non-waiver     re-entry,  and the Tenant  shall be liable for all loss or damage
of Breach      resulting  from such  violation  as  aforesaid.  No waiver by the
               Landlord of any  violation  or breach of  condition by the Tenant
               shall  constitute  or be  construed  as a  waiver  of  any  other
               violation or breach of  condition,  nor shall lapse of time after
               breach of  condition  by the  Tenant  before the  Landlord  shall
               exercise  its option under this  paragraph  operate to defeat the
               right of the  Landlord to declare this lease null and void and to
               re-enter  upon the  demised  premises  after  the said  breach or
               violation.

<PAGE>


                    Eighteenth.-All  notices  and  demands,  legal or otherwise,
               incidental  to  this  lease,  or the  occupation  of the  demised
Notices        premises,  shall be in  writing.  If the  Landlord  or its  agent
               desires to give or serve upon the Tenant any notice or demand, it
               shall be sufficient  to send a copy thereof by  registered  mail,
               addressed  to the Tenant at the demised  premises,  or to leave a
               copy thereof with a person of suitable age found on the premises,
               or to post a copy thereof upon the door to said premises. Notices
               from the Tenant to the Landlord shall be sent by registered  mail
               or delivered to the Landlord at the place hereinbefore designated
               for the  payment  of  rent,  or to such  party  or  place  as the
               Landlord may from time to time designate in writing.

                    Nineteenth.-It  is further agreed that if at any time during
Bankruptcy     the term of this lease the Tenant shall make any  assignment  for
Insolvency,    the benefit of  creditors,  or be decreed  insolvent  or bankrupt
Assignment     according  to law, or if a receiver  shall be  appointed  for the
for Benefit    Tenant,  then the  Landlord  may, at its option,  terminate  this
of Creditors   lease,  exercise of such option to be evidenced by notice to that
               effect  served  upon the  assignee,  receiver,  trustee  or other
               person in charge of the liquidation of the property of the Tenant
               or the Tenant's estate, but such termination shall not release or
               discharge  any payment  of  rent  payable  hereunder  and  then
               accrued, or any liability then accrued by reason of any agreement
               or covenant  herein  contained on the part of the Tenant,  or the
               Tenant's legal representatives.

                    Twentieth.-In  the event that the Tenant shall remain in the
Holding Over   demised  premises  after the expiration of the term of this lease
by Tenant      without  having  executed a new written  lease with the Landlord,
               such holding over shall not  constitute a renewal or extension of
               this lease.  The Landlord may, at its option,  elect to treat the
               Tenant as one who has not  removed  at the end of his  term,  and
               thereupon  be  entitled  to all the  remedies  against the Tenant
               provided by law in that situation,  or the Landlord may elect, at
               its option, to construe such holding over as a tenancy from month
               to month,  subject to all the terms and conditions of this lease,
               except as to duration thereof, and in that event the Tenant shall
               pay  monthly  rent in  advance  at the rate  provided  herein  as
               effective during the last month of the demised term.

                    Twenty-first.-If  the  property  or any part thereof wherein
Eminent        the  demised  premises  are  located  shall be taken by public or
Domain,        quasi-public  authority  under  any  power of  eminent  domain or
Condemnation   condemnation,  this lease,  at the option of the Landlord,  shall
               forthwith  terminate  and  the  Tenant  shall  have no  claim  or
               interest in or to any award of damages for such taking.

                    Twenty-second.-The   Tenant  has  this  day  deposited  with
               the Landlord  the sum of  $xxxx    as  security  for the full and
               faithful  performance by the Tenant of  all the terms,  covenants
               and  conditions  of  this  lease  upon  the  Tenant's  part to be
               performed,  which said sum shall be returned to the Tenant  after
               the time fixed as the expiration of the term herein, provided the
               Tenant has fully and  faithfully  carried  out all of said terms,
               covenants and  conditions on Tenant's part to be  performed.  In
               the  event  of a bona  fide  sale,  subject  to this  lease,  the
               Landlord  shall have the right to  transfer  the  security to the
               vendee for the  benefit of the Tenant and the  Landlord  shall be
               considered   released  by  the  Tenant from all liability for the
               return of such security; and the Tenant agrees to look to the new
               Landlord  solely for the return of the said  security,  and it is
               agreed that this shall apply to every transfer or assignment made
               of the security to a new Landlord.  The security  deposited under
               this lease shall  not be mortgaged, assigned or encumbered by the
               Tenant without the written consent of the Landlord.

                    Twenty-third.-Any  dispute  arising  under this lease  shall
               be settled by arbitration.  Then Landlord and Tenant shall each
Arbitration    choose an arbitrator,  and the two arbitrators  thus chosen shall
               select a third  arbitrator.  The  findings and award of the three
               arbitrators thus chosen shall be final and binding on the parties
               hereto.

                    Twenty-fourth.-No rights are to be conferred upon the Tenant
Delivery of    until this lease has been signed by the Landlord, and an executed
Lease          copy of the lease has been delivered to the Tenant.

Lease               Twenty-fifth.-The  foregoing rights  and  remedies  are  not
Provision Not  intended to be exclusive  but as  additional  to all rights.  and
Exclusive      remedies the Landlord would otherwise have by law.

                    Twenty-six.-All  of the terms,  covenants and  conditions of
Lease Binding  this lease shall inure to the benefit of  and be binding upon the
on Heirs,      respective  heirs,  executors,  administrators,   successors  and
Successors,    assigns of the parties hereto. However, in the event of the death
Etc.           of the Tenant, if an individual, the Landlord may, at its option,
               terminate  this lease by notifying the executor or  administrator
               of the Tenant at the demised premises.

                    Twenty-seventh.-This  lease and the obligation  of Tenant to
               pay rent  hereunder  and perform all of the other  covenants  and
               agreements  hereunder on part of Tenant to be performed  shall in
               nowise be  affected,  impaired  or excused  because  Landlord  is
               unable  to  supply   or  is  delayed  in  supplying  any  service
               expressly or impliedly to be supplied or is unable to make, or is
               delayed  in  making  any  repairs,   additions,   alterations  or
               decorations or is unable to supply or is delayed in supplying any
               equipment or fixtures if landlord is prevented or delayed from so
               doing by reason of governmental preemption in connection with the
               National Emergency declared by the President of the United States
               or in  connection  with  any  rule,  order or  regulation  of any
               department or subdivision  thereof of any governmental  agency or
               by reason of the  conditions of supply and demand which have been
               or are affected by the war.

                    Twenty-eighth.-This  instrument  may  not be changed orally.

                    Twenty-ninth.-Tenant shall, at its  own  cost  and  expense,
               obtain  public  liability  insurance  in the  sum  of  $1,000,000
               combined single limit.  Tenant agrees to furnish  Landlord with a
               Certificate  of Insurance as evidence of its having  obtained and
               requested insurance and having paid premium thereof.




     IN WITNESS  WHEREOF,  the said  Parties  have  hereunto set their hands and
seals the day and year first above written.



Witness:                                   CITIZENS INVESTMENT, INC.      (SEAL)
                                           -------------------------------------
                                                       Landlord

/s/                                        By /s/
- -----------------------------------------     ----------------------------------


/s/                                        NFI INDUSTRIES                 (SEAL)
- -----------------------------------------  -------------------------------------
                                                         Tenant

                                           By /s/Bernard Braun
                                             -----------------------------------

<PAGE>
                        RIDER ATTACHED TO BUSINESS LEASE
                      between VINELAND CONSTRUCTION COMPANY
                                      and
                                SUN NATIONAL BANK
                              dated October 3, l986


     Thirtieth-Notwithstanding  anything to the contrary in the printed portions
of this lease it is the Intention of the Landlord and the Tenant,  that the rent
herein  specified shall be net to the Landlord in each year,  during the term of
this lease.  Accordingly,  all costs,  expenses,  and  obligations of every kind
relating to the leased property which any arise or become due during the term of
this lease shall be paid by the Tenant, and the Landlord shall be Indemnified by
the Tenant against such costs, expenses, and obligations.

     The net rent  shall be paid to the  Landlord  without  notice or demand and
without abatement,  deduction,  or set-off.  The net rent shall be paid in equal
monthly  installments  in advance on the first day of each calendar month during
the term of this lease.

     Furthermore,  it is the  intention of the parties  that the Landlord  shall
receive the rents,  additional  rents,  and all sums payable by the Tenant under
this lease free of all taxes, expenses,  charges, damages, and deductions of any
nature  whatsoever  and the  Tenant  covenants  and agrees to pay all sums which
except for this lease would have been chargeable  against the leased property or
payable by the landlord.  The Tenant shall,  however,  be under no obligation to
pay interest on any mortgage on the fee of the leased  property,  any franchise
or income  tax  payable  by the  Landlord  or any gift,  inheritance,  transfer,
estate,  or succession  tax by reason of any  present or future law which may be
enacted during the term of this lease.

     The common  charges for the  operation  and  maintenance  of the  building,
including,  but not limited  to, fire  insurance  on the  building,  real estate
taxes, snow removal,  landscape and gardening, repair and maintenance of common
areas of building and grounds, and any other common items shall be apportined to
the Tenant based on the  proportion  of the Tenant  occupancy of the building to
the total square footage of the building.

     Thirty-first.-The  Landlord  shall  maintain the roof and exterior walls of
the  building and keep same in good condition. The Tenant shall  be  responsible
for the maintenance and repair of the areas occupied by Tenant.

     Thirty-second.-After   the  first  year  anniversary  date  and  each  year
hereafter,  the  monthly  rental  shall be increased  based upon the  percentage
increase in the Consumer Price Index (CPI).

     CPI shall mean the Consumer Price Index for urban wage earners and clerical
workers for  all items as  published by the United  States  Department of Labor,
Bureau of Labor Statistics. If the CPI or successor or substitute index shall no
longer be published,  the parties shall use such other reliable  governmental or
impartial index or publication which reasonably  reflects the change in the Cost
of Living or the fluctuation in the purchasing  power of the U.S. Dollar between
the periods set forth above for  determination of the Annual Minimum Rent during
the Lease Term. In no event shall the monthly  rental for the Lease Term be less
than the rental of the previous period.

<PAGE>

     Thirty-third.-Landlord  shall be responsible  for the  construction  of the
shell space of the Leased Premises, including the demising walls, framed doorway
openings and doors,  electrical and water and sanitary sewer service connections
and the exterior and glass wall of the building,  but not including the interior
finish of any such walls (such work, the "Landlord's Work"). All Landlord's work
shall  be done in a good  and  workmanlike  manner  and in  compliance  with all
applicable laws, ordinances, regulations and orders of governmental authorities,
and with all applicable codes and rules of all insurers of the Building.  Tenant
shall have the right to inspect  the  Landlord's  work at  reasonable  times and
shall promptly give notice to Landlord of any observed defects.

     Promptly upon completion of the Landlord's work, and in no event later than
fifteen (15) days following the completion of the Landlord's Work, Tenant shall,
at its sole cost and expense, through contractors approved by Landlord, commence
all  work  required  of  Tenant  for the  finishing,  improving,  equipping  and
furnishing of the Leased  Premises for the uses permitted  hereunder  (such work
the "Tenant's Work"). Prior to the commencement of any such construction, Tenant
shall submit all plans and specifications  therefore to Landlord's  construction
representative  for its  approval,  which  approval  shall  not be  unreasonably
withheld or delayed.  All costs and  expenses of such  construction,  direct and
indirect, shall be the sole responsibility of Tenant.

     All  Tenant's  Work shall be done in a good and  workmanlike  manner and in
compliance  with all  applicable laws,  ordinances,  regulations  and orders of
governmental  authorities,  and with all applicable  codes and rules of insurers
insuring the  Building.  Landlord  shall also have the right to approve  working
drawings.

     Prior to commencement of  construction,  Tenant shall deliver to Landlord a
certificate of structural engineer or other professional  acceptable to Landlord
to the effect that the floor load will not exceed the floor bearing  capacity of
125 pounds per square foot, live and dead load.

     Tenant shall complete such  construction  within ninety (90) days following
the completion of Landlord's  Work,  subject to Force Majeure,  any one of which
shall extend the completion date for the Tenant's Work for a period equal to the
total  duration  of  such  Force  MaJeure.  All of  the  terms,  provisions  and
conditions  of this Lease shall apply  during the  construction  of the Tenant's
Work.


                                      -2-

<PAGE>

                                    GUARANTY

     In  consideration  of the  execution of the within lease by the Landlord at
the request of the undersigned and in reliance of this guaranty, the undersigned
hereby  guarantees  unto the Landlord, its successors  and assigns,  the  prompt
payment  of all rent  and the  performance  of all of the  terms, covenants  and
conditions  provided in said lease,  hereby  waiving all notice of default,  and
consenting  to any  extensions  of time or  changes  in the manner of payment or
performance  of any of the terms and  conditions  of the said lease the Landlord
may  grant  the  Tenant,  and  further  consenting  to the  assignment  and  the
successive  assignments  of the  said  lease,  and  any  modifications  thereof,
including the sub-letting and changing of the use of the demised  premises,  all
without notice to the  undersigned.  The undersigned  agrees to pay the Landlord
all  expenses  incurred in  enforcing  the  obligations  of the Tenant under the
within lease and in enforcing this guaranty.

Witness:                                                                  (SEAL)
         -------------------------------------   ------------------------


         -------------------------------------   ------------------------ (SEAL)

Date:
     -----------------------------------------

================================================================================
                                     LEASE

================================================================================


                                                                        Landlord

                                       to


                                                                          Tenant

================================================================================

Premises leased:



From:
      --------------------------------------------------------------------------


To:
      --------------------------------------------------------------------------

================================================================================
 
                     ASSIGNMENT AND ACCEPTANCE OF ASSIGNMENT

     For value  received  the  undersigned  Tenant  hereby  assigns  all of said

Tenant's right, title and interest in and to the within lease from and after

                                                      unto

heirs, successors, and assigns, the demised premises to be used and occupied for

                             and for no other purpose, it being expressly agreed
that this assignment shall not in any manner relieve  the  undersigned  assignor
from liability upon any of the covenants if this lease.


Witness:                                                                  (SEAL)
         -------------------------------------   ------------------------


         -------------------------------------   ------------------------ (SEAL)

Date:
     -----------------------------------------


In consideration of the above assignment and the written consent of the Landlord
thereto, the undersigned assignee, hereby assumes and agrees from and after     
       to make all payments and to perform all covenants and conditions provided
in the within lease by the Tenant therein to be made and performed.


Witness:                                                                  (SEAL)
         -------------------------------------   ------------------------


         -------------------------------------   ------------------------ (SEAL)

Date:
     -----------------------------------------

                     
                              CONSENT TO ASSIGNMENT

     The undersigned Landlord hereby consents to the assignment of the within

lease to             on the express conditions that the original Tenant

                                   , the assignor, herein, shall  remain  liable
for the prompt payment of the rent and the performance of the covenants provided
in the said lease by the Tenant to be made and performed, and  that  no  further
assignment of said lease or sub-letting of any  part  of  the  premises  thereby
demised shall be made without  the  prior  written  consent of  the  undersigned
Landlord.


                                                 -------------------------------
                                                             Landlord

Date:                                            By
     -----------------------------------------   -------------------------------


<PAGE>

     Addendum to lease between Vineland Construction Company,  Landlord, and Sun
National Bank, Tenant dated October 3, 1986

Whereas  the term of the  original  lease is for a period of twenty  years it is
mutually agreed between the parties to include the following options:

1. After the expiration of the original term Sun National Bank has the option to
extend the term for an  additional  five (5) year term with all other  terms and
conditions  of the lease  remaining  in effect  for the  extended  term.  If Sun
National  Bank  desires  to  exercise  this  option  it  will  notify   Vineland
Construction  Company  in  writing  of  its  intention  180  days  prior  to the
expiration of the original term of its intention to exercise this option.

2. After the  expiration  of the first  option  term Sun  National  Bank has the
option to extend  the term for an  additional  five (5) year term with all other
terms and conditions of the lease  remaining in effect for the extended term. If
Sun  National  Bank  desires to exercise  this  option it will  notify  Vineland
Construction  Company  in  writing  of  its  intention  180  days  prior  to the
expiration of the first option term of its intention to exercise this option.

3. After the  expiration  of the second  option term Sun  National  Bank has the
option to extend  the term for an  additional  five (5) year term with all other
terms and conditions of the lease  remaining in effect for the extended term. If
Sun  National  Bank  desires to exercise  this  option it will  notify  Vineland
Construction  company  in  writing  of  its  intention  180  days  prior  to the
expiration of the second option term of its intention to exercise this option.

4. After the  expiration  of the third  option  term Sun  National  Bank has the
option to extend the term for an additional  five (5) years with all other terms
and  conditions of the lease  remaining in effect for the extended  term. If Sun
National  Bank  desires  to  exercise  this  option  it  will  notify   Vineland
Construction  Company  in  writing  of  its  intention  180  days  prior  to the
expiration of the third option term of its intention to exercise this option.

     In witness whereof  landlord and tenant have signed,  scaled,  executed and
delivered  this lease  addendum  on the  nineteenth  day of November in the year
nineteen hundred eighty seven.



ATTEST:                                 LANDLORD:
                                        ---------
                                        VINELAND CONSTRUCTION COMPANY


/s/                                     BY /s/
- --------------------------------------  ----------------------------------------



                                        

ATTEST:                                 TENANT:
                                        -------
                                        SUN NATIONAL BANK


/s/                                     /s/  
- --------------------------------------  ----------------------------------------

<PAGE>


         FIRST ADDENDUM TO LEASE BETWEEN VINELAND CONSTRUCTION COMPANY
                   AND SUN NATIONAL BANK DATED OCTOBER 3, 1986

     1. In  consideration  of the sum of One Dollar ($1.00) cash in hand paid by
TENANT, and other good and valuable  considerations,  Sun National Bank, TENANT,
and Vineland Construction Company, LANDLORD, HEREBY AGREE to the following terms
to be  incorporated  into that Lease  Agreement  between  Vineland  Construction
Company,  LANDLORD,  and Sun  National  Bank,  TENANT,  dated  October  23, 1986
concerning  the demised  premises  located at 226 Landis Avenue,  Vineland,  New
Jersey. Except for the terms stated herein, the parties hereby confirm the terms
of the Lease Agreement as written therein.

     2. The term of this demise shall be for Twenty Years  beginning November 1,
1987 and ending October 31, 2007.

     3. The rent for the demised  term shall be Ten Dollars  ($10.00) per square
foot  for  Four  Thousand  Five  Hundred  (4,510)  square  feet  subject  to the
provisions of paragraph Thirty-Second of the Lease.

     IN WITNESS  WHEREOF,  the undersigned bind themselves as of this 6th Day of
December, 1990.



ATTEST:                                 SUN NATIONAL BANK

/s/                                     BY /s/
- --------------------------------------  ----------------------------------------
Secretary


                                        VINELAND CONSTRUCTION COMPANY

ATTEST

/s/                                     BY /s/
- --------------------------------------  ----------------------------------------
Ass't SECRETARY





                                  Exhibit 23.1

                        Consent of Deloitte & Touche LLP.


<PAGE>
                                     


INDEPENDENT AUDITORS' CONSENT

We consent to the use in this  Amendment  No. 1 to  Registration  Statement  No.
333-35535 of Sun Bancorp,  Inc. on Form S-1 of our report dated January 31, 1997
(April 9, 1997 as to Note 19, and  September  25,  1997 as to the effects of the
stock split described in Note 2), appearing in the Prospectus,  which is part of
such  Registration  Statement.  We also consent to the reference to us under the
heading "Experts" in such Prospectus.



/s/Deloitte & Touche, LLP



DELOITTE & TOUCHE, LLP
Philadelphia, Pennsylvania


October 20, 1997


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