SUN BANCORP INC /NJ/
10-K405, 1998-03-31
COMMERCIAL BANKS, NEC
Previous: TRIGON HEALTHCARE INC, 10-K, 1998-03-31
Next: PATIENT INFOSYSTEMS INC, 10-K, 1998-03-31





                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

      FOR ANNUAL AND TRANSITION REPORTS PURSUANT TO SECTIONS 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

[X]      ANNUAL  REPORT  PURSUANT  TO  SECTION  13 OR  15(d)  OF THE  SECURITIES
         EXCHANGE ACT OF 1934 (No fee required)
         For the fiscal year ended   December 31, 1997
                                    ---------------------

[ ]      TRANSITION  REPORT  PURSUANT  TO SECTION 13 OR 15(d) OF THE  SECURITIES
         EXCHANGE ACT OF 1934 (No fee required) For the  transition  period from
                           to                .
         -----------------    ---------------

                           Commission File No. 0-20957

                                Sun Bancorp, Inc.
            --------------------------------------------------------
             (Exact Name of Registrant as Specified in Its Charter)

New Jersey                                                   52-1382541
- -----------------------------------------------           -------------------
(State or Other Jurisdiction of Incorporation             (I.R.S. Employer
or Organization)                                          Identification No.)

226 Landis Avenue, Vineland, New Jersey                           08360
- -----------------------------------------------           --------------------
(Address of Principal Executive Offices)                       (Zip Code)

Registrant's telephone number, including area code:   (609) 691-7700
                                                      --------------

Securities registered under to Section 12(b) of the Exchange Act:       None
                                                                       ------

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

                          Common Stock, $1.00 par value
                          -----------------------------
                                (Title of Class)

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

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

         The aggregate  market value of the voting stock held by  non-affiliates
of the registrant,  based on the closing price of the registrant's  Common Stock
on March 26, 1998 was approximately $116.4 million.

         As of March 26,  1998,  there  were  issued and  outstanding  6,022,481
shares of the registrant's Common Stock.
                       DOCUMENTS INCORPORATED BY REFERENCE
         1.       Portions of the Annual Report to  Stockholders  for the Fiscal
                  Year Ended December 31, 1997. (Parts I, II and IV)
         2.       Portions  of the Proxy  Statement  for the  Annual  Meeting of
                  Stockholders  for the Fiscal  Year ended  December  31,  1997.
                  (Part III)

                                        1

<PAGE>



PART I

         SUN BANCORP, INC. (THE "COMPANY") MAY FROM TIME TO TIME MAKE WRITTEN OR
ORAL  "FORWARD-LOOKING   STATEMENTS,"  INCLUDING  STATEMENTS  CONTAINED  IN  THE
COMPANY'S  FILINGS WITH THE SECURITIES AND EXCHANGE  COMMISSION  (INCLUDING THIS
ANNUAL  REPORT  ON FORM  10-K  AND THE  EXHIBITS  THERETO),  IN ITS  REPORTS  TO
STOCKHOLDERS AND IN OTHER COMMUNICATIONS BY THE COMPANY,  WHICH ARE MADE IN GOOD
FAITH BY THE COMPANY  PURSUANT TO THE "SAFE  HARBOR"  PROVISIONS  OF THE PRIVATE
SECURITIES LITIGATION REFORM ACT OF 1995.

         THESE FORWARD-LOOKING STATEMENTS INVOLVE RISKS AND UNCERTAINTIES,  SUCH
AS STATEMENTS OF THE COMPANY'S PLANS,  OBJECTIVES,  EXPECTATIONS,  ESTIMATES AND
INTENTIONS,  THAT ARE SUBJECT TO CHANGE BASED ON VARIOUS IMPORTANT FACTORS (SOME
OF WHICH ARE BEYOND THE COMPANY'S CONTROL). THE FOLLOWING FACTORS, AMONG OTHERS,
COULD CAUSE THE COMPANY'S  FINANCIAL  PERFORMANCE TO DIFFER  MATERIALLY FORM THE
PLANS,  OBJECTIVES,  EXPECTATIONS,  ESTIMATES AND  INTENTIONS  EXPRESSED IN SUCH
FORWARD-LOOKING STATEMENTS: THE STRENGTH OF THE UNITED STATES ECONOMY IN GENERAL
AND  THE  STRENGTH  OF  THE  LOCAL  ECONOMIES  IN  WHICH  THE  COMPANY  CONDUCTS
OPERATIONS;  THE EFFECTS OF, AND CHANGES IN, TRADE, MONETARY AND FISCAL POLICIES
AND LAWS,  INCLUDING  INTEREST  RATE  POLICIES OF THE BOARD OF  GOVERNORS OF THE
FEDERAL  RESERVE  SYSTEM,   INFLATION,   INTEREST  RATE,   MARKET  AND  MONETARY
FLUCTUATIONS;  THE TIMELY  DEVELOPMENT  OF AND  ACCEPTANCE  OF NEW  PRODUCTS AND
SERVICES OF THE COMPANY AND THE PERCEIVED  OVERALL  VALUE OF THESE  PRODUCTS AND
SERVICES BY USERS,  INCLUDING  THE  FEATURES,  PRICING  AND QUALITY  COMPARED TO
COMPETITORS'  PRODUCTS AND  SERVICES;  THE  WILLINGNESS  OF USERS TO  SUBSTITUTE
COMPETITORS' PRODUCTS AND SERVICES FOR THE COMPANY'S PRODUCTS AND SERVICES;  THE
SUCCESS OF THE  COMPANY IN  GAINING  REGULATORY  APPROVAL  OF ITS  PRODUCTS  AND
SERVICES,  WHEN REQUIRED;  THE IMPACT OF CHANGES IN FINANCIAL SERVICES' LAWS AND
REGULATIONS   (INCLUDING  LAWS  CONCERNING   TAXES,   BANKING,   SECURITIES  AND
INSURANCE);  TECHNOLOGICAL CHANGES,  ACQUISITIONS;  CHANGES IN CONSUMER SPENDING
AND SAVING HABITS; AND THE SUCCESS OF THE COMPANY AT MANAGING THE RISKS INVOLVED
IN THE FOREGOING.

         THE COMPANY  CAUTIONS THAT THE FOREGOING  LIST OF IMPORTANT  FACTORS IS
NOT  EXCLUSIVE.  THE COMPANY DOES NOT  UNDERTAKE TO UPDATE ANY FORWARD-  LOOKING
STATEMENT,  WHETHER WRITTEN OR ORAL, THAT MAY BE MADE FROM TIME TO TIME BY OR ON
BEHALF OF THE COMPANY.

Item 1.  Business
- -----------------

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,  Sun  National  Bank  (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,  Sun Capital Trust (the
"Trust"),  was formed solely to facilitate the issuance of preferred  securities
and the sale of the Company's Junior Subordinated Debentures. In April 1995, the
Company changed its name from Citizens Investments, Inc.

                                        2

<PAGE>



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.

         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 39 branch offices located  throughout  southern and
central 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, ATM access, cash management services 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 39
branch  offices and one loan  administration  office located in the southern and
central  New  Jersey  counties  of  Atlantic,   Burlington,  Camden,  Cape  May,
Cumberland,  Mercer,  Middlesex,  Monmouth,  Ocean, Salem and Somerset ("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.

         The central and southern New Jersey areas are 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.  These areas are
also home to commuters  working in New Jersey suburban areas around New York and
Philadelphia.

         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.


                                        3

<PAGE>



         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 and central parts 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.

         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-

                                        4

<PAGE>



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  a merger  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 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.


                                        5

<PAGE>



         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 December 31, 1997, the Bank had  approximately
$84.3 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.

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.

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.

         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

                                        6

<PAGE>



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

         The Company now offers 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  offers
products  such as electronic  banking,  sweep  accounts,  lockbox  services,  PC
banking  and  controlled  disbursement  services.  Many of  these  services  are
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 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.

Personnel

         At December 31, 1997,  the Company had 281  full-time  and 68 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.


                           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.


                                        7

<PAGE>



         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.

The Company

         General.  As a  registered  holding  company,  the Company is regulated
under the Bank Holding  Company Act of 1956, as amended  ("BHCA") and is subject
to supervision and regular inspection by the Federal Reserve. The BHCA requires,
among other things,  the prior approval of the Board of Governors of the Federal
Reserve System ("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% of the voting  shares of any
bank, or (iii) merge or consolidate with any other bank holding company.

         Acquisitions/Permissible Business Activities. The Bank has the ability,
subject to certain restrictions,  including state opt-out provisions, to acquire
by acquisition or merger branches outside its home state.  The  establishment of
new  interstate  branches is 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% 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.

         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.

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.


                                        8

<PAGE>



         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 $10.0 million at December 31, 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% 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% 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 the deposits of the
Bank are insured by the Bank Insurance  Fund ("BIF") and the remaining  deposits
are insured by the Savings Association Insurance Fund ("SAIF"), all of which are
subject to Federal Deposit Insurance Corporation ("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 December 31, 1997,  the Company and the Bank exceeded the
required ratios for classification as "well  capitalized." The classification of
depository  institutions  is  primarily  for the purpose of applying the federal
banking 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%.  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

                                        9

<PAGE>



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.

         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% 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% 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 December 31, 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
whether any of these proposals, or any form of them, will be reintroduced 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.

Item 2. Properties
- ------------------

         The Company and the Bank  operate  from their main office and 39 branch
offices. The Bank leases its main office and 13 branch offices. The remainder of
the branch offices are owned by the Bank.


Item 3. 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 of such pending claims or lawsuits.

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

         No matter was submitted to a vote of security holders during the fourth
quarter of the fiscal year.


                                       10

<PAGE>



                                     PART II

Item  5.  Market for Registrant's Common Equity and Related Stockholder Matters
- -------------------------------------------------------------------------------

         Information  relating to the market for the Company's  Common Stock and
related  shareholder  matters  appears  under  "Letter to  Shareholders"  in the
Company's  1997 Annual  Report to  Shareholders  on pages 3 and 4, Note 2 to the
Consolidated  Financial  Statements  on Page 33 and Note 25 to the  Consolidated
Financial Statements on page 50 and is incorporated herein by reference.

Item 6.  Selected Financial Data
- --------------------------------

         The  above-captioned  information appears under "Selected Financial and
Other Data" in the Company's 1997 Annual Report to  Shareholders  on page 2, and
is incorporated herein by reference.

Item 7. Management's  Discussion and Analysis of Financial Condition and Results
- --------------------------------------------------------------------------------
of Operations
- -------------

         The above-captioned  information appears under "Management's Discussion
and Analysis of Financial  Condition and Results of Operations" in the Company's
1997 Annual Report to  Shareholders  on pages 8 through 24, and is  incorporated
herein by reference.

Item 7A.  Quantitative and Qualitative Disclosures About Market Risk
- --------------------------------------------------------------------

     The  above-captioned  information  appears  under  "GAP  Analysis"  in  the
Company's  1997  Annual  Report  to  Shareholders  on  pages  16 and 17,  and is
incorporated herein by reference.

Item 8.  Financial Statements and Supplementary Data
- ----------------------------------------------------

     The  Consolidated  Financial  Statements  of  Sun  Bancorp,  Inc.  and  its
subsidiaries are included in the Registrant's 1997 Annual Report to Shareholders
on pages 25 through 50, and are incorporated herein by reference.

Item  9.  Changes  In and  Disagreements  with  Accountants  On  Accounting  and
- --------------------------------------------------------------------------------
Financial Disclosure.
- --------------------

         Not applicable.

                                    PART III

Item 10.  Directors and Executive Officers of the Registrant
- ------------------------------------------------------------

         The information  contained under the sections  captioned "Section 16(a)
Beneficial  Ownership  Reporting  Compliance"  and  "Proposal  I -  Election  of
Directors - General  Information and Nominees" and "- Biographical  Information"
in the Proxy Statement.

Item 11.  Executive Compensation
- --------------------------------

         The  information  contained  in the  section  captioned  "Director  and
Executive Officer Compensation" in the Proxy Statement is incorporated herein by
reference.


                                       11

<PAGE>



Item 12.  Security Ownership of Certain Beneficial Owners and Management
- ------------------------------------------------------------------------

         (a)      Security Ownership of Certain Beneficial Owners

                  Information  required by this item is  incorporated  herein by
                  reference to the first chart in the section  captioned "Voting
                  Securities  and  Principal   Holders  Thereof"  in  the  Proxy
                  Statement.

         (b)      Security Ownership of Management

                  Information  required by this item is  incorporated  herein by
                  reference  to  the  first  chart  in  the  section   captioned
                  "Proposal I - Election of Directors" in the Proxy Statement.

         (c)      Management  of  the  Registrant   knows  of  no  arrangements,
                  including  any  pledge  by any  person  of  securities  of the
                  Registrant,  the  operation of which may at a subsequent  date
                  result in a change in control of the Registrant.

Item 13.  Certain Relationships and Related Transactions
- --------------------------------------------------------

         The  information  required  by this  item  is  incorporated  herein  by
reference to the section captioned  "Additional  Information About Directors and
Executive  Officers - Certain  Relationships  and Related  Transactions"  in the
Proxy Statement.

                                     PART IV

Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K
- -------------------------------------------------------------------------

         (a) The following audited consolidated financial statements and related
documents  are set forth in this  Annual  Report  on Form 10-K on the  following
pages:


         Report of Independent Auditors.................................25

         Consolidated Statements of Financial Condition.................26

         Consolidated Statements of Income..............................27

         Consolidated Statements of Shareholders' Equity................28

         Consolidated Statements of Cash Flows..........................29-30

         Notes to Consolidated Financial Statements.....................31-50

         There are no  financial  statements  schedules  that are required to be
included in Part II, Item 8.

         (b)      A Form 8-K was filed on November 10, 1997 in  connection  with
                  branch acquisitions by the Bank.

                  A Form 8-K was filed on  December 5, 1997 in  connection  with
                  branch acquisitions by the Bank.

                                       12

<PAGE>




         (c)      Exhibits

         The following Exhibits are filed as part of this report:

                   3(i)    Certificate of Incorporation of Sun Bancorp, Inc. *

                   3(ii)   Amended and Restated Bylaws of Sun Bancorp, Inc.

                  10.1     1995 Stock Option Plan *

                  10.2     Employment Agreement with Adolph F. Calovi**

                  13       Annual Report to Shareholders

                  21       Subsidiaries of the Registrant

                  23       Consent of Deliotte & Touche, LLP

                  27       Financial Data Schedule
- ---------------------
*        Incorporated by reference to the Form 10 (File No. 0-20957).
**       Incorporated by reference to the Form S-1/A (File No. 333-21903)


                                       13

<PAGE>



                                   SIGNATURES

         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934 as amended,  the  registrant has duly caused this report to
be signed on its behalf by the  undersigned,  thereunto  duly  authorized  as of
March 31, 1998

                                    SUN BANCORP, INC.


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


         Pursuant to the  requirement  of the  Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
registrant and in the capacities indicated as of March 31, 1998.


/s/ Adolph F. Calovi                /s/ Philip W. Koebig, III
- ----------------------------------  -------------------------------------
Adolph F. Calovi                    Philip W. Koebig, III
President, Chief Executive Officer  Executive Vice President and Director
and Director
(Principal Executive Officer)


/s/ Bernard A. Brown                /s/ Sidney R. Brown
- ----------------------------------  --------------------------------------
Bernard A. Brown                    Sidney R. Brown
Chairman of the Board and Director  Vice Chairman, Secretary and Treasurer


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


/s/ Ike Brown                       /s/ Robert F. Mack
- --------------------------------    --------------------------------------
Ike Brown                           Robert F. Mack
Director                            Executive Vice President
                                    (Principal Financial and Accounting Officer)





                           AMENDED AND RESTATED BYLAWS
                                       OF
                                SUN BANCORP, INC.
                     AS ADOPTED BY THE BOARD OF DIRECTORS ON
                                  MARCH 3, 1998


                             ARTICLE I - Home Office

         The home  office of Sun  Bancorp,  Inc.  (the  "Corporation")  shall be
located  at 226  Landis  Avenue,  in the  City of  Vineland,  in the  County  of
Cumberland, in the State of New Jersey. The Corporation may also have offices at
such  other  places  within or  without  the State of New Jersey as the board of
directors shall from time to time determine.

                            ARTICLE II - Shareholders

         Section  1. Place of  Meetings.  All annual  and  special  meetings  of
shareholders  shall be held at the home  office  of the  Corporation  or at such
other place as the board of directors may determine.

         Section  2.  Annual  Meeting.  A  meeting  of the  shareholders  of the
Corporation  for the election of directors and for the  transaction of any other
business of the Corporation  shall be held annually at such date and time as the
board of directors may determine.  The board of directors may postpone an annual
meeting by providing public notice at any time before such annual meeting date.

         Section 3. Special Meetings.  Unless otherwise required by law, special
meetings of the  shareholders of the Corporation for any purpose or purposes may
be called at any time by the board of directors of the Corporation.

         Section 4. Conduct of Meetings.  Annual and special  meetings  shall be
conducted  in  accordance  with  rules and  procedures  adopted  by the board of
directors.

         Section 5. Notice of Meetings.  Written notice stating the place,  day,
and hour of the  meeting and the  purpose(s)  for which the meeting is so called
shall be delivered  not fewer than ten (10) nor more than sixty (60) days before
the date of the meeting, either personally or by mail, by or at the direction of
the chairman of the board, the vice chairman, or the secretary, or the directors
calling the  meeting,  to each  shareholder  of record  entitled to vote at such
meeting.  If mailed,  such notice shall be deemed to be delivered when deposited
in the mail,  addressed to the  shareholder  at the address as it appears on the
stock  transfer  books or  records  of the  Corporation  as of the  record  date
prescribed  in  Section 6 of this  Article  II with  postage  prepaid.  When any
shareholders'  meeting,  either annual or special,  is adjourned,  notice of the
adjourned  meeting  shall not be  necessary  unless the board fixes a new record
date for the adjourned meeting.

         Section 6. Fixing of Record Date.  For the purpose of  determining  the
shareholders  entitled to notice of or to vote at any meeting of shareholders or
any  adjournment,  or  the  shareholders  entitled  to  receive  payment  of any
dividend,  or in order to make a  determination  of  shareholders  for any other
proper purpose, the board of directors shall fix in advance a date as the record
date for any such determination of shareholders.  Such date in any case shall be
not more than 60 days and, in the case of a meeting of  shareholders,  not fewer
than 10 days prior to the date on which the  particular  action,  requiring such
determination of shareholders, is to be taken.


<PAGE>




         Section 7. Quorum. The quorum requirements for meetings of shareholders
shall be as set forth in the Certificate of  Incorporation.  The Chairman of the
meeting may adjourn  the  meeting  from time to time  whether or not a quorum is
present.  The shareholders  present at a duly organized  meeting may continue to
transact business until  adjournment,  notwithstanding  the withdrawal of enough
shareholders to leave less than a quorum.

         Section 8. Proxies. At all meetings of shareholders,  a shareholder may
vote by proxy executed by the shareholder in the manner provided by law. Proxies
solicited  on  behalf  of the  management  shall  be voted  as  directed  by the
shareholder or, in the absence of such direction, as determined by a majority of
the board of  directors.  No proxy shall be valid after  eleven  months from the
date of its execution unless otherwise provided in the proxy.

         Section 9.  Voting of Shares in the Name of Two or More  Persons.  When
ownership of stock stands in the name of two or more persons,  at any meeting of
the  shareholders of the Corporation,  any one or more of such  shareholders may
cast, in person or by proxy,  all votes to which such ownership is entitled.  In
the event an attempt is made to cast  conflicting  votes, in person or by proxy,
by the several  persons in whose names shares of stock stand,  the vote or votes
to which those  persons are entitled  shall be cast as directed by a majority of
those holding such and present in person or by proxy at such  meeting.  If there
is no such  majority,  the shares shall,  for the purpose of voting,  be divided
equally among such holders present.

         Section 10. Voting of Shares of Certain Holders. Shares standing in the
name of another corporation may be voted by any officer,  agent, or proxy as the
bylaws of such corporation may prescribe,  or, in the absence of such provision,
as the board of directors of such  corporation may determine.  Shares held by an
administrator,  executor,  guardian,  or conservator may be voted by him or her,
either in person or by proxy,  without a transfer of such shares into his or her
name.  Shares  standing in the name of a receiver may be voted by such receiver,
and  shares  held by or under the  control  of a  receiver  may be voted by such
receiver  without the  transfer  into his or her name if  authority  to do so is
contained  in an  appropriate  order of the court or other  public  authority by
which such receiver was appointed.

         A  shareholder  whose shares are pledged shall be entitled to vote such
shares until the shares have been transferred into the name of the pledgee,  and
thereafter, the pledgee shall be entitled to vote the shares so transferred.

         Neither  treasury  shares of its own stock held by the  Corporation nor
shares held by another corporation, if a majority of the shares entitled to vote
for  the  election  of  directors  of such  other  corporation  are  held by the
Corporation,  shall be voted at any meeting or counted in determining  the total
number of outstanding shares at any given time for purposes of any meeting.

         Section  11.  Inspectors  of  Election.  In advance  of any  meeting of
shareholders, the board of directors may appoint any persons other than nominees
for  director  as  inspectors  of  election  to  act  at  such  meeting  or  any
adjournment.  The number of  inspectors  shall be either one or three.  Any such
appointment  shall not be altered at the meeting.  If inspectors of election are
not so  appointed,  the  chairman  of the board or the  president  may make such
appointment at the meeting.  In case any person  appointed as inspector fails to
appear or fails or refuses to act, the vacancy may be filled by  appointment  by
the board of  directors  in  advance  of the  meeting  or at the  meeting by the
chairman of the board or the president.

                                       -2-

<PAGE>




         Unless  otherwise  prescribed by regulation of the board, the duties of
such inspectors  shall include:  determining the number of shares and the voting
power of each share, the shares  represented at the meeting,  the existence of a
quorum, and the authenticity,  validity and effect of proxies;  receiving votes,
ballots,  or consents;  hearing and  determining all challenges and questions in
any way arising in connection  with the rights to vote;  counting and tabulating
all votes or consents; determining the result; and such acts as may be proper to
conduct the election or vote with fairness to all shareholders.

         Section 12. Nominating Committee. The board of directors shall act as a
nominating  committee  for  selecting  the  management  nominees for election as
directors.  Except in the case of a nominee substituted as a result of the death
or other  incapacity of a management  nominee,  the nominating  committee  shall
deliver  written  nominations to the secretary at least twenty days prior to the
date of the annual meeting.  Provided such committee makes such nominations,  no
nominations for directors except those made by the nominating committee shall be
voted upon at the annual meeting unless other  nominations by  shareholders  are
made in writing and delivered to the secretary of the  Corporation in accordance
with the provisions of Article II, Section 13 of these Bylaws.

         Section 13. Notice for  Nominations  and Proposals.  (a) Nominations of
candidates for election as directors at any annual meeting of  shareholders  may
be made (i) by, or at the  direction  of the board of  directors  or (ii) by any
shareholder  of the  Corporation  who is a shareholder  of record at the time of
giving of notice  provided for in this Section 13, who shall be entitled to vote
for the election of  directors  at the meeting and who complies  with the notice
procedures  set forth in this Section 13. Only persons  nominated in  accordance
with the  procedures set forth in this Section 13 shall be eligible for election
as directors at an annual meeting.

         Nominations,  other than those made by or at the direction of the board
of  directors,  shall be made  pursuant  to  timely  notice  in  writing  to the
Secretary of the  Corporation  as set forth in this Section 13. To be timely,  a
shareholder's  notice  shall be  delivered  to, or mailed and  received  at, the
principal  executive  offices  of the  Corporation  (i) in the case of an annual
meeting,  not  less  than 60 days  nor  more  than 90 days  prior  to the  first
anniversary of the preceding year's annual meeting;  provided,  however, that in
the event  that the date of the  annual  meeting is changed by more than 30 days
from such  anniversary  date,  notice by the shareholder to be timely must be so
received  not later than the close of  business  on the 10th day  following  the
earlier  of the day on which  notice of the date of the  meeting  was  mailed or
public  disclosure was made, and (ii) in the case of a special  meeting at which
directors  are to be  elected,  not later than the close of business on the 10th
day  following the earlier of the day on which notice of the date of the meeting
was mailed or public  disclosure was made. Such  shareholder's  notice shall set
forth (i) as to each  person  whom the  shareholder  proposes  to  nominate  for
election or  reelection  as a director all  information  relating to such person
that is required to be  disclosed  in  solicitations  of proxies for election of
directors,  or is otherwise  required,  in each case pursuant to Regulation  14A
under the Securities  Exchange Act of 1934, as amended  (including such person's
written  consent  to being  named in the proxy  statement  as a  nominee  and to
serving as a director if elected);  (ii) as to the shareholder giving the notice
(A) the name and address,  as they appear on the  Corporation's  books,  of such
shareholder and (B) the class and number of shares of the Corporation  which are
beneficially  owned by such  shareholder  and also  which are owned of record by
such shareholder;  and (iii) as to the beneficial owner, if any, on whose behalf
the  nomination  is made,  (A) the name and  address of such  person and (B) the
class and number of shares of the Corporation  which are  beneficially  owned by
such person. At the request of the board of directors,  any person nominated by,
or at the  direction  of, the Board for election as a director  shall furnish to
the Secretary of the Corporation that information  required to be set forth in a
shareholder's notice of nomination which pertains to the nominee.

                                       -3-

<PAGE>




         No person  shall be eligible to serve as a director of the  Corporation
unless nominated in accordance with the procedures set forth in this By-law. The
Chairman of the meeting shall,  if the facts  warrant,  determine and declare to
the meeting that a nomination  was not made in  accordance  with the  procedures
prescribed by these By-laws, and if he should so determine,  he shall so declare
to  the   meeting   and  the   defective   nomination   shall  be   disregarded.
Notwithstanding the foregoing provisions of this Bylaw, a shareholder shall also
comply with all applicable  requirements of the Securities Exchange Act of 1934,
as amended, and the rules and regulations thereunder with respect to the matters
set forth in this Section 13.

         (b) (i) At an annual  meeting of the  shareholders,  only such business
shall be conducted as shall have been brought before the meeting (A) pursuant to
the Corporation's  notice of meeting, (B) by or at the direction of the Board of
Directors or (C) by any  shareholder of the  Corporation who is a shareholder of
record at the time of giving of the  notice  provided  for in this  By-law,  who
shall be  entitled  to vote at such  meeting  and who  complies  with the notice
procedures set forth in this By-law.

                  (ii) For  business  to be  properly  brought  before an annual
meeting by a  shareholder  pursuant to clause (C) of  paragraph  (b) (i) of this
By-law,  the shareholder must have given timely notice thereof in writing to the
Secretary  of the  Corporation.  To be timely,  a  shareholder's  notice must be
delivered to or mailed and received at the  principal  executive  offices of the
Corporation  not  less  than 60 days nor more  than 90 days  prior to the  first
anniversary of the preceding year's annual meeting;  provided,  however, that in
the event that the date of the meeting is changed by more than 30 days from such
anniversary  date,  notice by the  shareholder  to be timely must be received no
later than the close of  business on the 10th day  following  the earlier of the
day on which  notice of the date of the meeting was mailed or public  disclosure
was made. A  shareholder's  notice to the  Secretary  shall set forth as to each
matter  the  shareholder  proposes  to  bring  before  the  meeting  (A) a brief
description  of the  business  desired to brought  before  the  meeting  and the
reasons for conducting  such business at the meeting,  (B) the name and address,
as they appear on the  Corporation's  books, of the  shareholder  proposing such
business,  and the name and address of the  beneficial  owner,  if any, on whose
behalf  the  proposal  is made,  (C) the  class  and  number  of  shares  of the
Corporation  which are owned  beneficially  and of record by such shareholder of
record and by the beneficial owner, if any, on whose behalf the proposal is made
and (D) any material  interest of such  shareholder of record and the beneficial
owner, if any, on whose behalf the proposal is made in such business.

                  (iii)  Notwithstanding   anything  in  these  By-laws  to  the
contrary,  no  business  shall be  conducted  at an  annual  meeting  except  in
accordance  with the  procedures  set forth in this By-law.  The Chairman of the
meeting shall,  if the facts warrant,  determine and declare to the meeting that
business was not properly  brought before the meeting and in accordance with the
procedures prescribed by these By-laws, and if he should so determine,  he shall
so declare to the meeting and any such business not properly  brought before the
meeting shall not be  transacted.  Notwithstanding  the foregoing  provisions of
this By-law, a shareholder shall also comply with all applicable requirements of
the Securities  Exchange Act of 1934, as amended,  and the rules and regulations
thereunder with respect to the matters set forth in this By-law.

                        ARTICLE III - Board of Directors

         Section 1. General Powers.  The business and affairs of the Corporation
shall be under the direction of its board of  directors.  The board of directors
may annually  elect a chairman of the board and one or more vice  chairmen  from
among its members and shall designate, when present, either the

                                       -4-

<PAGE>



chairman  of the board or in his or her  absence,  one of the vice  chairmen  to
preside at its meetings.  The Board of Directors may exercise all such powers of
the  Corporation  and do all such  lawful acts and things as are not by statute,
regulation,  the  Certificate  of  Incorporation  or these  Bylaws  directed  or
required to be exercised or done by the shareholders.

         Section 2. Number,  Term and  Election.  The board of  directors  shall
consist  of not fewer  than two (2) nor more than  twenty-five  (25)  directors.
Directors are to be elected by a plurality of votes cast by the shares  entitled
to vote in the  election  at a  meeting  of  shareholders  at which a quorum  is
present. The number of directors to be elected, subject to the foregoing limits,
shall be determined from time to time by the Board of Directors.

         Section 3. Place of  Meeting.  All annual and  special  meetings of the
board of directors  shall be held on such day, at such hour,  and at such place,
consistent  with  applicable law, as the Board shall from time to time designate
or as may be designated  in any notice from the  Secretary  calling the meeting.
Members  of the board of  directors  may  participate  in  meetings  by means of
conference  telephone or similar  communications  equipment by which all persons
participating  in the  meeting  can hear each other.  Such  participation  shall
constitute presence in person.

         Section  4.  Regular  Meetings.  A  regular  meeting  of the  board  of
directors  shall be held  without  other notice than this Bylaw at such time and
date as the board of directors may determine.

         Section 5. Special Meetings. Special meetings of the board of directors
may be  called by or at the  request  of the  chairman  of the  board,  the vice
chairman, or one-third of the directors.  The persons authorized to call special
meetings  of the board of  directors  may fix any place,  within or outside  the
State of New Jersey,  as the place for holding any special  meeting of the board
of directors called by such persons.

         Section 6.  Notice of Special  Meeting.  Written  notice of at least 24
hours  regarding  any  special  meeting  of the  board  of  directors  or of any
committee  designated thereby shall be given to each director in accordance with
these Bylaws, although such notice may be waived by the director. The attendance
of such director at a meeting, without protesting prior to the conclusion of the
meeting the lack of notice of such meeting,  shall constitute a waiver of notice
of such meeting.  Neither the business to be transacted  at, nor the purpose of,
any meeting need be specified in the notice of waiver of notice of such meeting.

         Section 7.  Quorum.  A majority  of the  number of  directors  fixed by
Section 2 of this Article III shall  constitute a quorum for the  transaction of
business  at any  meeting  of the  board of  directors,  but if less  than  such
majority  is present  at a meeting,  a majority  of the  directors  present  may
adjourn the meeting from time to time.  Notice of any adjourned meeting shall be
given to the extent required by New Jersey law.

         Section 8. Manner of Acting.  The act of the majority of the  directors
present at a meeting at which a quorum is present  shall be the act of the board
of  directors,  unless a  greater  number is  prescribed  by these  Bylaws,  the
Certificate of Incorporation or the laws of New Jersey.

         Section 9. Action Without a Meeting.  Any action  required or permitted
to be taken by the  board of  directors  at a  meeting  may be taken  without  a
meeting if, prior or  subsequent  to the action,  a consent in writing,  setting
forth the action so taken, shall be signed by all of the directors.

                                       -5-

<PAGE>




         Section 10. Resignation. Any director may resign at any time by sending
a  written  notice of such  resignation  to the home  office of the  Corporation
addressed  to the  chairman  of the  board or the  president.  Unless  otherwise
specified,  such  resignation  shall take effect upon receipt by the chairman of
the board or the president.

         Section 11. Vacancies.  Any vacancy occurring on the board of directors
may be filled by the affirmative vote of a majority of the remaining  directors,
although  less than a quorum of the board of  directors.  A director  elected to
fill a vacancy shall be elected to serve until the next election of directors by
the shareholders.  Any directorship to be filled by reason of an increase in the
number of directors  may be filled by election by the board of  directors  for a
term of office  continuing  only until the next  election  of  directors  by the
shareholders.

         Section  12.  Compensation.  Directors,  as such,  may receive a stated
salary for their services. By resolution of the board of directors, a reasonable
fixed sum, and  reasonable  expenses of  attendance,  if any, may be allowed for
actual  attendance at each regular or special meeting of the board of directors.
Members  of  either   standing  or  special   committees  may  be  allowed  such
compensation as the board of directors may determine.

         Section 13. Presumption of Assent. A director of the Corporation who is
present  at a  meeting  of  the  board  of  directors  at  which  action  on any
Corporation  matter is taken shall be  presumed  to have  assented to the action
taken  unless his dissent or  abstention  shall be entered in the minutes of the
meeting or unless he or she shall file a written dissent to such action with the
person acting as the secretary of the meeting before the adjournment  thereof or
shall  forward  such  dissent  by  registered  mail  to  the  secretary  of  the
Corporation within five days after the date a copy of the minutes of the meeting
is  received.  Such right to dissent  shall not apply to a director who voted in
favor of such action.

         Section  14.  Directors  Must Be  Shareholders.  Every  director of the
Corporation must be a shareholder of the Corporation and shall own in his or her
own right the number of shares (if any) required by law in order to qualify as a
director.  Any director shall forthwith cease to be a director when he or she no
longer holds such shares, which fact shall be reported to the board of directors
by the  secretary,  whereupon  the board of directors  shall declare the seat of
such director vacated.

                   ARTICLE IV - Executive And Other Committees

         Section 1. Appointment.  The board of directors,  by resolution adopted
by a majority of the full board,  may  designate one or more of the directors to
constitute an executive committee.  The designation of any committee pursuant to
this Article IV and the delegation of authority shall not operate to relieve the
board of directors,  or any director,  of any  responsibility  imposed by law or
regulation.

         Section  2.  Authority.  The  executive  committee,  when the  board of
directors is not in session, shall have and may exercise all of the authority of
the board of  directors  except to the extent  provided by law,  and if any, the
extent that such  authority  shall be limited by the  resolution  appointing the
executive committee.

         Section  3.  Tenure.  Subject  to the  provisions  of Section 8 of this
Article IV, each member of the executive  committee  shall hold office until the
next  regular  annual  meeting of the board of  directors  following  his or her
designation  and until a successor is  designated  as a member of the  executive
committee.

                                       -6-

<PAGE>




         Section 4. Meetings. Regular meetings of the executive committee may be
held without notice at such times and places as the executive  committee may fix
from time to time by resolution. Special meetings of the executive committee may
be called by any member  thereof upon not less than one day's notice stating the
place, date and hour of the meeting.  Any member of the executive  committee may
waive  notice of any meeting  and no notice of any meeting  need be given to any
member  thereof who attends in person.  The notice of a meeting of the executive
committee need not state the business proposed to be transacted at the meeting.

         Section 5. Quorum.  One-third of the members of the executive committee
shall  constitute  a quorum  for the  transaction  of  business  at any  meeting
thereof,  and  action  of the  executive  committee  must be  authorized  by the
affirmative  vote of a majority of the  members  present at a meeting at which a
quorum is present.

         Section 6. Action Without a Meeting.  Any action  required or permitted
to be taken by the  executive  committee  at a  meeting  may be taken  without a
meeting if, prior or  subsequent  to the action,  a consent in writing,  setting
forth  the  action  so  taken,  shall be  signed  by all of the  members  of the
executive committee.

         Section 7.  Vacancies.  Any vacancy in the  executive  committee may be
filled by a resolution adopted by a majority of the full board of directors.

         Section  8.  Resignations  and  Removal.  Any  member of the  executive
committee may be removed at any time with or without cause by resolution adopted
by a  majority  of the full  board of  directors.  Any  member of the  executive
committee may resign from the executive  committee at any time by giving written
notice to the  president  or  secretary  of the  Corporation.  Unless  otherwise
specified,  such resignation shall take effect upon its receipt;  the acceptance
of such resignation shall not be necessary to make it effective.

         Section 9. Procedure.  The executive  committee shall elect a presiding
officer from its members and may fix its own rules of procedure  which shall not
be  inconsistent  with  these  Bylaws.  It shall  keep  regular  minutes  of its
proceedings and report the same to the board of directors for its information at
the meeting held next after the proceedings shall have occurred.

         Section 10. Other Committees.  The board of directors may by resolution
establish any other committee  composed of directors as they may determine to be
necessary or appropriate  for the conduct of the business of the Corporation and
may prescribe the duties, constitution, and procedures thereof.

                              ARTICLE V - Officers

         Section 1. Positions.  The officers of the Corporation shall be a Chief
Executive  Officer,  a  President,  a Chairman  of the  Board,  one or more Vice
Presidents,  a Secretary,  a Treasurer,  and such other  officers and  assistant
officers as the Board of Directors may from time to time deem advisable.  Except
for the Chief Executive Officer,  President,  Secretary and Treasurer, the Board
may refrain  from  filling any of the said  offices at any time and from time to
time. The same  individual may hold any two or more offices.  Any officer may be
removed at any time,  with our without  cause,  and  regardless  of the term for
which such officer was elected,  but without  prejudice to any contract right of
such officer.


                                       -7-

<PAGE>



         Section 2. Election and Term of Office. The officers of the Corporation
shall be elected  annually at the first  meeting of the board of directors  held
after each annual  meeting of the  shareholders.  If the election of officers is
not held at such  meeting,  such  election  shall be held as soon  thereafter as
possible. Each officer shall hold office until a successor has been duly elected
and  qualified  or until the  officer's  death,  resignation,  or removal in the
manner hereinafter provided. Election or appointment of an officer, employee, or
agent shall not of itself create contractual  rights. The board of directors may
authorize the Corporation to enter into an employment contract with any officer,
but no such contract  shall impair the right of the board of directors to remove
any officer at any time in accordance with Section 1 of this Article V.

         Section  3.  Vacancies.  A  vacancy  in any  office  because  of death,
resignation, removal, disqualification,  or otherwise may be filled by the board
of directors for the unexpired portion of the term.

         Section 4.  Remuneration.  The  remuneration  of the officers  shall be
fixed from time to time by the board of directors,  by  employment  contracts or
otherwise.

                          ARTICLE VI - Indemnification

         Section 1. Mandatory  Indemnification.  The Corporation shall indemnify
to the full  extent  permitted  by Section  14A:3-5  of the New Jersey  Business
Corporation  Act every  person who is or was a director  or officer  of: (a) the
Corporation;  (b) any other enterprise, if serving as such at the request of the
Corporation;  or (c)  the  legal  representative  of  any  officer  or  director
described in clause (a) or (b) hereof.

         Section 2.  Discretionary  Indemnification.  In all situations in which
indemnification  is not  mandatory  under  Section  1 of this  Article  VI,  the
Corporation  may to the full  extent  permitted  by  Section  14A:3-5 of the New
Jersey  Business  Corporation  Act, as amended from time to time,  indemnify all
persons whom it is empowered to indemnify  pursuant thereto  provided,  however,
that the Corporation's  exercise of indemnification  powers under this Section 2
is limited by and conditioned upon the Board of Directors' determination that to
provide such indemnification  would be in the best interests of the Corporation.
The Board of Directors'  determination whether to provide  indemnification shall
be conclusive in the absence of clear and convincing evidence of bad faith.

              ARTICLE VII - Contracts, Loans, Checks, and Deposits

         Section 1.  Contracts.  Except as otherwise  prescribed by these Bylaws
with respect to  certificates  for shares,  the board of directors may authorize
any officer, employee, or agent of the Corporation to enter into any contract or
execute  and  deliver  any  instrument  in the  name  of and  on  behalf  of the
Corporation. Such authority may be general or confined to specific instances.

         Section  2.  Loans.  No loans  shall be  contracted  on  behalf  of the
Corporation and no evidence of  indebtedness  shall be issued in its name unless
authorized by the board of directors.  Such authority may be general or confined
to specific instances.



                                       -8-

<PAGE>



         Section 3. Checks, Drafts, Etc. All checks, drafts, or other orders for
the payment of money,  notes, or other  evidences of indebtedness  issued in the
name of the Corporation shall be signed by one or more officers,  employees,  or
agents of the  Corporation,  which may  include  facsimile  signatures,  in such
manner as shall from time to time be determined by the board of directors.

         Section  4.  Deposits.  All  funds  of the  Corporation  not  otherwise
employed shall be deposited  from time to time to the credit of the  Corporation
in any duly authorized depositories as the board of directors may select.

            ARTICLE VIII - Certificates for Shares and Their Transfer

         Section 1. Certificates for Shares. Certificates representing shares of
capital stock of the Corporation shall be in such form as shall be determined by
the board of directors. Such certificates shall be signed by the chief executive
officer or by any other  officer of the  Corporation  authorized by the board of
directors,  attested by the secretary or an assistant secretary, and sealed with
the corporate seal or a facsimile thereof.  The signatures of such officers upon
a certificate  may be facsimiles if the certificate is manually signed on behalf
of a transfer agent or a registrar other than the  Corporation  itself or one of
its  employees.   Each   certificate  for  shares  of  capital  stock  shall  be
consecutively  numbered  or  otherwise  identified.  The name and address of the
person to whom the  shares  are  issued,  with the  number of shares and date of
issue,  shall be entered on the stock  transfer  books of the  Corporation.  All
certificates  surrendered to the  Corporation for transfer shall be canceled and
no new  certificate  shall be issued  until the  former  certificate  for a like
number of shares has been surrendered and canceled, except that in the case of a
lost or destroyed  certificate,  a new certificate may be issued upon such terms
and indemnity to the Corporation as the board of directors may prescribe.

         Section 2.  Transfer of Shares.  Transfer of shares of capital stock of
the Corporation  shall be made only on its stock transfer  books.  Authority for
such transfer shall be given only by the holder of record or by his or her legal
representative,  who shall furnish proper evidence of such authority,  or by his
or her attorney  authorized by a duly executed  power of attorney and filed with
the Corporation.  Such transfer shall be made only on surrender for cancellation
of the certificate  for such shares.  The person in whose name shares of capital
stock stand on the books of the  Corporation  shall be deemed by the Corporation
to be the owner for all purposes.

         Section 3. Payment for Shares.  No certificate  shall be issued for any
shares until such share is fully paid.

         Section  4. Form of  Payment  for  Shares.  The  consideration  for the
issuance of shares shall be paid in accordance with the provisions of New Jersey
law.

         Section 5. Stock Ledger.  The stock ledger of the Corporation  shall be
the only evidence as to who are the  shareholders  entitled to examine the stock
ledger, or the books of the Corporation, or to vote in person or by proxy at any
meeting of shareholders.

         Section 6. Lost  Certificates.  The board of directors may direct a new
certificate to be issued in place of any certificate  theretofore  issued by the
Corporation alleged to have been lost, stolen, or destroyed,  upon the making of
an affidavit of that fact by the person  claiming the certificate of stock to be
lost,  stolen,  or destroyed.  When authorizing such issue of a new certificate,
the board of directors may, in its  discretion  and as a condition  precedent to
the issuance thereof, require the owner of such lost,

                                       -9-

<PAGE>


stolen, or destroyed  certificate,  or his or her legal representative,  to give
the  Corporation  a bond in such sum as it may direct as  indemnity  against any
claim that may be made against the  Corporation  with respect to the certificate
alleged to have been lost, stolen, or destroyed.

         Section 7.  Beneficial  Owners.  The  Corporation  shall be entitled to
recognize the exclusive  right of a person  registered on its books as the owner
of shares to  receive  dividends,  and to vote as such  owner,  and shall not be
bound to recognize any equitable or other claim to or interest in such shares on
the part of any other person,  whether or not the Corporation shall have express
or other notice thereof, except as otherwise provided by law.

                     ARTICLE IX - Fiscal Year; Annual Audit

         The  fiscal  year  of the  Corporation  shall  end on the  31st  day of
December of each year. The Corporation shall be subject to an annual audit as of
the end of its fiscal year by independent  public  accountants  appointed by and
responsible to the board of directors.

                              ARTICLE X - Dividends

         Subject  only  to  the  terms  of  the  Corporation's   Certificate  of
Incorporation and applicable law, the board of directors may, from time to time,
declare and the  Corporation may pay,  dividends on its  outstanding  classes of
capital stock which are eligible for dividends.

                           ARTICLE XI - Corporate Seal

         The board of directors  shall  provide a Corporate  seal which shall be
two concentric  circles between which shall be the name of the Corporation.  The
year of incorporation or an emblem may appear in the center.

                            ARTICLE XII - Amendments

         These  Bylaws  may be amended or  repealed,  in whole or in part,  by a
majority  vote of members of the Board of  Directors  at any  regular or special
meeting  of  the  Board  duly   convened  or  as  otherwise   specified  in  the
Corporation's  Certificate  of  Incorporation.  Notice  need not be given of the
purpose  of the  meeting of the Board of  Directors  at which the  amendment  or
repeal is to be considered.




                                      -10-





Table of Contents

     Page

      1           Mission Statement
      2           Selected Financial Data
      3           Letter to Shareholders
      5           Board of Directors
      6           The Sun Story
      8           Management's Discussion and Analysis
                    of Financial Condition and Results of Operations
     25           Independent Auditors' Report
     26           Consolidated Financial Statements
     31           Notes to Consolidated Financial Statements
     51           Corporate Directory
     54           Advisory Boards
     56           Financial Service Centers
     58           Products and Services


                                       1
<PAGE>




                                Mission Statement

 .     People are the source of our success.  We will provide superior  financial
      products and a dedicated working  environment that creates long-term value
      for our customers, our employees, our shareholders and our communities.


 .     We have a  "Customer-First"  attitude.  We will  deliver  our  products in
      anticipation  of, and in response to, the needs of our  customers  and the
      communities that we serve.


 .     Our employees are our most valued asset.  We will offer a challenging  and
      rewarding work environment that provides career advancement  opportunities
      to attract and retain quality personnel.


 .     Effective  use  of  current  technology  will  help  deliver  high-quality
      services  that  are  important  to our  customers.  We will  focus  on the
      implementation  and efficient use of the most recent technology to provide
      high levels of personalized service and products that are competitive with
      any financial service provider in our market area.


 .     We respect the industry we serve.  We will be diligent in compliance  with
      the  letter  and  spirit  of  all  federal,   state  and  local  laws  and
      regulations.


 .     Our  shareholders  provide  us the  capital  we  need  to  exist.  We will
      consistently achieve  above-average  financial results to provide value to
      the our shareholders.


                                       1
<PAGE>



Selected Financial Data

<TABLE>
<CAPTION>
                                                          At or for the Years Ended December 31,
                                      -------------------------------------------------------------------------------
                                             1997            1996            1995            1994            1993
                                             ----            ----            ----            ----            ---- 
                                                     (Dollars in thousands, except per share amounts)
Selected Balance Sheet Data:
<S>                                      <C>            <C>             <C>             <C>             <C>         
  Assets                                 $ 1,099,973    $    436,795    $    369,895    $    217,351    $    112,015
  Cash and investments                       610,339         117,388         164,251          70,809          24,134
  Loans receivable (net)                     427,761         295,501         183,634         134,861          83,387
  Deposits                                   695,388         385,987         335,248         196,019          99,099
  Borrowings and securities sold
   under agreements to repurchase            316,314          21,253           8,000
  Shareholders' equity                        54,632          27,415          24,671          20,571          12,306

Selected Results of Operations:
  Interest income                        $    47,185    $     29,270    $     20,850    $     12,194    $      8,164
  Net interest income                         22,778          16,736          13,163           8,256           5,327
  Provision for loan losses                    1,665             900             808             383               2
  Net interest income after
    provision for loan losses                 21,113          15,836          12,355           7,873           5,325
  Non-interest income                          2,236           1,746           1,651             732             472
  Non-interest expense                        17,445          13,207          10,047           5,991           4,198
  Net income                                   4,171           3,013           2,819           1,840           1,128

Per Share Data:
  Net income
    Basic                                $      0.91    $       0.71    $       0.69    $       0.65    $       0.45
    Diluted                              $      0.82    $       0.66    $       0.65    $       0.60    $       0.43
  Book Value                             $      9.07    $       6.28    $       6.02    $       5.33    $       4.88
</TABLE>


                                       2
<PAGE>









To Our Shareholders and Friends:


The  pages of this  report  chronicle  the most  dynamic  year in our  Company's
history. It was a year in which Sun took many great strides; a year in which our
mission statement continued to serve as our guide and our focus.

Sun's  mission  has  been  to  create  enhanced  value  for its  customers,  its
communities,   its   employees  and  its   shareholders.   Each  of  these  four
constituencies were well-served during the past year.

     Customers  were a priority in 1997. In March,  Sun National Bank  converted
its data systems to an in-house system licensed from Kirchman Corporation.  As a
result of the conversion,  Sun has more flexibility in the types of products and
services it offers its  customers.  Products such as  "Sun-Dial,"  our automated
information system, allows customers the ability to call, toll-free,  24-hours a
day to inquire  about the status of their  accounts  as well as access  rate and
financial service center information.

In November,  Sun initiated a comprehensive menu of cash management products and
services  to offer  its  customers.  PC  banking,  lock-box  and  wire  transfer
services, among others, have become available to the Bank's customers.

Community  impact was a  priority  in 1997.  During the course of the year,  Sun
successfully completed three separate acquisitions that resulted in the purchase
of eighteen branches. Sun acquired four branches from First Union National Bank,
three branches from Oritani  Savings Bank, and eleven  branches from The Bank of
New York, in the aggregate,  totaled about $257 million in deposits, $20 million
in loans and $12 million in real estate and equipment.

In addition, the Bank opened new branches in Cape May, Toms River and Long Beach
Island. In total, Sun had thirty-eight financial service centers in nine central
and southern New Jersey counties at year-end.

We also  established new advisory boards in Mercer and Salem Counties during the
year.  Along with our seven other advisory  boards,  they have been an excellent
source of community information and customer referrals which have contributed to
our dynamic growth.

Employees were a priority in 1997. Sun made a significant commitment to training
its employees.  This was especially important in a year that included a computer
system conversion, a sharp increase in the number and complexity of products and
services  available  to our  customers  and a  continually  changing  regulatory
environment.  The  company  initiated  a  new  incentive  pay  system  in  which
excellence   is  measured   and  rewards  are   possible  at  every  job  level.
Additionally, an employee stock purchase plan was implemented allowing employees
to become  owners by  purchasing  Sun Bancorp,  Inc.  common stock at a discount
through payroll deduction.

                                       3

<PAGE>



Capital and shareholder  value was a priority in 1997.  Beginning in March,  Sun
raised a total of $28.8 million through the sale of trust preferred  securities.
Sun was one of the first community banks in the country to issue trust preferred
securities on a retail and unrated  basis.  Trust  preferred  securities  are an
innovative way to raise capital that allows dividends to be  tax-deductible.  In
November,  Sun raised an additional $23 million through the sale of common stock
in a public offering  underwritten by Advest,  Inc. As a result, at December 31,
1997, Sun had approximately  975 shareholders of record.  Advest has since named
our stock the "1998 Bank Stock of the Year."  During  1997,  the stock was moved
from the Nasdaq  SmallCap  market to the Nasdaq  National  Market under the same
symbol, "SNBC." We are pleased with the substantial increase in the market value
of your investment in Sun during 1997.

Our financial  statements show that 1997 was another  record-setting year. Total
assets at  December  31,  1997 were $1.1  billion,  up from  $436.8  million  at
December 31, 1996.  This was an increase of $663.2  million,  or 152%. Net loans
grew from $295.5  million at December 31, 1996 to $427.8 million at December 31,
1997, an increase of $132.3 million, or 45%. Total deposits at December 31, 1997
were $695.4 million,  an increase of $309.4  million,  or 80%, from the December
31, 1996 total of $386.0  million.  Total common equity grew $27.2  million,  or
99%,  from $27.4  million at December 31, 1996 to $54.6  million at December 31,
1997.

Net  interest  income for the year ended  December  31,  1997 was $22.8  million
compared  to $16.7  million  for the same  period in 1996,  an  increase of $6.0
million or 36%. Net income for the year ended December 31, 1997 amounted to $4.2
million  compared to $3.0  million  for the same period in 1996,  an increase of
$1.2 million, or 38%.

As we begin  1998,  we have  extended  our  presence  into  Monmouth  County  by
successfully  completing the acquisition of the Eatontown branch,  with deposits
of $25.2 million,  from First Savings Bank. A natural  extension of Sun's market
area,  Monmouth  County  has been a  strategic  target  of ours  because  of its
significant growth opportunities.

Our systems,  our products and  services,  our people and our  philosophy  of an
"Attitude of Excellence"  have prepared us well for future growth.  With mergers
and  consolidations  of large banks occurring in our  marketplace,  we feel that
1998 will continue to provide Sun with numerous  opportunities to take advantage
of the customer disruption created by those transactions.

On behalf of the Board of Directors and officers,  we appreciate  your continued
support.  Our successes could not have been possible without the untiring effort
of a staff of professional bankers dedicated to achieving  excellence.  We thank
them and we thank you.


Sincerely,




/s/Bernard A. Brown         /s/Adolph F. Calovi    /s/Philip W. Koebig, III
Bernard A. Brown            Adolph F. Calovi       Philip W. Koebig, III
Chairman                    President and Chief    Executive Vice President
                            Executive Officer

                                       4

<PAGE>





Board of Directors



     [Photo]                    [Photo]                   [Photo]             
 
Bernard A. Brown         Adolph F. Calovi          Philip W. Koebig, III
Chairman of the Board    President and CEO         Executive Vice President






     [Photo]                    [Photo]                   [Photo]  
Sidney R. Brown          Peter Galetto, Jr.        Anne E. Koons













                                       5
<PAGE>



The Sun Story



The numbers tell the story. As recently as 1992, with approximately $100 million
in  assets,  Sun  National  Bank,  a  subsidiary  of Sun  Bancorp,  Inc.,  was a
successful community bank serving a defined community headquartered in Vineland,
New Jersey.

At the close of 1997,  Sun's asset base  exceeded  $1 billion and its  community
presently  extends in a circle  encompassing  much of central and  southern  New
Jersey.  From Cape May to Toms  River,  from  Trenton  to the  suburbs of Camden
County, Sun is in the process of establishing a market presence as the community
bank of choice.

But  numbers  alone do not tell the  full  story of Sun.  In an era of  industry
consolidation,  the idea that a  customer-friendly,  community-based  bank could
prosper and grow seemed to run counter to prevailing conventional wisdom.

By pursuing a strategy of continuing growth within well defined parameters,  Sun
has succeeded in building a viable,  contiguous network of offices. That system,
now in place,  is positioned to begin playing what is certain to be a major role
in the financial life of the region.

Implementation  of the Sun  growth  strategy  has  been  built  upon a  rigorous
analysis of the opportunities within the regional marketplace.  The criteria for
those areas chose for expansion has included:  growth  potential,  deposit base,
competition,  types of  businesses,  income levels and of course,  location.  An
added  dimension  in Sun's  continuing  success is that it is  perhaps  the only
institution  of its size with a  full-time  Director of  Corporate  Development,
devoted exclusively to pursuing merger and acquisition opportunities.

The Sun philosophy of always seeking  opportunity  can be seen in its ability to
capitalize  upon some otherwise  unnoticed  effects of the larger changes in the
banking industry.  In addition to the obvious  opportunities created by customer
displacements resulting from the ongoing mega-bank mergers, Sun has been able to
increasingly  draw upon the  availability  of a wider and deeper  talent pool of
banking  professionals,   quickly  and  efficiently  raising  capability  levels
throughout  the  organization.   Through  timely   applications  of  appropriate
technologies,  Sun has also  been  able to  significantly  level  the  combative
playing field.  Sun's new technical  capacities mean the Bank now offers many of
the  services  that  were once the  prerogative  of only the  largest  financial
institutions -- cash management and merchant services, to not just a few.


                                       6
<PAGE>



By remaining true to the fundamental principles of its mission, Sun continues to
succeed.  Integrating new employees,  new customers and new communities into the
Sun  family  represents  an  ongoing  challenge  that is being  met in part with
intensive  training  programs,  and superior standards of service reflected in a
uniform  set of "Best  Practices"  that are  being  applied  across  the  entire
organization. A consistent theme of internal communications is the creation of a
vital,  entrepreneurial,  sales  culture  aimed at  continuous  improvements  in
profitability and an ever-increasing share of the market.

Sun's  "Customer  First"  attitude  remains the benchmark  for every  initiative
taken. To better  anticipate and satisfy the real needs of the Bank's customers,
regional  advisory boards have been established  throughout the market to listen
and learn what is really expected from Sun in each of the communities  served by
the Bank.  The people of Sun live,  work and take an active  leadership  role in
their communities,  assuring that the Bank's visible presence in the marketplace
continues to increase.

In 1997, Sun Bancorp,  Inc. successfully raised over $50 million in new capital,
and in  January of this year was named by  Advest,  Inc.  as the "top bank stock
pick for 1998."

Sun now has the  organizational  infrastructure,  the  seasoned  expertise,  the
regional awareness and, most importantly,  the enterprising vision to become the
region's super community bank. With a dynamic,  but still  conservative,  eye on
growth and new  opportunities,  Sun Bancorp,  Inc.  looks with  confidence  on a
future of expanded services, increased commercial business and it emergence as a
truly complete banking financial services institution.


                                       7
<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  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  which
operated three branch offices in Cape May County, and Southern Ocean State Bank,
which operated four branches in Ocean County.  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.

During 1997, the Bank completed three separate  transactions  involving eighteen
branch  locations.  On June 5, 1997,  the Bank acquired $66.7 million in deposit
liabilities,  $2.3  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 in three branch offices located
in Camden County,  New Jersey from Oritani  Savings Bank, SLA,  Hackensack,  New
Jersey  ("Oritani").  On November 25, 1997,  the Bank  acquired  $156 million in
deposit  liabilities  and $18 million of loans and eleven branch offices located
in Atlantic,  Mercer,  Middlesex and Somerset Counties, New Jersey from The Bank
of New  York  ("BNY").  Simultaneous  with  the  completion  of the  BNY  branch
purchase, a branch located in Trenton, New Jersey was consolidated into a branch
acquired with the BNY transaction. During the first six months of 1997, the Bank
opened three new banking  offices in the communities of Cape May, Toms River and
Ship Bottom, New Jersey.

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 $427.8  million  at  December  31,  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. The Bank also has established a number
of regional  advisory  boards that have continued to refer loans to the Bank.

                                       8
<PAGE>


In  addition,  the Bank has made  significant  efforts to increase  its share of
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.

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.

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 recruited and hired additional  experienced commercial loan officers (which
itself has  contributed  to much of the rapid  growth in the  Bank's  total loan
portfolio),  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 its
oversight of third-party vendors.  While the Bank continues to monitor its rapid
growth,  and the adequacy of the 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.

In 1997,  the Company  began the process of preparing  its computer  systems and
applications  to properly  recognize the year 2000.  The inability of computers,
software  and other  equipment to  recognize  and  properly  process data fields
containing a two-digit year is commonly  referred to as the Year 2000 Compliance
issue. The compliance process has involved  modifying certain software,  testing
hardware and software and  communicating  with  external  service  providers and
customers  to ensure they are also taking the  appropriate  action to remedy any
Year 2000 Compliance issues. Management expects to have substantially all of its
system  and  application  changes  completed  and  tested  by the  end of  1998.
Management believes that its level of preparedness is appropriate.

The total cost to the  Company of the Year 2000  compliance  activities  has not
been, nor is anticipated to be, material to its financial position or results of
operations.  The costs and the date on which the Company  plans to complete  the
Year  2000  Compliance   modifications   and  testing  processes  are  based  on
management's best estimates.


RESULTS OF OPERATIONS

Net income for the year ended  December 31, 1997 was $4.2 million,  or $0.82 per
share,  in comparison to $3.0  million,  or $0.66 per share,  for the year ended
December 31, 1996.  The increase in net income was generally  attributable  to a
significant  increase in net interest  income of $6.0 million and an increase of
$490,000 in non-interest  income.  These  increases were partially  offset by an
increase in non-interest  expenses of $4.2 million, an increase in the provision
for loan losses of $765,000 and an increase in income tax expense of $411,000 in
comparison to the results of operations for 1996.

Net income for the year ended  December  31, 1996 was $3.0  million or $0.66 per
share in  comparison  to $2.8  million  or $0.65 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.


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 and rate earned on  interest-earning  assets and the volume and  interest
rate paid on interest-bearing liabilities.

                                       9

<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. Dollar amounts are in thousands.

<TABLE>
<CAPTION>
                                                               Years Ended December 31,
                                 --------------------------------------------------------------------------------------
                                            1997                          1996                         1995
                                 ---------------------------   --------------------------   --------------------------
                                                     Average                       Average                     Average
                                 Average              Yield/    Average            Yield/    Average            Yield/
                                 Balance   Interest    Cost     Balance  Interest   Cost     Balance  Interest   Cost
                                 -------   --------    ----     -------  --------   ----     -------  --------   ----
Interest-earning assets:
<S>                              <C>        <C>      <C>       <C>       <C>      <C>        <C>      <C>      <C>   
  Loans receivable (1)           $355,540   $33,130    9.32 %  $235,744  $22,084    9.36 %   $155,139 $15,101    9.73 %
  Investment securities           218,645    13,410    6.13     129,164    7,127    5.52       85,445   5,286    6.19
  Federal funds sold               11,618       645    5.55       1,323       68    5.14        7,756     463    5.97
                                 --------   -------            --------  -------             -------- --------
    Total interest-earning 
     assets                       585,803    47,185    8.05     366,231   29,269    7.99      248,340  20,850    8.40

Non-interest-earning assets        49,645                        40,316                        24,409
                                 --------                      --------                      --------
  Total assets                   $635,448                      $406,547                       272,749
                                 ========                      ========                       =======
Interest-bearing liabilities

  Interest-bearing deposit
   accounts                      $391,374    16,458    4.21 %  $298,538   11,954    4.00 %   $202,276   7,640    3.78 %

  Borrowed money                   98,702     5,673    5.75      10,397      580    5.58          775      47    6.06
  Interest on guaranteed
    preferred beneficial
    interest in subordinated
    debt                           22,571     2,276    10.08
                                 --------   -------
    Total interest-bearing 
     liabilities                  512,647    24,407    4.76     308,935   12,534    4.06      203,051   7,687    3.79

Non-interest-bearing liabilities   90,440                        72,486                        47,004
                                 --------                      --------                      --------
  Total liabilities               603,087                       381,421                       250,055

Shareholders' equity (2)           32,361                        25,126                        22,694
                                 --------                      --------                      --------
  Total liabilities and  
  shareholders' equity           $635,448                      $406,547                      $272,749
                                 ========                      ========                      ========

Net interest income                         $22,778                      $16,735                       13,163
                                            =======                      =======                       ======

Interest rate spread (3)                               3.29 %                       3.93 %                       4.61 %
                                                     ======                       ======                       ======  
Net yield on interest earning
  assets (4)                                           3.89 %                       4.57 %                       5.30 %
                                                     ======                       ======                       ======  
Ratio of average
  interest-earning assets
  to average interest-bearing
  liabilities                                        114.27 %                     118.55 %                     122.30 %
                                                     ======                       ======                       ======  
</TABLE>

- -------------
(1)  Average balances include non-accrual loans.
(2)  Averages were computed using month-end balances.
(3)  Interest rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(4)  Net yield on  interest-earning  assets  represents net interest income as a
     percentage of average interest-earning assets.


                                       10
<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,
                                    --------------------------------------------------------------------------------------
                                               1997  vs.  1996                            1996  vs.  1995
                                    -------------------------------------     --------------------------------------------
                                              Increase (Decrease)                          Increase (Decrease)
                                                       Due to                                        Due to
                                                        Rate /                                        Rate /
                                     Volume     Rate    Volume       Net       Volume       Rate      Volume        Net
                                     ------     ----    ------       ---       ------       ----      ------        ---
<S>                                 <C>        <C>     <C>        <C>         <C>         <C>         <C>         <C>     
Interest income:                                                   (In thousands)
  Loans receivable                  $ 11,218   $ (107) $   (55)   $ 11,056    $ 7,847     $   (575)   $   (299)   $  6,973
  Investment securities                4,939      794       550      6,283       2,707        (573)       (293)      1,841
  Federal funds sold                     530      794       550        577        (382)        (65)         53        (394)
                                    --------   ------  -------    --------    -------     --------    --------    --------
    Total interest-earning assets   $ 16,687   $  692  $    537   $ 17,916    $ 10,172    $ (1,213)   $   (539)   $  8,420
                                    ========   ======  ========   ========    ========    ========    ========    ========

Interest expense:
  Deposit accounts                  $  3,718   $  600  $    186   $  4,504    $ 3,658     $    445    $    211    $  4,314
  Borrowings                           4,927       17       149      5,093        584           (4)        (47)        533
  Guaranteed preferred beneficial
   interest in subordinated debt                          2,276      2,276
                                                       --------   --------
    Total interest-bearing
     liabilities                    $  8,645   $  617  $  2,611   $ 11,873    $  4,242    $    441    $    164    $  4,847
                                    ========   ======  ========   ========    ========    ========    ========    ========

Net change in interest income       $  8,042   $   75  $ (2,074)  $  6,043    $  5,930    $ (1,654)   $   (703)   $  3,573
                                    ========   ======  ========   ========    ========    ========    ========    ========
</TABLE>

Net  interest  income  increased  $6.0  million or 36% to $22.8  million in 1997
compared to $16.7  million in 1996.  The increase is due primarily to the growth
of average interest-earning assets from $366.2 million in 1996 to $585.8 million
in 1997, partially offset by a decline in the interest rate spread from 3.93% in
1996  to  3.29%  in  1997.  The  decline  in  the  interest  rate  spread  had a
corresponding  impact on the net interest  margin which declined 68 basis points
to 3.89% in 1997.

The increase in average  interest-earning  assets of $219.6 million  reflects an
increase  of $119.8  million  in  average  loans and $89.5  million  in  average
investment  securities and $10.3 million of federal funds sold which were funded
by an increase of $203.7 million of average interest-bearing  liabilities and an
increase of $18.0  million of average  non-interest  bearing  liabilities.  This
increase  in  interest-bearing  liabilities  reflects  the 1997  acquisition  of
branches and deposits,  the growth of deposits at existing offices,  the opening
of three new branches and an increase in borrowings.

The interest rate spread declined as of December 31, 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 1997  compared  to 1996 due to an
increase in the interest cost of average interest-bearing liabilities from 4.06%
in 1996 to 4.76% in 1997.

The yield on average  interest-earning  assets increased in 1997 primarily to an
increase in the yield on investment securities and federal funds sold, offset by
a slight decline in the yield on loans.  As general  market  interest rates were
relatively  stable  during  1996 and 1997,  the decline in the yield of loans in
1997 reflects the continued impact of competition for new loan  originations The
increase  in the  yield  on  investment  securities  was  due  primarily  to the
investment in U.S. government agency securities made during 1997.

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 4.00% in 1996 to 4.21% in 1997.  The higher  interest  cost of  deposits in
1997  resulted  primarily  from a slight  increase in rates on  certificates  of
deposit,  an increase in the cost of borrowed money and the interest cost of the
Company's trust preferred  securities  described below. The higher rates paid on
certificates of deposit were  consistent with those paid by competing  financial
institutions. The higher level of borrowed funds was primarily a


                                       11
<PAGE>

result of LIBOR-based  repurchase agreements acquired from the Federal Home Loan
Bank of New York. The proceeds from those  borrowings were used to purchase U.S.
Government agency securities yielding a spread over LIBOR.

On March 17, 1997,  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 of the Trust 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
cover  over-allotments.  The proceeds from the sale of the Preferred  Securities
were  utilized by the Trust to invest in  $3,750,000  of the  Debentures  of the
Company. In view of these transactions, the Company may incur increased interest
expense in future periods.

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 1996 increase in average  interest-earning assets of $117.9 million 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.

The yield on average  interest-earning  assets declined in 1996 due to a decline
in the yield of 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.

Provision for Loan Losses.  For the year ended  December 31, 1997, the provision
for loan losses  amounted to $1.7  million,  an increase of $765,000,  or 85.0%,
compared to $900,000 for the same period in 1996. The increase was primarily the
result of the increase in the Company's loan portfolio of  approximately  $133.9
million at December 31, 1997  compared with  December 31, 1996,  primarily  from
commercial  loans.  The Company recorded a provision for loan losses of $900,000
in 1996  compared  with a provision  of $808,000  in 1995.  The  increase in the
provision for loan losses in 1996 was attributable to an increase in the size of
the loan portfolio due to internal loan growth. 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 economic
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. In addition,  the Bank's  determination as to
the amount of its  allowance for loan losses is subject to review by the OCC, as
part of its examination  process,  which may result in the  establishment  of an
additional  allowance  based upon the  judgment of the OCC after a review of the
information available at the time of the OCC examination.

                                       12
<PAGE>

Non-Interest Income. Other income increased $490,000 for the twelve month period
ended  December 31, 1997 compared to the twelve month period ended  December 31,
1996. The increase was a primarily a result of higher levels of service  charges
on deposit  accounts  resulting  from a larger deposit base caused by the Bank's
acquisitions and internal  growth;  increased fees from safe deposit box rentals
in acquired  branches;  and  partially  offset by a loss on sale of fixed assets
during 1997. The amount of service charges on deposit accounts increased to $1.5
million in 1997 compared to $1.1 million in 1996. Safe deposit box rental income
amounted to $181,000  during 1997 compared with $85,000 during 1996. The loss on
sale of fixed assets was $53,000 in 1997 compared to a gain in 1996 of $45,000.

Other operating  income  increased  $95,000,  or 5.7%, from $1.7 million for the
year ended  December  31, 1995 to $1.8  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.


Non-Interest Expenses.  Other expenses increased  approximately $4.2 million, to
$17.4 million for the year ended  December 31, 1997 as compared to $13.2 million
for the same period in 1996.  The  increase  was a result of  operating a larger
organization.  Of the  increase,  $1.8  million  was in  salaries  and  employee
benefits, $327,000 in occupancy expense, $483,000 in equipment expense, $388,000
in data  processing  expense,  $408,000 in  miscellaneous  expenses,  $78,000 in
insurance expense and $678,000 in amortization of excess of cost over fair value
of assets  acquired.  The  increase in other  expenses  reflects  the  Company's
strategy to support planned  expansion.  Salaries and benefits  increased due to
additional  staff  positions  resulting  from  the  acquisitions  as  well as 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  Federal  Deposit   Insurance
Corporation  ("FDIC") in 1997.  The higher amount was a result of the Bank being
assessed a premium based on a capital level of  "adequately  capitalized"  for a
portion of the year. As a result of the Company's increased capital, the Bank is
now considered "well-capitalized" and the FDIC premium is expected to be reduced
in future  periods.  The  increase in  amortization  of excess of cost over fair
value of assets acquired resulted from the acquisitions completed in 1997.

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,  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 (such as  maintenance,  repairs and rentals)
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 acquired 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.

Income Tax Expense.  Income taxes increased $371,000,  from $1.4 million to $1.7
million  for  the  years  ended   December  31,  1996  and  December  31,  1997,
respectively. 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.

                                       13
<PAGE>
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 as well as sales and
maturities of investment securities, while additional funds can be obtained from
a variety of sources including loans sales,  securities sold under agreements to
repurchase,  Federal Home Loan Bank  ("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 deposit scheduled to mature during the
twelve months  ending  December 31, 1998 total $284.4  million.  The Company may
renew these  certificates,  attract new  replacement  deposits,  or replace such
funds with borrowed funds. 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  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 $34.1 million at December 31, 1997, the Company
has substantial  additional  secured borrowing  capacity with the FHLB and other
sources.  The substantial increase in liquidity resulting from the recent branch
acquisitions  has a negative  impact on earnings  resulting from lower yields on
short-term  assets.  However,  such net cash  received will be invested in 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 year ended December 31, 1997
totaled  $703,000,  as compared to $3.8 million for the year ended  December 31,
1996. Net cash provided by operating  activities for the year ended December 31,
1996 totaled $3.8  million a decrease of $261,000  from the year ended  December
31, 1995.

Net cash used in  investing  activities  for the year ended  December  31,  1997
totaled  $618.6  million,  an increase from the year ended  December 31, 1996 of
$64.4 million.  The increase was primarily due to an increase in the purchase of
investment  securities  of  $270.5  million,  an  increase  in the  purchase  of
mortgage-backed  securities of $307.6 million,  an increase of $113.8 million in
loans, a $22.6 million increase in bank properties and equipment and an increase
of $22.3  million  of the  excess  of cost  over  fair  value of  branch  assets
acquired, offset by $8.7 million from maturities of investment securities, $67.1
million  from  sales of  investment  securities,  $19.3  million  from  sales of
mortgage-backed  securities,  and $28.8 million in proceeds from the issuance of
Trust Preferred Securities.

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 1996, 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 provided by financing  activities  for the year ended December 31, 1997
totaled $626.4  million.  This amount was a result of a net increase in deposits
of $309.4  million,  of which $256.5  million was from branch  acquisitions;  an
increase  of  $301.0  million  from net  borrowings  under  line of  credit  and
repurchase  agreements;  proceeds  from the  issuance  of common  stock of $21.9
million,  partially  offset by  principal  repayments  on  borrowed  funds of $6
million.

                                       14
<PAGE>

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.

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 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.  It has  sought  to  maintain  the  Bank's  and its  capital  at  levels
consistent  with, or in excess of,  regulatory  requirements.  During 1997,  the
Company  raised  approximately  $21.9  million of additional  capital  through a
public offering of its common shares.

The increase in  commercial  loans has 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  and
additional  issuance of common shares,  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 December 31, 1997:
<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>     
  Tier 1 Risk-Based Capital    $55,445,443   9.76%      $ 22,723,542      4.00%    $ 34,085,313     $  6.00%
  Total Risk-Based Capital      59,639,244  10.50%        45,439,424      8.00%      56,799,280       10.00%
  Leverage                      55,445,443   6.42%        34,545,447      4.00%      43,181,809        5.00%
</TABLE>

The  following  table  sets forth the  Company's  risk-based  capital  levels at
December 31, 1997:

                                                        Required for
                                                      Capital Adequacy
                                 Actual                   Purposes
                                 Amount     Ratio          Amount       Ratio
                                 ------     -----          ------       -----

  Tier 1 Risk-Based Capital     46,516,411   8.17%      $ 22,774,253     4.00%
  Total Risk-Based Capital      61,249,446  10.75%        45,580,983     8.00%
  Leverage                      46,516,411   6.42%        28,982,188     4.00%





                                       15
<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 a bank'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 quarterly 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%.

Management  and the Board of  Directors  monitors  its gap position at quarterly
meetings.  The Asset/Liability  Committee of the Bank's Board of Directors meets
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 December  31,  1997,  the Bank had a negative  position  with  respect to its
exposure to interest rate risk: total  interest-bearing  liabilities maturing or
repricing  within one year exceeded total  interest-earning  assets  maturing or
repricing during the same time period by $43.0 million,  representing a negative
cumulative   one-year   gap  ratio  of  3.91%.   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  negligible  negative  gap  characteristics  in its shorter
maturity  periods,  the Bank's one-year gap mismatch would have little 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 at December 31,
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.

                                       16
<PAGE>
<TABLE>
<CAPTION>
                                                  Maturity/Repricing Time Periods
                                                       (Dollars in Thousands)
                                     0-3 Months 4-12 Months   1-5 Years    Over 5 Years    Total
                                     ---------- -----------   ---------    ------------ ----------
<S>                                  <C>        <C>          <C>           <C>          <C>       
Loans Receivable                     $ 149,163  $   52,032   $  164,327    $   66,432   $  431,954
Investment Securities                  284,409    130,479       102,977        58,414      576,279
                                     ---------  ----------   ----------    ----------   ----------
  Total interest-earning assets        433,572    182,511       267,304       124,846    1,008,233
                                     ---------  ----------   ----------    ----------   ----------
Interest-bearing demand deposits        46,012           -       73,387             -      119,399
Savings deposits                        11,731           -      105,578             -      117,309
Time certificates under $100,000        43,202     178,967       21,687             -      243,856
Time certificates $100,000 or           
  more                                  27,415      35,426        2,754             -       65,595
Federal Home Loan Bank advances         75,000           -            -             -       75,500
Federal funds purchased                  5,500           -            -             -        5,500
Securities sold under agreements
  to repurchase                        235,814           -            -             -      235,814
                                     ---------  ----------   ----------    ----------   ----------
  Total interest-bearing
   liabilities                         444,674     214,393      203,406             -      862,473
                                     ---------  ----------   ----------    ----------   ----------
Periodic Gap                         $ (11,102) $  (31,882)  $   63,898    $  124,846   $  145,760
                                     =========  ==========   ==========    ==========   ==========


Cumulative Gap                       $ (11,102) $  (42,984)  $   20,914    $  145,760
                                     =========  ==========   ==========    ==========
Cumulative Gap Ratio                    (1.01%)     (3.91%)      (1.90%)        13.27%
                                     =========  ==========   ==========    ==========
</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  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,  investments,  deposits  and borrowed  funds.  The
Company's  assets  increased by $663.2 million,  or 152%, from $436.8 million at
December 31, 1996 to $1.1 billion at December 31, 1997; and by $66.9 million, or
18%,  from $369.9 at December  31, 1995 to $436.8  million at December 31, 1996.
These  increases  in assets  primarily  reflects  the  Company's  deployment  of
proceeds  into the loan  portfolio  and  investment  securities  portfolio  from
increased  deposit  levels  resulting  from its 1997  acquisitions  and internal
growth.  Comparing  balances  from  December 31, 1997 to December 31, 1996,  the
Company's  cash  and  cash  equivalents   increased  $12.3  million,  net  loans
receivable  increased  $132.3 million,  investment  securities  increased $480.7
million,  bank  properties and equipment  increased  $12.3 million and excess of
cost  over  fair  value  of  assets  acquired  increased  $20.8  million.  Total
liabilities increased $607.2 million, or 148%, to $1.0 billion from December 31,
1996 to December 31, 1997.  Deposits  increased  $309.4 million,  borrowed funds
increased  $295.1  million from  December  31, 1996 to December  31, 1997.  As a
result of the issuance of Trust  Preferred  Securities in 1997,  the  guaranteed
preferred  beneficial interest in subordinated debt amounted to $28.8 million at
December  31,  1997.  There  were no such  securities  or  subordinated  debt at
December 31, 1996. Before the effect of unrealized gains or losses on securities
held for sale,  shareholders'  equity increased $26.1 million,  or 92%, to $54.5
million at December 31, 1997, from December 31, 1996.

Loans - Net loans receivable increased $132.3 million, or 45%, from December 31,
1996 to December 31, 1997, due primarily to internally-generated commercial loan
growth and  approximately  $18 million in loans acquired with the acquisition of
branches  from  BNY.  Approximately  $123.4  million  of  this  increase  was in
commercial loans -- predominately commercial real estate loans. This significant
increase  was a  result  of a wider  market  area and the  efforts  from a large
commercial  lending staff


                                       17
<PAGE>
(many  with  long-established   customer   relationships)   available  to  offer
competitively  priced loans.  Installment loans increased $14.2 million,  mostly
due to a more active consumer lending department and an increase in financing of
mobile homes.  Residential  real estate loans decreased $3.7 million as a result
of scheduled principal  repayments.  During 1996 and 1997, 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 normally 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.

ANALYSIS OF LOAN PORTFOLIO
<TABLE>
<CAPTION>
                                                                       At December 31,
                             -------------------------------------------------------------------------------------------------------
                                      1997                1996               1995                  1994                    1993
                             -------------------  ------------------- -----------------     -------------------    -----------------
                                 $           %        $          %        $         %           $          %           $          %
                                 -           -        -          -        -         -           -          -           -          -
<S>                           <C>         <C>      <C>         <C>    <C>        <C>        <C>         <C>        <C>        <C>  
Type of Loan:                                                         (Dollars in Thousands)
- ------------
  Commercial and industrial   $346,475     81.00   $223,116     75.51 $118,874    64.73     $ 69,249     51.35     $ 41,642    49.94
  Home equity                   20,725      4.84     22,070      7.47   25,129    13.68       26,799     19.87       23,510    28.19
  Residential real estate       29,454      6.89     31,777     10.75   29,287    15.95       29,633     21.97       19,151    22.97
  Installment                   35,301      8.25     21,133      7.51   12,409     6.76       10,787      8.00          151     0.18
Less:  Loan loss allowance       4,194      0.98      2,595      0.88    2,065     1.12        1,607      1.19        1,067     1.28
                              --------    ------   --------    ------ --------   ------     --------    ------    ---------   ------
  Net loans                   $426,761    100.00   $295,501    100.00 $183,634   100.00     $134,861    100.00     $ 83,387   100.00
                              ========    ======   ========    ====== ========   ======     ========    ======     ========   ======

Type of Security:
- ----------------
  Residential real estate:
    1-4 family                $ 83,169     19.44   $ 84,036     28.44   68,904    37.52     $ 72,466     53.72     $ 49,777    59.68
     Other                       11,098      2.59     11,115     3.76    6,295     3.43          839      0.62          757     0.91
  Commercial real estate       204,053     47.70    166,893     56.48   85,239    46.40       48,845     36.22       28,682    34.40
  Commercial business loans    107,963     25.25     20,455      6.93   13,822     7.54        6,621      4.92        5,031     6.04
  Consumer                      22,240      5.20     15,229      5.15   11,214     6.11        6,511      4.83          151     0.18
  Other                          3,432      0.80        368      0.12      225     0.12        1,186      0.88           56     0.07
Less:  Loan loss allowance       4,194      0.98      2,595      0.88    2,065     1.12        1,607      1.19        1,067     1.28
                              --------    ------   --------    ------ --------   ------     --------    ------    ---------   ------
   Net loans                  $427,761    100.00   $295,501    100.00 $183,634   100.00     $134,861    100.00    $  83,387   100.00
                              ========    ======   ========    ====== ========   ======     ========    ======    =========   ======
</TABLE>

         The  following  table sets forth the  estimated  maturity of the Bank's
loan portfolio at December 31, 1997.  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      $  66,050    $ 46,554   $ 233,871   $  (2,278)     $  344,197
Home equity                                      190      20,535        (752)         19,973
Residential real estate            1,989         743      26,722        (129)         29,325
Installment                          876       2,512      31,913        (391)         34,910
Unassigned reserve                                                      (644)           (644)
                                                                   ---------       ---------
                               $  68,915    $ 49,999   $ 313,041   $  (4,194)      $ 427,761
                               =========    ========   =========   =========       =========
</TABLE>

                                       18
<PAGE>

         The following table sets forth the dollar amount of all loans due after
December  31,  1997,  which have  pre-determined  interest  rates and which have
floating or adjustable interest rates.

                                               Floating or
                                               Adjustable
                                 Fixed Rates      Rates         Total
                                 -----------      -----         -----
                                             (In thousands)
Commercial and industrial        $  207,489     $ 138,986     $  346,475
Home equity                           1,104        19,621         20,725
Residential real estate              24,226         5,228         29,454
Installment                          35,186           115         35,301
                                  ---------     ---------     ----------
                                  $ 268,005     $ 163,950     $  431,955
                                  =========     =========     ==========

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  assessed.  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 ninety days or more,  the Bank  usually  initiates  foreclosure  proceedings
unless other repayment arrangements are made. Delinquent loans are 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.

Non-Performing  Assets - During  1997,  the Company  continued  to  experience a
decline in the amount of loans that were on  non-accrual.  Total  non-performing
assets  declined by $696,000,  or 22%, from $3.2 million at December 31, 1996 to
$2.5  million at December 31, 1997.  The ratio of  non-performing  assets to net
loans was .58% at December 31, 1997,  compared to 1.07% at December 31, 1996. In
1996, non-performing assets decreased by $903,000, from $4.1 million at December
31, 1995 to $3.2 million at December 31, 1996.  The  following  table sets forth
information  regarding loans that are delinquent ninety 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.

                                       19
<PAGE>
Non-Performing Assets
<TABLE>
<CAPTION>
                                                                             At December 31,
                                                          ----------------------------------------------------
                                                           1997        1996        1995       1994       1993
                                                           ----        ----        ----       ----       ----
                                                                              (Dollars in Thousands)
<S>                                                       <C>         <C>        <C>       <C>         <C>    
Loans accounted for on a non-accrual basis:
  Commercial and industrial                               $   116     $   354    $ 1,721   $  1,178    $ 1,074
  Home equity                                                 466         337        295        341        204
  Residential real estate                                     253         586        607        342        265
  Installment                                                  62           -         35         40          -
                                                          -------     -------    -------   --------    -------
Total                                                     $   897     $ 1,277    $ 2,658   $  1,901    $ 1,543
                                                          =======     =======    =======   ========    =======

Accruing loans that are contractually past
 due 90 days or more:
  Commercial and industrial                               $   642     $   404    $   135   $    525
  Home equity                                                 168          62        279         30
  Residential real estate                                     355         572         64         20    $     2
  Installment                                                 168         105         67          7          -
                                                          -------     -------    -------   --------    -------
Total                                                     $ 1,313     $ 1,143    $   545   $    582    $     2
                                                          =======     =======    =======   ========    =======

Total non-accrual and 90-day past due loans               $ 2,210     $ 2,420    $ 3,203   $  2,483      1,545
Real estate owned                                             270         756        876       1,033       359
                                                          -------     -------    -------   --------    -------
Total non-performing assets                               $ 2,480     $ 3,176    $ 4,079   $   3,506   $ 1,904
                                                          =======     =======    =======   =========   =======

Total non-accrual and 90-day past due loans to net
 loans                                                       0.52%       0.82%      1.74%      1.84%      1.85%
Total non-accrual and 90-day past due loans to total
 assets                                                      0.20%       0.55%      0.87%      1.14%      1.38%
Total non-performing assets to net loans                     0.58%       1.07%      2.22%      2.61%      2.28%
Total non-performing assets to total assets                  0.23%       0.73%      1.10%      1.62%      1.70%
Total allowance for loan losses to total 
 non-performing loans                                      189.77%     107.23%     64.47%     64.72%     69.06%
</TABLE>


Interest  income that would have been recorded on loans on  non-accrual  status,
under the original terms of such loans, would have totaled $115,144 for the year
ended December 31, 1997.

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 subsequent  write-down of Real Estate Owned is charged to operations.
At December 31, 1997,  the Bank had a net amount of $270,000  classified as Real
Estate Owned.

Allowances  for  Losses on Loans  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 estimated 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.

                                       20
<PAGE>
The following table sets forth  information with respect to the Bank's allowance
for losses on loans at the dates indicated:
<TABLE>
<CAPTION>
                                                                       At December 31,
                                                          -------------------------------------------
                                                              1997          1996          1995
                                                              ----          ----          ----
                                                                   (Dollars in thousands)
<S>                                                       <C>                <C>           <C>     
Allowance for losses on loans, beginning of period        $       2,595      $  2,065      $  1,607
Charge-offs:
  Commercial                                                                      307           286
  Mortgage                                                           37             9            73
  Installment                                                        65            85            67
                                                          -------------      --------      --------
    Total charge-offs                                               102           401           426
                                                          -------------      --------      --------
Recoveries
  Commercial                                                         22             6            33
  Mortgage                                                                          4            28
  Installment                                                        14            21            15
                                                          -------------      --------      --------
    Total recoveries                                                 36            31            76
                                                          -------------      --------      --------
Net charge-offs                                                      66           370           350
Provision for loan losses                                         1,665           900           808
                                                          -------------      --------      --------
Allowance for losses on loans, end of period              $       4,194      $  2,595      $  2,065
                                                          =============      ========      ========

Net loans charged off as a percent of average loans
  outstanding                                                      0.02%         0.16%         0.23%
</TABLE>

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 December 31,
                                    --------------------------------------------------------------------
                                         1997                   1996                   1995
                                         ----                   ----                   ----
                                             Percent of              Percent of             Percent of
                                              Loans to                Loans to               Loans to
                                                Total                   Total                 Total
                                     Amount     Loans       Amount      Loans      Amount     Loans
                                                           (Dollars in thousands)
<S>                                 <C>           <C>      <C>          <C>       <C>          <C>    
Balance at end of period
applicable to:
  Commercial and industrial         $  2,278      80.21 %  $  1,301      74.98 %  $  1,094      64.02 %
  Residential real estate                129       6.82         139      10.65         403      15.96
  Home equity                            752       4.80         490       7.40         319      13.34
  Installment                            391       8.17         167       6.97          54       6.68
  Unallocated                            644        -           498        -           195        -
                                    -------- ----------    -------- ----------    -------- --------
    Total allowance                 $  4,194     100.00 %  $  2,595     100.00 %  $  2,065     100.00 %
                                    ========     ======    ========     ======    ========     ======
</TABLE>
Investment  Securities - Most of the Company's  investment  portfolio is held at
the  Bank's  wholly-owned   subsidiary,   Med-Vine,  Inc.  ("Med-Vine").   Total
investment securities increased $480.7 million, or 502.9%, from $95.6 million at
December  31, 1996 to $576.3  million at December 31,  1997.  During  1997,  the
growth in the  investment  portfolio was the result of a number of factors.  The
Bank used  repurchase  agreements  from the FHLB,  which  totaled  approximately
$210.8  million at  December  31,  1997, to match fund or  partially  match fund
short-term  investment  securities  for an  incremental  profit in a  structured
transaction.  The purpose of the  structured  transactions  is  to increase  net
interest income and partially offset the increase in interest expense  resulting
from the  issuance of Trust  Preferred  Securities.  The Company  also  received
approximately $200 million in cash from the branch acquisitions completed during
1997 and  approximately  $42.1  million in net proceeds from the sales of common
stock and Trust Preferred Securities.  The internal growth of the Bank's deposit
base  also  contributed  a source of funds for  deployment  into the  investment
portfolio.

                                       21
<PAGE>

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. The Bank
has  classified its entire  portfolio of investment  securities as available for
sale. As a result, the investment securities are carried at their estimated fair
value which is based on quoted market prices.

The  following  table sets  forth the  carrying  value of the Bank's  investment
securities portfolio at the dates indicated:

<TABLE>
<CAPTION>
                                                                         At December 31,
                           ---------------------------------------------------------------------------------------------------------
                                        1997                                  1996                                1995
                           --------------------------------     ----------------------------------   -------------------------------
                                         Net
                                      Unrealized  Estimated                    Net       Estimated                 Net     Estimated
                           Amortized    Gains       Fair        Amortized    Unrealized    Fair      Amortized  Unrealized    Fair
                             Cost     (Losses)      Value         Cost        Losses       Value       Cost        Gains      Value
                             ----     --------      -----         ----        ------       -----       ----        -----      -----
Available for sale                                              (Dollars in thousands)
<S>                        <C>          <C>        <C>          <C>           <C>       <C>          <C>          <C>       <C>     
  U.S. Treasury securities $  53,113    $ (106)    $ 53,007     $ 51,955      $  (921)  $ 51,034     $ 41,674     $  230    $ 41,904
  Government agency and                                                                             
    mortgage-backed                                                                                 
    securities               449,771       390      450,161           63            -         63       41,734        264      41,998
  State and political                                                                               
    subdivision securities    41,738      ( 16)      41,722       20,168        (329)     19,839       16,667         75      16,742
  Other securities            31,424      ( 36)      31,388       24,877        (232)     24,645       46,304         61      46,365
                           ---------    ------     --------     --------     -------    --------     --------    -------    --------
    Total securities                                                                                
     available for sale    $ 576,046    $  232     $576,278     $ 97,063     $ 1,482    $ 95,581     $146,379    $   630    $147,009
                           =========    ======     ========     ========     =======    ========     ========    =======    ========
</TABLE>

         The  following  table  sets forth  certain  information  regarding  the
carrying values, weighted average yields and maturities of the Bank's investment
portfolio at December 31, 1997. All securities are classified as being available
for sale, therefore the carrying value is the estimated fair 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  $  5,092   5.27 %   $47,915    5.49 %                                           $ 53,007    5.47 %
Government agency and
  mortgage-backed securities    1,198   5.33      29,408    6.17     $ 64,091    6.95 % $ 355,464    6.80 %   450,161    6.78
Municipal obligations               -      -           -       -        2,676    4.78      39,046    5.43      41,722    5.38
Other securities                3,077   5.02       3,196    5.86            5    6.00      25,110    6.45      31,388    6.25
                              -------   ----     -------    ----     --------    ----   ---------    ----    --------    ----  
    Total                     $ 9,367   5.19 %   $80,519    5.76 %   $ 66,772    6.87 % $ 419,620    6.65 %  $ 95,581    6.53 %
                              =======   ====     =======    ====     ========    ====   =========    ====    ========    ====  
</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 December 31, 1997,  totaled $695.4 million,  an increase of
$309.4  million,  or 80%, over the December 31, 1996 balance of $386.0  million.
Demand  deposits,  including NOW accounts and money market  accounts,  increased
$135.0 million, or 101%, at December 31, 1997, to $268.7 million,  compared with
December 31, 1996. Savings deposits increased $54.4 million to $117.9 million at
December 31, 1997,  from $63.5  million at December  31, 1996. 

                                       22
<PAGE>

Certificates of deposit under $100,000 increased $91.6 million from December 31,
1996,  to $243.3  million  at  December  31,  1997.  Certificates  of deposit of
$100,000 or more increased  $28.4 million to $65.6 million at December 31, 1997.
The increase in all categories of deposits  during 1997 was due in large part to
the acquisition of deposits in connection with the branch office  purchases,  as
well as 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.

The following  table sets forth average  deposits by various types of demand and
time deposits:

<TABLE>
<CAPTION>
                                                       For the Years Ended December 31,
                                 -----------------------------------------------------------------------
                                     1997     Avg. Yield     1996    Avg. Yield     1995     Avg. Yield
                                     ----     ----------     ----    ----------     ----     ----------
                                                     (Dollars in thousands)

<S>                               <C>             <C>     <C>           <C>      <C>           <C>
Non-interest bearing demand       $  85,985               $  65,556              $  45,562
Interest bearing demand deposits     78,383       1.95 %     62,270     1.78  %     48,609     2.19 %
Savings deposits                     72,927       2.13       65,393     2.23        57,470     2.28
Time deposits                       240,064       5.57      170,875     5.49        96,256     5.48
                                  ---------       ----    ---------     ----     ---------     ----  
    Total                         $ 477,359       3.45 %  $ 364,094     3.28 %   $ 247,897     3.09 %
                                  =========       ====    =========     ====     =========     ====  
</TABLE>

         The following  table indicates the amount of certificates of deposit of
$100,000 or more by remaining  maturity at December 31, 1997. Dollar amounts are
shown in thousands.


Remaining maturity:
  Three months or less                     $  27,415
  Over three through six months               14,138
  Over six through twelve months              21,288
  Over twelve months                           2,754
                                           ---------
                                           $  65,595
                                           =========

Borrowings - Borrowed  funds  increased  $295.1 million at December 31, 1997, to
$316.3  million,  from $ 21.3 million at December  31, 1996.  The increase was a
result of an increase of $65.0 million in advances from the FHLB, an increase of
$5.5  million in federal  funds  purchased,  an  increase  of $210.8  million in
securities sold under  agreements to repurchase with the FHLB and an increase of
$19.8 million in securities sold under  agreements to repurchase with customers.
This was partially  offset by a loan  repayment of $6.0  million.  For the years
ended  December  31,  1997 and 1996 the  maximum  month-end  amount of  advances
borrowed from the FHLB was $75.0 million and $10.0  million,  respectively.  The
Company  sold  U.S.  Treasury   securities  to  customers  under  agreements  to
repurchase  them, at par, on the next business day. For the years ended December
31,  1997 and  1996 the  maximum  month-end  amount  of  securities  sold  under
agreements  to  repurchase  with  customers  was $29.8 million and $5.3 million,
respectively.  The Company purchased federal funds from correspondent  banks, on
an overnight  basis. For the years ended December 31, 1997 and 1996, the maximum
month-end  amount of federal  funds  purchased  from  correspondents  was $10.0.
During 1997, the Company engaged in structured  transactions  designed to offset
the  interest  expense  incurred in  connection  with the  issuance of the Trust
Preferred Securities (See -- Investment Securities). For the year ended December
31, 1997, the maximum  month-end  amount of securities sold under  agreements to
repurchase with the FHLB was $210.8 million.

                                       23

<PAGE>

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 years  ended
December 31, 1997 and 1996 the maximum  month-end  amount  outstanding  from the
line of credit was $6.0 million.


                                                       December 31,
                                                 ----------------------------
                                                    1997           1996
                                                    ----           ----
                                                  (Dollars in thousands)
  FHLB advances outstanding at end of period     $    75,000     $    10,000
  Interest rate                                         6.93%           7.38%
  Approximate average amount outstanding         $     7,726     $     5,265
  Approximate weighted average rate                    5.67%           5.44%

  FHLB repurchase agreements outstanding
    at end of period                             $   210,751
  Interest rate                                        6.01%
  Approximate average amount outstanding         $    75,101
  Approximate weighted average rate                    5.71%


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 FHLB 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.

                                       24

<PAGE>





                          INDEPENDENT AUDITORS' REPORT





To the Shareholders and Board of Directors of
Sun Bancorp, Inc.



We have audited the accompanying  consolidated statements of financial condition
of Sun Bancorp,  Inc. and  subsidiaries  (the "Company") as of December 31, 1997
and 1996,  and the  related  consolidated  statements  of income,  shareholders'
equity,  and cash flows for each of the three years in the period ended December
31, 1997.  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, 1997, and 1996, and the results of their operations and their
cash flows for each of the three years in the period ended  December 31, 1997 in
conformity with generally accepted accounting principles.





/s/Deloitte & Touche, LLP
- -------------------------
DELOITTE & TOUCHE, LLP
Philadelphia, Pennsylvania

February 1, 1998

                                       25
<PAGE>
SUN BANCORP, INC.
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
DECEMBER 31, 1997 AND 1996
<TABLE>
<CAPTION>
                                                                                                    1997               1996
                                                                                                    ----               ----

<S>                                                                                             <C>                 <C>           
ASSETS

Cash and due from banks                                                                         $    34,060,747     $   17,006,758
Federal funds sold                                                                                            -          4,800,000
                                                                                                ---------------     --------------
  Cash and cash equivalents                                                                          34,060,747         21,806,758
Investment securities available for sale (amortized cost -
  $576,045,766; 1997 and $97,063,398; 1996)                                                         576,278,353         95,581,384
Loans receivable (net of allowance for loan losses -
  $4,193,801; 1997 and $2,595,312; 1996)                                                            427,761,049        295,500,668
Bank properties and equipment, net                                                                   24,479,854         12,222,507
Real estate owned, net                                                                                  270,114            755,628
Accrued interest receivable                                                                           6,752,163          2,850,399
Excess of cost over fair value of assets acquired                                                    26,174,146          5,365,218
Deferred taxes                                                                                        1,314,043          1,070,535
Other assets                                                                                          2,882,356          1,641,959
                                                                                                ---------------     --------------

TOTAL                                                                                           $ 1,099,972,825     $  436,795,056
                                                                                                ===============     ==============

LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES
Deposits                                                                                        $   695,387,536     $  385,986,905
Advances from the Federal Home Loan Bank                                                             75,000,000         10,000,000
Loan payable                                                                                                  -          6,000,000
Federal funds purchased                                                                               5,500,000                  -
Securities sold under agreements to repurchase                                                      235,813,503          5,253,048
Other liabilities                                                                                     4,889,487          2,140,527
                                                                                                ---------------     --------------
  Total liabilities                                                                               1,016,590,526        409,380,480
                                                                                                ---------------     --------------

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

COMMITMENTS AND CONTINGENT LIABILITIES (Note 16)

SHAREHOLDERS' EQUITY
Preferred stock, none issued                                                                                  -                  -
Common stock, $1 par value, 10,000,000 shares authorized, issued and
  outstanding: 4,013,791 in 1997 and 1,848,929 in 1996                                                4,013,791          1,848,929
Surplus                                                                                              38,850,245         18,124,359
Retained earnings                                                                                    11,614,755          8,419,417
Net unrealized gain (loss) on securities available for sale, net of income taxes                        153,508           (978,129)
                                                                                                ---------------     --------------
  Total shareholders' equity                                                                         54,632,299         27,414,576
                                                                                                ---------------     --------------

TOTAL                                                                                           $ 1,099,972,825     $  436,795,056
                                                                                                ===============     ==============
</TABLE>


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

                                       26

<PAGE>
SUN BANCORP, INC.
CONSOLIDATED STATEMENTS OF INCOME
YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995 
<TABLE>
<CAPTION>

                                                                  1997          1996           1995
                                                                  ----          ----           ----

INTEREST INCOME:
<S>                                                          <C>            <C>            <C>        
  Interest and fees on loans                                 $ 33,129,946   $22,073,767    $15,100,885
  Interest on investment securities                            13,409,947     7,127,393      5,285,877
  Interest on federal funds sold                                  645,602        68,366        463,001
                                                             ------------   -----------    -----------
    Total interest income                                      47,185,496    29,269,526     20,849,763
                                                             ------------   -----------    -----------

INTEREST EXPENSE:
  Interest on deposits                                         16,458,025    11,953,591      7,639,933
  Interest on short-term funds borrowed                         5,673,562       580,412         47,158
  Interest on guaranteed preferred beneficial interest in
   subordinated debt                                            2,275,795            -              -
                                                             ------------   -----------    -----------
    Total interest expense                                     24,407,382    12,534,003      7,687,091
                                                             ------------   -----------    -----------

    Net interest income                                        22,778,114    16,735,523     13,162,672

PROVISION FOR LOAN  LOSSES                                      1,665,000       900,000        807,660
                                                             ------------   -----------    -----------
    Net interest income after provision for loan losses        21,113,114    15,835,523     12,355,012
                                                             ------------   -----------    -----------

OTHER INCOME:
  Service charges on deposit accounts                           1,549,021     1,057,139        659,811
  Other service charges                                            49,057       115,999         28,068
  (Loss) Gain on sale of fixed assets                             (53,136)        45,207         46,487
  Gain on sale of loans                                               990                      207,984
  Gain on sale of investment securities                           207,037       206,538        377,126
  Other                                                           483,202       320,890        331,513
                                                             ------------   -----------    -----------
    Total other income                                          2,236,171     1,745,773      1,650,989
                                                             ------------   -----------    -----------

OTHER EXPENSES:
  Salaries and employee benefits                                8,349,048     6,525,903      4,689,269
  Occupancy expense                                             1,735,137     1,407,875      1,269,514
  Equipment expense                                             1,300,234       817,696        459,460
  Provision for losses on real estate owned                        14,963                       78,000
  Professional fees and services                                  328,349       352,970        249,760
  Data processing expense                                       1,474,247     1,085,874        634,753
  Amortization of excess of cost over fair value of assets
    acquired                                                    1,504,713       826,701        342,562
  Postage and supplies                                            483,496       420,120        335,055
  Insurance                                                       273,732       196,110        382,554
  Other                                                         1,981,017     1,573,404      1,606,404
                                                             ------------   -----------    -----------
    Total other expenses                                       17,444,936    13,206,653     10,047,331
                                                             ------------   -----------    -----------

INCOME BEFORE INCOME TAXES                                      5,904,349     4,374,643      3,958,670

INCOME TAXES                                                    1,733,000     1,362,000      1,140,000
                                                             ------------   -----------    -----------

NET INCOME                                                   $  4,171,349   $ 3,012,643    $ 2,818,670
                                                             ============   ===========    ===========

Basic earnings per share                                     $       0.91   $      0.71    $      0.69
                                                             ============   ===========    ===========

Diluted earnings per share                                   $       0.82   $      0.66    $      0.65
                                                             ============   ===========    ===========

Weighted average shares                                         4,607,534     4,247,540      4,064,196
                                                             ============   ===========    ===========
</TABLE>
- ------------------------------------------------------
     See notes to consolidated financial statements
                                       27
<PAGE>

SUN BANCORP, INC.
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995
<TABLE>
<CAPTION>
                                                                                                        Net
                                                                                                     Unrealized
                                                                                                    Gain (Loss)
                                                                                                   on Securities
                                                                                       Retained      Available for
                                                     Common Stock       Surplus         Earnings        Sale             Total
                                                     ------------       -------         --------        ----             -----
<S>                                                  <C>             <C>            <C>             <C>             <C>         
BALANCE, JANUARY 1, 1995                             $  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
  Net 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                                 3,531          34,237                                          37,768
  Sale of common stock                                  1,094,428      20,787,283                                      21,881,711
  Stock dividend                                        1,066,903         (92,511)       (974,392)                              -
  Cash paid for fractional interest
    resulting from stock dividends                                         (3,123)         (1,619)                         (4,742)
  Net unrealized gain on securities
    available for sale, net of income taxes                                                             1,131,637       1,131,637
  Net income                                                    -              -        4,171,349               -       4,171,349
                                                     ------------    ------------   -------------   -------------   -------------

BALANCE, DECEMBER 31, 1997                           $  4,013,791    $ 38,850,245   $  11,614,755   $     153,508   $  54,632,299
                                                     ============    ============   =============   =============   =============
</TABLE>




                                       28

<PAGE>

SUN BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995
<TABLE>
<CAPTION>

                                                                                           For the Years Ended
                                                                                               December 31,
                                                                             ---------------------------------------------
                                                                                   1997             1996          1995
                                                                                   ----             ----          ----
<S>                                                                           <C>              <C>            <C>          
OPERATING ACTIVITIES:
  Net income                                                                  $   4,171,349    $   3,012,643  $   2,818,670
  Adjustments  to  reconcile  net  income  to net  cash  provided
   by  operating activities:
    Provision for loan losses
                                                                                  1,665,000          900,000        807,660
    Provision for losses on real estate owned                                        14,963                          78,000
    Depreciation and amortization
                                                                                    529,734          484,059        325,913
    Amortization of excess cost over fair value of assets acquired                1,504,713          826,701        342,562
    Gain on sale of loans                                                              (990)                       (207,984)
    Gain on sale of investment securities available for sale                       (207,037)        (206,538)      (246,129)
    Gain on sale of mortgage-backed securities available for sale                                                  (130,997)
    (Loss) Gain on sale of bank properties and equipment                             53,136          (29,298)       (46,487)
    Deferred income taxes                                                          (826,472)        (147,401)       (27,398)
    Change in assets and liabilities which (used) provided cash:
      Accrued interest and other assets                                          (5,142,161)      (1,175,180)      (838,246)
     Accounts payable and accrued expenses                                        2,748,960          164,483      1,215,343
                                                                              -------------    -------------  -------------
        Net cash provided by operating activities                                   702,741        3,829,469      4,090,907
                                                                              -------------    -------------  -------------
INVESTING ACTIVITIES:
  Purchases of investment securities held to maturity                                                           (30,094,922)
  Purchases of investment securities available for sale                        (270,543,543)     (27,823,745)
  Purchases of mortgage-backed securities held to maturity                                                      (45,544,706)
  Purchases of mortgage-backed securities available for sale                   (307,630,314)      (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
  Proceeds from maturities of investment securities available for sale            8,716,550       99,213,685     10,344,666
  Proceeds from maturities of mortgage-backed securities held to maturity                                        19,908,185
  Proceeds from maturities of mortgage-backed securities available for sale       4,354,398          125,716
  Proceeds from sale of investment securities available for sale
                                                                                 67,133,964       93,679,375     16,880,505
  Proceeds from sale of mortgage-backed securities available for sale
                                                                                 19,346,213       50,782,881      7,359,934
  Proceeds from sale of loans                                                       220,000                       1,870,608
  Net increase in loans
                                                                               (113,795,707)    (112,767,037)   (50,605,944)
  Increase in loans resulting from branch acquisitions                          (20,348,684)                       (636,714)
  Purchase of bank properties and equipment
                                                                                 (1,241,818)      (1,359,295)      (825,912)
  Increase in bank properties and equipment resulting from branch               (11,786,574)                     (5,430,744)
   acquisitions
  Proceeds from sale of bank properties and equipment                                35,576           42,606        250,824
  Proceeds from issuance of guaranteed preferred beneficial interest in         
   subordinated debt                                                             28,750,000
  Excess of cost over fair value of branch assets acquired                      (22,313,641)                     (4,450,145)
  Decrease in real estate owned, net                                                470,551          120,674         78,578
                                                                              -------------    -------------  -------------
        Net cash used in investing activities                                  (618,633,029)     (64,382,072)  (145,113,582)
                                                                              -------------    -------------  -------------
</TABLE>


                                       29

<PAGE>

FINANCING ACTIVITIES:

<TABLE>
<CAPTION>

<S>                                                                 <C>              <C>              <C>          
  Net increase in deposits                                             52,877,747       50,739,109       16,685,101
  Increase in deposits resulting from branch acquisitions             256,522,884                       122,543,875
  Net borrowings under line of credit and repurchase agreements       301,060,455       21,253,048       12,500,000
  Principal payments on borrowed funds                                 (6,000,000)      (8,000,000)      (4,500,000)
  Proceeds from exercise of stock options                                  37,768        1,126,984          605,368
  Payments for fractional interests resulting from stock dividend          (4,742)          (2,146)
  Proceeds from issuance of common stock
                                                                       21,881,711               --          260,000
                                                                    -------------    -------------    -------------
        Net cash provided by financing activities                     626,375,823       65,116,995      148,094,344
                                                                    -------------    -------------    -------------
NET INCREASE IN CASH AND CASH EQUIVALENTS                              12,253,989        4,564,392        7,071,669
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR                           21,806,758       17,242,366       10,170,697
                                                                    -------------    -------------    -------------
CASH AND CASH EQUIVALENTS, END OF YEAR                              $  34,060,747    $  21,806,758    $  17,242,336
                                                                    =============    =============    =============
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Interest paid                                                     $  23,323,935    $  12,743,696    $   6,100,954  
  Income taxes paid                                                     1,450,000    $   1,577,757    $     944,516
SUPPLEMENTAL DISCLOSURE OF NON-CASH ITEMS:
  Transfer of loans to real estate owned                            $     389,867    $     424,644    $     196,181
</TABLE>

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




                                       30
<PAGE>
SUN BANCORP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995

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 December 31, 1997, the Bank had thirty-eight  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 Company's
outstanding  common  stock is traded on the  Nasdaq  National  Market  under the
symbol  "SNBC."  The  Company  is  subject  to  reporting  requirements  of  the
Securities and Exchange Commission. The Trust is a Delaware business trust which
holds the  Debentures  issued by the  Company.  The Bank is in the  business  of
attracting customer deposits through its financial service centers and investing
these funds,  together with borrowed funds and cash from  operations,  in loans,
primarily  commercial  real  estate  and  non-real  estate  loans,  as  well  as
mortgage-backed and investment securities.  The Bank's primary regulatory agency
is the Office of the Comptroller of the Currency  ("OCC").  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  Company  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 income and determined  using the adjusted cost of the
specific security sold.

      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  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.

                                       31
<PAGE>
      Allowance for Loan Losses - The allowance for loan losses is determined by
management  based  upon  past  experience,  evaluation  of  estimated  loss  and
impairment  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 estimated  losses and  impairment
based upon an evaluation of known and inherent risk in the loan portfolio.  Loan
impairment  is  evaluated  based on the fair value of  collateral.  Any reserves
required based on this evaluation are included in the allowance for loan losses.
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 the fair value of the  underlying  collateral.  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.

      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 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
$3,542,579  and $2,037,866 at December 31, 1997 and 1996,  respectively,  and is
amortized by the  straight-line  method over 15 years for bank  acquisitions and
over 7 years for branch acquisitions.

      Long-Lived Assets - Management evaluates the carrying amount of long-lived
assets and intangibles  for impairment  based on the fair value of the asset. At
December 31, 1997 and 1996,  the Company had not  recognized an impairment  loss
based on this evaluation.

      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  -  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.  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 - In February 1997, the Financial  Accounting Standards
Board ("FASB") issued Statement of Financial  Accounting  Standards ("SFAS") No.
128,  Earnings Per Share , which is effective for periods  ending after December
15, 1997.  This  statement  establishes  standards for computing and  presenting
earnings per share (EPS) and supersedes APB Opinion No. 15,  Earnings Per Share.
The Company  adopted  SFAS No. 128  effective  December 31, 1997 and all EPS for
periods  presented  have been  retroactively  restated  in  accordance  with the
Statement.  The adoption of this statement did not have a material effect on the
Company's reported earnings per share

      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 and 1995 have been  restated to reflect the
increased number of shares outstanding.

                                       32
<PAGE>

      Stock split - On February  17,  1998,  the  Company's  Board of  Directors
declared  a  three-for-two  stock  split  effected  in the  form of a 50%  stock
dividend  payable on March 18, 1998 to  shareholders of record on March 4, 1998.
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  which was paid on
September 25, 1997 to shareholders of record on September 11, 1997. Accordingly,
earnings per share for the years ended  December  31,  1997,  1996 and 1995 have
been restated to reflect the increased number of shares outstanding.

      Accounting  for  Stock  Options - The  Company  accounts  for  stock-based
compensation  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  SFAS  No.  123,
Accounting for Stock-Based  Compensation  which permits the use of the intrinsic
value method of accounting for  stock-based  compensation  but also requires the
Company  to  disclose  the pro  forma  effects  of  accounting  for  stock-based
compensation using the fair value method as described in SFAS No. 123.

      Accounting  Principles  Issued But Not Adopted - In June,  1997,  the FASB
issued SFAS No. 130, Reporting  Comprehensive Income, which requires disclosure,
as a component of  comprehensive  income,  amounts from  transactions  and other
events  which are  currently  excluded  from the  statement  of  income  and are
recorded  directly to  shareholders'  equity.  Also in June, 1997, SFAS No. 131,
Disclosures about Segments of an Enterprise and Related  Information was issued.
This statement requires an entity to disclose financial  information in a manner
consistent  with   internally  used   information  and  requires  more  detailed
disclosures of operating and reporting  segments than are currently in practice.
These  statements  are effective for fiscal years  beginning  after December 15,
1997 and early adoption is permitted. 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.  The Company will adopt both
standards effective January 1, 1998.

      Reclassifications - Certain  reclassifications  have been made in the 1996
and 1995 consolidated  financial statements to conform to those  classifications
used in 1997.

3.    ACQUISITIONS

      On November 20, 1997, the Bank purchased  eleven branches from The Bank of
New York. The Bank acquired  approximately  $156,049,000 of deposit  liabilities
plus  $240,000 of accrued  interest,  $9,485,000  of real estate and  equipment,
$18,035,000 of loans plus related  accrued  interest and $2,277,000 in cash. The
Bank  paid a premium  of  approximately  $15,501,000,  which  will be  amortized
primarily over seven years.

      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  purchased  four  branches  from  First  Union
National   Bank.  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  $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.

                                       33


<PAGE>
4.    INVESTMENT SECURITIES
      The amortized  costs of investment  securities  and the  approximate  fair
values at December 31, 1997 and 1996 were as follows:
<TABLE>
<CAPTION>
                                                             December 31, 1997
                                        -----------------------------------------------------------
                                                          Gross            Gross       Estimated
                                          Amortized     Unrealized      Unrealized        Fair
<S>                                     <C>            <C>            <C>             <C>         
Available for Sale:                         Cost           Gains           Losses         Value
Debt Securities
  U. S. Treasury Obligations            $ 53,112,961   $     22,245   $   (128,487)   $ 53,006,719
  State and Municipal Obligations         41,738,042        115,920       (131,695)     41,722,267
  Other bonds                              6,313,495             --        (35,849)      6,277,646
  Mortgage-backed securities             449,770,918        629,512       (239,059)    450,161,371
                                        ------------   ------------   ------------    ------------
    Total debt securities                550,935,416        767,677       (535,090)    551,168,003
                                        ------------   ------------   ------------    ------------
Equity Securities
  Federal Reserve Bank stock               1,367,100      1,367,100
  Federal Home Loan Bank stock            23,660,000     23,660,000
  Atlantic Central Bankers Bank stock         83,250             --             --          83,250
                                        ------------   ------------   ------------    ------------
    Total equity securities               25,110,350             --             --      25,110,350
                                        ------------   ------------   ------------    ------------
      Total                             $576,045,766   $    767,677   $   (535,090)   $576,278,353
                                        ============   ============   ============    ============
</TABLE>

<TABLE>
<CAPTION>
                                                           December 31, 1996
                                       --------------------------------------------------------
                                                          Gross         Gross       Estimated
                                        Amortized       Unrealized    Unrealized      Fair
<S>                                     <C>           <C>           <C>            <C>        
Available for Sale:                        Cost           Gains         Losses        Value
Debt Securities
  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                            10,075,483         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>


During 1997,  the Company sold  $86,480,177  of  securities  available  for sale
resulting  in  a  gross  gain  of  $225,959.   During  1996,  the  Company  sold
$144,529,374  of  securities  available  for sale  resulting  in a gross gain of
$206,538.  During 1995, the Company sold $24,240,439 of securities available for
sale resulting in a gross gain of $377,126.

At  December  31,  1997 and 1996 the Bank was  required  to  maintain an average
reserve balance with the Federal Reserve Bank of $100,000
and $3,579,000 respectively.

                                       34

<PAGE>
The maturity schedule of the investment in debt securities available for sale at
December 31, 1997 is as follows:

                                                    Amortized      Estimated
                                                       Cost       Market Value
Due in one year or less                           $  9,370,575   $  9,366,919
Due after one year through five years               80,691,171     80,518,151
Due after five years through ten years              66,650,723     66,762,117
Due after ten years                                110,229,882    110,207,604
                                                   266,942,351    266,854,791
Mortgage-backed securities                         283,993,065    284,313,212
                                                  ------------   ------------
                                                  $550,935,416   $551,168,003
                                                  ============   ============

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


5.    LOANS
      The components of loans as of December 31, 1997 and 1996 were as follows:

                                             December 31,
                                    --------------------------------
                                        1997             1996
Commercial and industrial           $ 346,475,157    $ 223,116,474
Real estate-residential mortgages      50,178,260       53,846,436
Installment                            35,301,433       21,133,070
                                    -------------    -------------
  Total gross loans                   431,954,850      298,095,980
Allowance for loan losses              (4,193,801)      (2,595,312)
                                    -------------    -------------
Net loans                           $ 427,761,049    $ 295,500,668
                                    =============    =============

Nonaccrual loans                    $     896,902    $   1,277,208
                                    =============    =============

      There  were  no  irrevocable  commitments  to  lend  additional  funds  on
nonaccrual  loans at  December  31,  1997.  The  reduction  in  interest  income
resulting  from  nonaccrual  loans was  $115,144,  $151,614 and $276,955 for the
years ended  December 31, 1997,  1996 and 1995,  respectively.  Interest  income
recognized on these loans for the years ended  December 31, 1997,  1996 and 1995
was $40,334, $15,414 and $24,989, 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  December  31, 1997 and
1996,  along with an analysis of the activity  for the years ended  December 31,
1997 and 1996, is summarized as follows:

                                   For the Years Ended
                                      December 31,
                             ----------------------------
                                 1997             1996
Balance, beginning of year   $ 11,437,134    $  8,621,460
Additions                      10,954,834       7,306,997
Repayments                     (2,954,727)     (4,491,323)
                             ------------    ------------
Balance, end of year         $ 19,437,241    $ 11,437,134
                             ============    ============

                                       35

<PAGE>
      Under  approved  lending  decisions,  the Company has  commitments to lend
additional funds totaling approximately  $84,302,101 and $58,635,413 at December
31, 1997 and 1996, 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 an individual 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.

      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:


                                          For the Years Ended
                                              December 31,
                               -------------------------------------------
                                   1997           1996           1995
Balance, beginning of period   $ 2,595,312    $ 2,064,640    $ 1,607,375
Charge-offs                       (102,408)      (400,387)      (426,289)
Recoveries                          35,897         31,059         75,894
                               -----------    -----------    -----------
   Net  charge-offs                (66,511)      (369,328)      (350,395)
Provision for loan losses        1,665,000        900,000        807,660
                               -----------    -----------    -----------
Balance, end of period         $ 4,193,801    $ 2,595,312    $ 2,064,640
                               ===========    ===========    ===========

     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. 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.

                                       36
<PAGE>


     Impairment  losses are included in the  provision  for loan  losses.  Large
groups of smaller  balance,  homogeneous  loans 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>
                                                                    December 31, 1997     December 31, 1996
                                                                    -----------------     -----------------
<S>                                                                     <C>                    <C>       
Impaired loans with related reserve for loan losses calculated
    under SFAS No. 114                                                  $       --             $       --
Impaired loans with no related reserve for loan losses calculated                             
    under SFAS No. 114                                                  $1,157,838             $  584,114
                                                                        ----------             ----------
    Total impaired loans                                                $1,157,838             $  584,114
                                                                        ==========             ==========
</TABLE>

<TABLE>
<CAPTION>
                                                               Year Ended                Year Ended
                                                            December 31, 1997        December 31, 1996
                                                            -----------------        -----------------

<S>                                                             <C>                      <C>       
Average impaired loans                                          $1,244,522               $  596,519
                                                                ==========               ==========
Interest income recognized on impaired loans                    $  106,715               $   18,284
                                                                ==========               ==========
Cash basis interest income recognized on impaired loans         $   82,544               $   15,414
                                                                ==========               ==========
</TABLE>

Interest  payments on impaired loans are typically  applied to principa l 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 December  31, 1997 and 1996  consist of the
following major classifications:

                                                    December 31,
                                            -----------------------------
                                                1997             1996
Land                                        $  5,923,238    $  3,084,395
Buildings                                     13,520,232       6,982,449
Leasehold improvements and equipment           7,485,262       3,991,723
                                            ------------    ------------
                                              26,928,732      14,058,567
Accumulated depreciation and amortization     (2,448,878)     (1,836,060)
                                            ------------    ------------
Total                                       $ 24,479,854    $ 12,222,507
                                            ============    ============

                                       37
<PAGE>

8.   REAL ESTATE OWNED

Real estate owned consisted of the following:

                              December 31,
                         -----------------------
                           1997        1996
Commercial properties    $ 128,031   $ 435,765
Residential properties     142,083     360,863
                         ---------   ---------
                           270,114     796,628
Allowance                       --     (41,000)
                         ---------   ---------
Total                    $ 270,114   $ 755,628
                         =========   =========

During 1997 and 1995,  approximately  $15,000  and  $78,000,  respectively,  was
charged  against  operations  to adjust real estate owned for declines in value.
There was no charge in 1996.

9.     DEPOSITS

Deposits consist of the following major classifications:
                                             December 31,
                                     ----------------------------
                                        1997           1996
Demand Deposits                      $268,655,067   $133,624,391
Savings Deposits                      117,879,048     63,506,894
Time Certificates under $100,000      243,257,829    151,615,202
Time Certificates $100,000 or more     65,595,592     37,240,418
                                     ------------   ------------
Total                                $695,387,536   $385,986,905
                                     ============   ============

Of the total demand  deposits,  approximately  $149,499,000  and $76,500,000 are
non-interest bearing at December 31, 1997 and 1996, respectively.

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

               Year Ended December 31,
               1998                                        $284,412,949
               1999                                          14,495,629
               2000                                           5,800,887
               Thereafter                                     4,143,956
                                                           ------------
               Total                                       $308,853,421
                                                           ============

A summary of interest expense on deposits is as follows:

                                            Year Ended December 31,
                                   ----------------------------------------
                                      1997           1996          1995
Savings Deposits                   $ 1,555,491   $ 1,455,043   $ 1,394,849
Time Certificates                   13,370,984     9,382,920     5,274,045
Interest-Bearing Demand Deposits     1,531,550     1,115,628       971,039
                                   -----------   -----------   -----------
Total                              $16,458,025   $11,953,591   $ 7,639,933
                                   ===========   ===========   ===========

                                       38
<PAGE>

10.     ADVANCES FROM THE FEDERAL HOME LOAN BANK

Federal  Home Loan Bank  ("FHLB")  advances at  December  31, 1997 and 1996 were
$75,000,000 and $10,000,000,  respectively.  Advances are collateralized under a
blanket  collateral lien agreement.  At December 31, 1997 and 1996,  $17,000,000
and $10,000,000,  respectively  were borrowed under overnight lines of credit at
interest  rates of  7.125%  and  7.35%,  respectively.  At  December  31,  1997,
$58,000,000 was borrowed under a one-month advance maturing in January,  1998 at
a rate of  interest  of 6.875%.  Interest  expense  on  advances  was  $438,268,
$286,316  and $6,733  for the years  ended  December  31,  1997,  1996 and 1995,
respectively.

11.     SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

In 1997,  the Company  entered  into  repurchase  agreements  with the FHLB.  At
December 31, 1997, the amount outstanding was $210,751,000, maturing in January,
1998 and bearing an average  interest  rate of 6.01%.  Interest  expense on FHLB
repurchase agreements was $4,285,478 for the year ended December 31, 1997. There
were no such  repurchase  agreements  during  1996 or 1995.  Collateral  for the
repurchase  agreements  were  U.S.  Government  Agency  Collateralized  Mortgage
Obligations.  The  market  value of the  collateral  at  December  31,  1997 was
approximately $220,118,000.

During 1997 and 1996, the Company entered into overnight  repurchase  agreements
with  customers.  At December 31, 1997 and 1996,  the amounts  outstanding  were
$25,062,502 and $5,253,048, respectively. At December 31, 1997, the amounts were
borrowed at interest  rates ranging from 4.75% to 6.275%.  At December 31, 1996,
the  amounts  were  borrowed  at  interest  rates  ranging  from 4.75% to 5.11%.
Collateral for customer  repurchase  agreements were U.S.  Treasury  Notes.  The
market value of the collateral was equal to the amounts outstanding.



12.     OTHER BORROWED FUNDS

At December  31,  1997,  the Company  purchased  federal  funds in the amount of
$5,500,000 from correspondent  banks on an unsecured overnight line of credit at
an interest rate of 6.00%. There were no such purchases at December 31, 1996.

On December 30, 1996, the Company obtained a $6,000,000 revolving line of credit
from a  correspondant  bank  with a term  of 36  months.  The  floating  rate of
interest was 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 December 31, 1997
there was no balance outstanding.


13.     STOCK OPTION PLAN

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.  There were 744,187  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.  At December 31, 1997,  there were 309,730 shares of stock
remaining for issuance under the 1985 Plan.

                                       39
<PAGE>

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 vesting  provision of the 1995 Plan allows for 50% of options to
vest one year  after  the date of  grant,  and 50% two  years  after the date of
grant, subject to employment and other conditions.  All shares granted under the
1985 Plan are fully vested.

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 splits granted in
1997 and 1998, are as follows:
<TABLE>
<CAPTION>
                                                                          Incentive       Nonqualified
<S>                                                                        <C>               <C>    
Options granted and outstanding:
December 31, 1997 at prices ranging from $3.04 to $16.67 per share         444,680           609,193
                                                                           =======           =======
                                                                                            
December 31, 1996 at prices ranging from $3.04 to $7.77 per share          351,647           454,900
                                                                           =======           =======
                                                                                            
December 31, 1995 at prices ranging from $3.04 to $6.53 per share          439,785           371,118
                                                                           =======           =======
</TABLE>

Activity in the stock option plans for the period beginning  January 1, 1995 and
ending December 31, 1997 was as follows:
<TABLE>
<CAPTION>
                                                                         Weighted
                                                                         Average
                                                   Exercise              Exercise
                                       Number        Price                 Price
                                     of Shares     Per Share             Per Share
                                     ---------     ---------             ---------
<S>                                  <C>          <C>                    <C>     
Outstanding at January 1, 1995         692,585                           $   3.58
1995:
  Granted                              310,080    $5.24 - $ 5.77         $   5.50
  Exercised                           (185,405)   $3.04 - $ 4.22         $   3.26
  Expired                               (6,357)   $3.04 - $ 6.53         $   5.85
                                     ---------
Outstanding at December 31, 1995       810,903                           $   4.29
1996:
  Granted                              269,148    $7.06 - $ 7.77         $   7.06
  Exercised                           (272,403)   $3.04 - $ 3.84         $   3.73
  Expired                               (1,101)           $ 6.53         $   6.53
                                     ---------
Outstanding at December 31, 1996       806,546                           $   5.39
1997:
  Granted                              257,997    $8.89 - $16.67         $  10.00
  Exercised                             (8,205)   $5.24 - $ 6.53         $   4.60
  Expired                               (2,466)           $ 7.06         $   7.06
                                     ---------
 Outstanding at December 31, 1997    1,053,873    $3.04 - $16.67         $   6.56
                                     =========                           ========
</TABLE>
 
The following table summarizes stock options outstanding at December 31, 1997.
<TABLE>
<CAPTION>

                                Number of Options       Weighted Average Remaining        Weighted Average Exercise
Range of Exercise Price            Outstanding               Contractual Life                       Price
- -------------------------------------------------------------------------------------------------------------------
<S>                                 <C>                       <C>                                 <C>     
$   3.04  -  $   3.34                  177,945                 4                                  $   3.79
$   5.24  -  $   6.53                  351,265                 6                                  $   5.33
$   7.06  -  $   8.89                  295,016                 8                                  $   7.27
$  10.00  -  $  11.00                  224,997                 9                                  $  10.04
$  16.67  -  $  16.67                    4,650                10                                  $  16.67
                               ------------------------------------------------------------------------------------
                                     1,053,873                 7                                  $   6.56
</TABLE>

                                       40

<PAGE>
The Company  accounts for  stock-based  compensation  using the intrinsic  value
method.  Had  compensation  cost for the  Company's  two stock option plans been
determined  based on the fair value method of  accounting  described in SFAS No.
123, the  Company's net income and earnings per share would have been reduced to
the pro forma amounts indicated below:
<TABLE>
<CAPTION>
                                                                                               For the Years Ended
                                                                                                   December 31,
                                                                                 ---------------------------------------------
                                                                                       1997            1996           1995
                                                                                       ----            ----           ----
<S>                                                  <C>                         <C>             <C>             <C>          
Net income:                                          As reported                 $   4,171,349   $   3,012,643   $   2,818,670
                                                     Pro forma                   $   3,736,190   $   2,461,089   $   2,370,020
Earnings per share on net income:
  Basic                                              As reported                 $        0.91   $        0.71   $        0.69
                                                     Pro forma                   $        0.81   $        0.58   $        0.58

  Diluted                                            As reported                 $        0.82   $        0.66   $        0.65
                                                     Pro forma                   $        0.74   $        0.54   $        0.54

Weighted average fair value of options
granted during the year                                                          $        1.69   $        3.42   $        2.39
</TABLE>

Significant assumptions used to calculate the above fair value of the awards are
as follows:

                                         1997         1996           1995
                                         ----         ----           ----
Risk free rate of return                   6.16 %        6.44 %         5.65 %
Expected option life                  60 months     60 months      60 months
Expected volatility                          24 %          14 %           15 %
Expected dividends                        0             0             0


14.     EMPLOYEE AND DIRECTOR STOCK PURCHASE PLANS

On July 15, 1997 the Company  adopted an Employee  Stock  Purchase Plan ("ESPP")
and a Directors  Stock  Purchase  Plan  ("DSPP")  (collectively,  the  "Purchase
Plans") wherein 218,812 shares were reserved for issuance  pursuant to the plan.
Under the terms of the Purchase Plans, the Company grants participants an option
to purchase  shares of Company  common stock with an exercise price equal to 95%
of market  prices.  Under the ESPP,  employees are  permitted,  through  payroll
deduction,  to purchase up to $25,000 of fair market  value of common  stock per
year.  Under the DSPP,  directors  are  permitted to remit  funds,  on a regular
basis,  to purchase up to $25,000 of fair market value of common stock per year.
Participants  incur no brokerage  commissions  or service  charges for purchases
made under the Purchase Plans.  For the year ended December 31, 1997, there were
1,191  shares and 3,896  shares  granted  and issued  through the ESPP and DSPP,
respectively.

15.     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 could contribute up to 15% of their
compensation  to a maximum of $9,500 in 1997 and 1996.  The Company  contributes
Company common stock, at market value, at 50% of the employee  contribution,  up
to 6% of compensation. The Company's contribution to the 401(k) Plan was $90,619
and $85,722 for the years ended  December 31, 1997 and 1996,  respectively.  The
Company paid $9,705 and $4,861 during 1997 and 1996, repectively,  to administer
the 401(k) Plan.

                                       41
<PAGE>

16.     COMMITMENTS AND CONTINGENT LIABILITIES

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  $12,335,011  and $9,663,853 at December 31, 1997 and 1996,
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  $344,592  with annual
increases based on increases in the Consumer Price Index.

In  February  1985,  the  Bank  entered  into an  agreement  with a  partnership
comprised of directors of the Bank and  shareholders  of the Company to lease an
office  building for an initial term of ten 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 December 31, 1997:

1998                                     $   867,339
1999                                         797,011
2000                                         690,504
2001                                         672,104
2002                                         647,695
Thereafter                                 5,471,888
                                         -----------                      
                                         $ 9,146,541                      
                                         ===========                      

Rental  expense  included  in  occupancy  expense for all  operating  leases was
$609,161,  $516,526 and $510,285 for the years ended December 31, 1997, 1996 and
1995, respectively.


                                       42

<PAGE>
17.     INCOME TAXES

The income tax provision consists of the following:

                                                December 31,
                                ------------------------------------------
                                    1997           1996          1995
Current                         $ 2,559,473    $ 1,504,874    $ 1,167,398
Deferred                           (826,473)      (142,874)       (27,398)
                                -----------    -----------    -----------
Total                           $ 1,733,000    $ 1,362,000    $ 1,140,000
                                ===========    ===========    ===========
            

Items that gave rise to  significant  portions of the  deferred  tax accounts at
December 31, 1997 and 1996 are as follows:
<TABLE>
<CAPTION>
                                                                December 31,
                                                         ----------------------------
                                                             1997             1996
Deferred tax asset:
<S>                                                      <C>              <C>        
  Allowance for loan losses                              $ 1,219,106      $   590,257
  Deferred loan fees                                           83,541          63,900
  Other real estate                                                -           73,344
  Goodwill amortization                                      373,016           72,150
  Unrealized loss on investment securities                         -          503,885
  Other                                                      225,042           51,274
                                                         -----------      -----------
Total deferred tax asset                                   1,900,705        1,354,810
Deferred tax liability:
  Property                                                  (450,126)        (284,275)
  Unrealized gain on investment securities                   (79,080)
  Other real estate                                          (57,456)
                                                         -----------      -----------
Total deferred tax liability                                (586,662)        (284,275)
                                                         -----------      -----------

Net deferred tax asset                                   $ 1,314,043      $ 1,070,535
                                                         ===========      ===========
</TABLE>

The  provision for federal  income taxes for the years ended  December 31, 1997,
1996 and 1995, differs from that completed at the statutory rate as follows:

                                               Years Ended December 31,
                                     ------------------------------------------
                                        1997            1996           1995
Tax computed at the statutory rate   $ 2,007,479    $ 1,487,379    $ 1,345,948
Increase in charge resulting from:
  Goodwill amortization                   57,321         57,327         57,160
  Tax exempt interest (net)             (258,994)      (340,896)      (157,940)
  Other, net                             (72,806)       158,190
                                     -----------    -----------    -----------
                                     $ 1,733,000    $ 1,362,000    $ 1,140,000
                                     ===========    ===========    ===========
 
                                       43


<PAGE>
18.     EARNINGS PER SHARE

Basic  earnings  per  share  is  computed  by  dividing   income   available  to
shareholders  (net income),  by the weighted  average number of shares of common
stock outstanding  during the year.  Diluted earnings per share is calculated by
dividing  net income by the  weighted  average  number of shares of common stock
outstanding  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).  These  purchases  were assumed to have been made at the average
market price of the common stock,  which is based on the average price  received
on common shares sold. Retroactive  recognition has been given to market values,
common stock  outstanding  and potential  common shares for periods prior to the
date of the  Company's  stock  dividends  and stock  splits,  as well as for the
adoption of SFAS No. 128.
<TABLE>
<CAPTION>
                                                                           For the Years Ended
                                                                               December 31,
                                                                  -------------------------------------
                                                                     1997         1996          1995
                                                                     ----         ----          ----
<S>                                                               <C>          <C>          <C>       
Net income                                                        $4,171,349   $3,012,643   $2,818,670

Average dilutive stock options outstanding                         1,053,873      806,548      810,906
Average exercise price per share                                  $     6.56   $     5.39   $     4.28
Average market price - diluted basis                              $    11.87   $     8.89   $     6.85

Average common shares outstanding                                  4,607,533    4,247,540    4,064,196
Increase in shares due to exercise of options - diluted basis        471,736      317,549      304,281
                                                                  ----------   ----------   ----------
Adjusted shares outstanding - diluted                              5,079,269    4,565,089    4,368,477

Net income per share - basic                                      $     0.91   $     0.71   $     0.69
Net income per share - diluted                                    $     0.82   $     0.66   $     0.65
</TABLE>


19.     REGULATORY MATTERS

The ability of the Bank to pay dividends to the Company is controlled by certain
regulatory  restrictions.  Permission  from the 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 OCC, for that year,  combined  with its retained net
profits of the two preceding years.

The Company and the Bank are 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 December 31, 1997 that the Bank meets all
applicable capital adequacy requirements.

                                       44
<PAGE>

During 1997  regulatory  capital  was  increased  through the  issuance of Trust
Preferred  Securities and common stock.  As a result,  at December 31, 1997, the
Company's Tier 1 Capital and Total Risk-Based Capital increased by $40.1 million
and $50.1 million, respectively.

As of December 31, 1997, the most recent notification from the OCC (dated May 5,
1997) categorized the Bank as  well-capitalized  under the regulatory  framework
for prompt corrective  action. To be categorized as  well-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                Procedures
                                            ------                 --------                ----------
                                      Amount       Ratio       Amount       Ratio      Amount       Ratio
                                      ------       -----       ------       -----      ------       ------
<S>                                <C>              <C>     <C>             <C>     <C>             <C>  
At December 31, 1997
  Tier 1 Risk-Based Capital        $ 55,445,443     9.76%   $22,723,542     4.00%   $34,085,313     6.00%
  Total Risk-Based Capital           59,639,244    10.50%    45,439,424     8.00%    56,799,280    10.00%
  Leverage                           55,445,443     6.42%    34,545,447     4.00%    43,181,809     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%
</TABLE>

The Company's tier 1 risk-based  capital,  total risk-based capital and leverage
capital are 8.17%,  10.75% and 5.38%,  respectively,  at  December  31, 1997 and
7.44%, 8.28% and 5.43%, respectively, at December 31, 1996.


                                       45
<PAGE>

20.     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 Company 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
Company 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>
                                                       December 31, 1997                  December 31, 1996
                                                ------------------------------------------------------------------
                                                                    Estimated                          Estimated
                                                   Carrying            Fair           Carrying           Fair
                                                    Amount            Value            Amount            Value
                                                    ------            -----            ------            -----
Assets:
<S>                                             <C>              <C>              <C>               <C>          
  Cash and cash equivalents                     $  34,060,747    $  34,060,747    $  21,806,758     $  21,806,758
  Investment securities                           576,278,353      576,278,353       95,581,384        95,581,384
  Loans receivable, net                           427,761,049      424,641,330      295,500,668       293,777,592
Liabilities:
  Demand deposits                                 268,655,067      268,655,067      133,624,391       133,624,391
  Savings deposits                                117,879,048      117,879,048       63,506,894        63,506,894
  Certificates of deposit                         308,853,421      308,605,531      188,855,620       191,448,487
  Advances from the Federal Home Loan Bank         75,000,000       75,000,000       10,000,000        10,000,000
  Loan payable                                              -                -        6,000,000         6,000,000
  Federal funds purchased                           5,500,000        5,500,000
  Securities sold under agreements to
   repurchase                                     213,813,503      213,813,503        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.

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 and certificates of deposit - The fair value
of demand  deposits and savings  deposits 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 of similar remaining maturities.

Advances from the Federal Home Loan Bank,  federal funds  purchased,  securities
sold under agreements to repurchase and loan payable The fair value is estimated
to be the amount payable at the reporting date.

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.

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.

                                       46
<PAGE>

The fair value  estimates  presented  herein are based on pertinent  information
available to management as of December 31, 1997 and 1996. 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 December 31, 1997 and 1996, and
therefore,  current  estimates of fair value may differ  significantly  from the
amounts presented herein.

21.     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.

22.     GUARANTEED PREFERRED BENEFICIAL INTEREST IN SUBORDINATED DEBT

On March 17, 1997, 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. Under 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 having an aggregate liquidation amount equal to the
principal amount of the Debentures redeemed.

         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.

23.     ACQUISITIONS (UNAUDITED)

On February 26, 1998,  the Bank  purchased  one branch from First  Savings Bank,
Woodbridge,   N.J.  The  Bank  acquired  approximately  $25,228,000  of  deposit
liabilities,  $118,000 in equipment,  $34,000 in loans and $119,000 in cash. The
Bank paid a premium of $1,085,000, which will be amortized over seven years.

                                       47
<PAGE>

24.     CONDENSED FINANCIAL INFORMATION OF PARENT COMPANY
<TABLE>
<CAPTION>
Condensed Statements of Financial Condition                                    December 31,
                                                                    ----------------------------------
                                                                          1997                1996
<S>                                                                  <C>                 <C>         
Assets
  Cash                                                               $     269,709       $     27,187
  Investments in subsidiaries                                           81,619,589         33,294,851
  Prepaid expense                                                        1,466,298             95,417
  Accrued interest and other assets                                         28,889                  -
                                                                     -------------       ------------
    Total                                                            $  83,384,485       $ 33,417,455
                                                                     =============       ============

Liabilities and Shareholders' Equity
  Loan payable                                                                           $   6,000,000
  Other liabilities                                                  $       2,186              2,879
                                                                     -------------       ------------
    Total liabilities                                                        2,186          6,002,879
  Guaranteed preferred beneficial interest in subordinated debt         28,750,000
  Shareholders' Equity
                                                                        54,632,299         27,414,576
                                                                     -------------       ------------
    Total                                                            $  83,384,485       $ 33,417,455
                                                                     =============       ============
</TABLE>

Condensed Statements of Income
<TABLE>
<CAPTION>
                                                             Years ended December 31,
                                                  ------------------------------------------
                                                      1997            1996           1995
<S>                                               <C>            <C>            <C>  
Net interest expense                              $(2,387,201)   $    (1,888)
Other income                                           48,750         15,909         12,278
Expenses                                             (133,238)       (16,271)       (27,025)
                                                  -----------    -----------    -----------

Loss before equity in undistributed
  income of subsidiaries and income tax expense    (2,471,689)        (2,250)       (14,747)
Equity in undistributed income of subsidiaries      6,643,038      3,014,893      2,833,417
Income tax expense                                       --             --             --
                                                  -----------    -----------    -----------
Net income                                        $ 4,171,349    $ 3,012,643    $ 2,818,670
                                                  ===========    ===========    ===========
</TABLE>


                                       48
<PAGE>

Condensed Statements of Cash Flows
<TABLE>
<CAPTION>
                                                                                           Years ended December 31,
                                                                                   -----------------------------------------
                                                                                       1997         1996          1995
<S>                                                                                <C>           <C>           <C>         
Operating activities:
  Net income                                                                       $ 4,171,349   $  3,012,643  $  2,818,670
  Adjustments to reconcile net income to
    net cash (used in) provided by operating activities:
    Depreciation and amortization                                                                       9,756         8,360
    Undistributed income of subsidiaries                                            (6,643,038)    (3,014,893)   (2,833,417)
    Gain on sale of  investment  securities  available  for  sale                      (48,750) 
    Tax benefit from exercise of non-qualified stock options (net)                                   (110,000)
    Changes in assets and liabilities which (used) provided cash:
      Accrued interest and other assets                                             (1,399,770)       (57,241)        9,665
                                                                                   -----------   ------------  ------------
      Accounts payable and accrued expenses                                               (693)         2,879             -
                                                                                    -----------   ------------  ------------
            Net cash (used in) provided by operating activities                     (3,920,902)      (156,856)        3,278
                                                                                   -----------   ------------  ------------
Investing activities:
  Purchases of investment securities available for sale                             (1,200,000)
  Proceeds from sale of investment securities available for sale                      1,248,750
  Dividend from subsidiary                                                            1,565,937
  Advances to subsidiary                                                           (42,116,000)    (7,100,000)   (1,700,000)
                                                                                   -----------   ------------  ------------
           Net cash used in investing activities                                   (40,501,313)    (7,100,000)   (1,700,000)
                                                                                   -----------   ------------  ------------
Financing activities:
  Net borrowings under line of credit agreement                                                     6,000,000
  Repayments of short-term borrowings                                               (6,000,000)
  Exercise of stock options                                                             37,768      1,126,984       605,358
  Proceeds from issuance of guaranteed preferred beneficial interest in
    subordinated debt                                                                28,750,000
  Proceeds from issuance of commons stock                                            21,881,711
  Payment for fractional interest resulting from stock split                             (1,619)
  Payments for fractional interests resulting from stock dividend                        (3,123)       (2,146)            -
                                                                                   -----------   ------------  ------------
           Net cash provided by financing activities                                44,664,737      7,124,838       865,358
                                                                                   -----------   ------------  ------------
Increase (decrease) in cash                                                            242,522       (132,018)     (831,364)
Cash, beginning of year                                                                 27,187        159,205       990,569
                                                                                   -----------   ------------  ------------
Cash, end of year                                                                  $   269,709   $     27,187  $    159,205
                                                                                   ===========   ============  ============
</TABLE>

                                       49


<PAGE>

25.     SUMMARIZED QUARTERLY FINANCIAL DATA (UNAUDITED)

      The following  table  presents  summarized  quarterly data for each of the
last two years restated for stock dividends and stock splits
paid (dollars are in thousands):

<TABLE>
<CAPTION>
                                                                   Three Months Ended
                             -----------------------------------------------------------------------------------------------------
                             December 31, September 30  June 30,   March 31, December 31,  September 30,  June 30,    March 31   
                                 1997         1997        1997       1997      1996            1996         1996       1996
                                 ----         ----        ----       ----      ----            ----         ----       ----

<S>                           <C>          <C>          <C>       <C>         <C>          <C>            <C>          <C>     
Interest income               $ 16,288     $  12,751    $ 9,893   $   8,252   $  7,982     $ 7,917        $  6,917     $  6,454
Interest expense                 8,898         6,817      4,969       3,723      3,507       3,429           3,001        2,597
                              --------     ---------   --------   ---------   --------     -------        -------      --------
                                                                                                          
Net interest income              7,390         5,934      4,924       4,529      4,475       4,488           3,916        3,857
Provision for loan losses          420           420        405         420        225         225             225          225
Other operating income             864           597        369         408        449         453             356          502
Other expenses                   5,687         4,427      3,760       3,573      3,492       3,608           2,991        3,129
                              --------     ---------   --------   ---------   --------     -------        -------      --------
                                                                                                          
Income before income taxes       2,147         1,684      1,128         944      1,207       1,108           1,056        1,005
Income taxes                       654           489        325         265        361         333             332          336
                              --------     ---------   --------   ---------   --------     -------        -------      --------
                                                                                                          
Net income                    $  1,493     $   1,195   $    803   $     679   $    846     $   775        $   724      $    669
                              ========     =========   ========   =========   ========     =======        =======      ========
                                                                                                          
Basic earnings per share      $   0.26     $    0.27   $   0.19   $    0.15   $   0.19     $  0.18        $  0.17      $   0.17
                              ========     =========   ========   =========   ========     =======        =======      ========
                                                                                                          
Diluted earnings per share    $   0.26     $    0.24   $   0.17   $    0.15   $   0.17     $  0.17        $  0.17      $   0.16
                              ========     =========   ========   =========   ========     =======        =======      ========
</TABLE>


Basic and diluted earnings per share is computed  independently  for each of the
quarters  presented.  Consequently,  the sum of the  quarters  may not equal the
earnings per share.  The Company's  common stock began public  trading on August
29,1996.


<TABLE>
<CAPTION>

Prices of common stock:

<S>                  <C>           <C>        <C>         <C>            <C>           <C>            <C>         <C>
High                 $  22.66      $  14.67   $  10.45    $   9.84       $   9.42      $   9.07       N/A          N/A
Low                     14.33          9.89       9.10        8.67           8.47          8.47       N/A          N/A
</TABLE>


                                       50

<PAGE>



CORPORATE DIRECTORY

SUN BANCORP, INC.                           SUN NATIONAL BANK

DIRECTORS                                   DIRECTORS
Bernard A. Brown                            Bernard A. Brown
Adolph F. Calovi                            Adolph F. Calovi
Sidney R. Brown                             Linwood C. Gerber
Philip W. Koebig, III                       Douglas J. Heun, CPA
Peter Galetto, Jr.                          Philip W. Koebig, III
Anne E. Koons                               Vito J. Marseglia.
                                            Joel B. Martin, CPA
                                            Anthony Russo, III
                                            Edward H. Salmon, PhD
                                            William H. Thompson, DDS
                                            Kevin K. Walsh, PhD

OFFICERS                                    Executive Management
Bernard A. Brown                            Bernard A. Brown
Chairman of the Board                       Chairman of the Board

Adolph F. Calovi                            Philip W. Koebig, III
President and CEO                           President and CEO

Philip W. Koebig, III                       James S. Killough
Executive Vice President                    Executive Vice President

Sidney R. Brown                             Robert F. Mack
Vice Chairman, Secretary and Treasurer      Executive Vice President and Cashier

Robert F. Mack                              Harry G. Miller
Controller                                  Executive Vice President

Carol A. Pringle                            Bart A. Speziali
Assistant Secretary                         Executive Vice President

Catherine Romeo                             Edward F. Madden
Auditor                                     Senior Vice President




                                      51


<PAGE>
                                    Officers

Dorothy  Antrim
 Vice President

Darlene Beamsderfer
Assistant Vice President

Patricia M. Bianca
 Assistant Cashier

Erika O. Bonsanto
 Assistant Cashier

Roxanne C. Booker
 Assistant Cashier

William J. Bugdon
 Assistant Vice President

Devon C. Callan
 Assistant Vice President

Douglas Conover
 Vice President

Catherine M. Crosby
 Assistant Vice President

Ernest Current
Administrative Services Officer

Darla A. D'Antonio
 Assistant Cashier

Robert E. Davis, Jr.
 Regional Vice President

Roland J. Dey
 Vice President

Fern K. Dirkes
 Assistant Vice President

Sharon A. Draine
 Assistant Vice President

Darlene V. Driscoll
 Assistant Cashier

Vicki L. Duffield
 Assistant Vice President

Ronald J. Durborow
 Vice President and Regional Manager

Arlene H. Elrod
 Assistant Vice President

Bruce E. Engle
 Vice President

James G. Erickson
 Regional Vice President

Duncan H. Farquhar
Vice President

                                       
<PAGE>

Sandra Ferrarie
 Vice President

Elizabeth Hackney
 Assistant Vice President

John A. Hall
 Vice President

Marjorie H. Hall
 Vice President

Mark A. Hall
 Vice President

John Hancq
 Vice President

Marjorie H. Hart
 Director, Human Resources

Barbara L. Hawryliw
 Audit Officer

Daniel F. Hires
 Regional Vice President

Susan Hoffman
 Assistant Vice President

Candace L. Johnson
 Assistant Vice President

Hugh E. Keefe
 Vice President

D. Gail Knight
 Assistant Vice President

Allison K. Kruse
 Marketing Officer

Adriana B. Lindner
 Assistant Vice President

Michael W. Lloyd
 Vice President and Regional Manager

Anthony Lombardo
 Assistant Controller

Kevin M. Loughlin
 Assistant Vice President

                                       52
<PAGE>

William J. MacDonald
 Vice President

Bernard J. Maloney
 Assistant Cashier

Anthony O. Marinaccio
 Vice President

William B. McDowell
 Assistant Vice President

Mariluz McVey
 Vice President, and Regional Manager

Holly L. Milita
 Assistant Vice President

Priscilla A. Miller
 Assistant Vice President

Yvette M. Miller
 Assistant Vice President

William T. Moyer
 Controller

Nancy H. Muldowney
 Vice President and Regional Manager

Patricia A. Munson
 Assistant Vice President

Louis F. Nell
 Vice President

Bette L. Nuss
 Vice President and Regional Manager

Henry J. Obergfell
 Regional Vice President

Salvatore Panzino
 Assistant Vice President

Margarida R. Pereira
 Assistant Cashier

Mary Alice Petzinger
 Assistant Cashier

Donna M. Plunkett
 Assistant Vice President

Robert E. Pollard
 Assistant Controller

Roy S. Probst
 Vice President

David A. Repici
 Vice President

Gary J. Riordan
  Assistant Vice President

James D. Robson
 Vice President

Catherine R. Romeo
 Vice President/Auditor

Steven A. Ryan
 Vice President

Jan M. Sanger
 Assistant Vice President

Harry B. Sauers
 Vice President/Loan Review Officer

Ronald A. Seagraves
Director of Corporate Development

Richard J. Simone
 Vice President

John Skoglund
 Vice President

Kimberlee J. Studzinski
Assistant Vice President

Richard P. Tocci
 Vice President

Lisa Varesio
 Assistant Cashier

Cynthia L. Volk
 Assistant Cashier

Edward W. Wahl
 Regional Vice President

John G. Watkins
 Vice President

Ann O. Wigglesworth
 Vice President

Charlotte Wigglesworth
 Assistant Cashier

David A. White
 Assistant Vice President

Beverly  A. Wright
 Assistant Cashier

                                       53


                                       

<PAGE>



                         ADVISORY BOARD MEMBER DIRECTORY

                                                     ATLANTIC COUNTY



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

Robert J. Bray                    Orthodontist

Paula R. Hetzel, Esq.             Attorney

Thomas J. Kuhar                   Ole Hansen & Sons, Inc.

Richard S. Mairone, Esq.          Perskie Nehmad & Perillo, PA

James J. McCullough               S.J. Transportation Authority

Robert Nichols                    Admiral Nissan, Inc.

Frank Rich, Jr.                   Rich Fire Protection

Frank  J. Siracusa                Frank J. Siracusa & Son

Richard Traa                      Traa Corp.

Mike Turner                       Turner Electrical Inc.

Donald B. Vass


                                BURLINGTON COUNTY
- -----------------------------------------------------------------------

Ronald L. Allen                   Allen's Oil & Propane, Inc.

Arthur Brooks                     Fort & Hargrove

Thomas Budd                       T.H. Budd & Sons, Inc.

Leonard V. Fox, Jr.               Janney Montgomery Scott, Inc.

Philip E. Haines, Esq.            Attorney

Eric Johnson                      Johnson's Corner Farm

Robert Meyer                      Bob Meyer Communities, Inc.

Thomas A. Paparone                Paparone Housing Co., Inc.

Frederick Pond                    Pond & Spitz Building Corp.

Mike Quick                        Quick-Wright Electrical

Joseph P. Schooley                Schooley Electric, Inc.


                                BURLINGTON COUNTY
- -----------------------------------------------------------------------

Marcel Schulmann, MD              Physician

Stephen Spitz                     Pond & Spitz Building Corp.

James C. Wagner                   Wagner Sharer Murtaugh &


                                  CAMDEN COUNTY
- -----------------------------------------------------------------------

Fred S. Berlinsky                 Markeim-Chalmers, Inc.

Richard B. Charny, Esq.           Weiner & Charny, P.A.

Reynold P. Cicalese, CPA          Alloy Silverstein Shapiro Adams

Leon D. Dembo, Esq.               Dembo & Saldutti

Michael P. Edmondson              Wheat First Union

William Green                     Wilmar Industries, Inc.

Jerome C. Pontillo, Esq.          The Fentell Corp.

Jo Surpin                         Mediq Consulting Group

Bud Tresch                        Redy-Mixt Konkrete



                                                               HAMMONTON



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

Arthur R. Brown, Jr.              Secretary of Agriculture
                                  State of New Jersey

Joseph Continisio, Jr.            Joseph Continisio Builders, Inc.

Carmen T. Grasso                  C.T. Grasso, Inc.

Russell Lucca                     Lucca's Freezer & Cold

Ralph Morano, Sr.                 J. Morano & Sons, Inc.

Anthony M. Mortellite, Sr.        Mortellite Enterprises


                                       54
<PAGE>




                                                        CAPE MAY COUNTY



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

Curtis Bashaw                     The Virginia Hotel

Joseph M. Brennan, CPA            Tracey Heun Brennan & Co.

Bill Brown                        William J. Brown Agency

Michael J. Caruso, DO             Atlantic Eye Center

Albert Donzanti                   Aldon Homes & Development

Joseph S. Franco                  Ocean Front Hotels

Bill Kindle                       Kindle Auto Plaza

Vincent L. LaManna, Jr., Esq      Attorney

Vince Orlando                     Engineering Design Assoc, PA

Jeff Reichle                      Lund's Fisheries

Malcolm Robertson                 Driftwood Camping Resort, Inc.

Robert I. Salasin, MD             Cape Associates in Surgery, PA


Charles Sansone

Robert Smeltzer                   Smeltzer & Sons Feed &

Lewis J. Tozour                   Coldwell Banker Township Realty

Ernie Utsch                       Utsch's Marina


                                  MERCER COUNTY

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

Michael D. Briehler

Harold R. Levenson, CPA           Oring, Levenson, Burness, P.A.

Paul N. Watter                    Szaferman, Lakind, Blumstein,
                                  Watter & Blader, P.C.


                                  OCEAN COUNTY
- ------------------------------------------------------------------------

Stephen M. Cors                   Superior Mortgage Company

Steven Eisenberg                  Terrace Tavern

John Ferringo                     Tucker and Owl Tree Restuarants

Anthony T. Godfrey                S.T. Associates

M. Dean Haines                    Ocean County Clerk

T. Brian Holloway                 Mystic Shores, Inc.

Robert Lange

Kenneth B. Maxwell                Kenneth B. Maxwell, Inc.

Joseph T. Mezzina                 Mezzina Real Estate

George F. Murphy, Esq.            Dasti, Murhpy & Wellerson

John M. Parsons                   Retired

James N. Rutter                   Former Ocean Co. Sheriff

John Szymanski                    Tupper Lake Homes



                                  SALEM COUNTY
- ------------------------------------------------------------------------

Herb Devonshire                   Budd Division, Liberty Plastics, Inc.


Michael S. Warner, CPA            Warner & company



                                    VINELAND
- ------------------------------------------------------------------------

Ralph A. Acevedo                  Educator

Catherine J. Arpino               Newcomb Foundation

Dominick P. Baruffi, II           Jersey Panel Corp./
                                  Baruffi Associates

Fred J. Bernardini, Sr.           Bernal Mechanical Contractors

Ginger L. Chase                   Sir Speedy Printing

Mark I. Fisher                    B&B Poultry

Harry E. Hearing, CPA             Romano, Hearing & Testa, CPA

David G. Manders                  Manders-Merighi Associates

Ronald G. Rossi                   Joseph Pontiac-Isuzu

Rocco J. Tedesco, Esq.            Kavesh, Pancari, Tedesco
                                  & Pancari

Gerard Velazquez, III             Community Builders

Scott J. Zucca                    L.J. Zucca, Inc.


                                       55

<PAGE>
Administrative Offices
226 Landis Avenue
Vineland, NJ 08360
(609) 691-7700

Subsidiaries
Med-Vine, Inc.
1105 North Market Street
Wilmington, DE  19801

Sun Capital Trust
226 Landis Avenue
Vineland, NJ  08360

Financial Service Center Locations

Atlantic County

Atlantic City
2028 Atlantic Avenue
Atlantic City, NJ 08401
345-8272

Brigantine
3900 Atlantic Avenue
Brigantine, NJ 08203
266-2100

Hammonton
12th Street and First Avenue
Hammonton, NJ 08037
567-5880

Egg Harbor Township
3100 Hingston Avenue
Egg Harbor, NJ 08234
272-8200

Linwood
599 New Road
Linwood, NJ 08221
924-9191

Northfield
Mainland Plaza
501 Tilton Road
Northfield, NJ 08225
645-3200

Somers Point
521 New Road
Somers Point, NJ 08244
653-8200

Weymouth
903 Blvd., Route 50
Mays Landing, NJ 08330
625-9152


Burlington County

Florence
220 West Front Street
Florence, NJ 08518
499-4960

Maple Shade
380 S. Lenola Road
Maple Shade, NJ 08052
222-0200

Medford
99 Hartford Road
Medford, NJ 08055
654-7600

Riverside
15-17 Scott Street
Riverside, NJ 080575
461-0461


Camden County

Clementon
1468 Blackwood-Clementon Road
Clementon, NJ 08021
784-4242

Lindenwold
430 Gibbsboro Road
Lindenwold, NJ 08021
346-3800

Merchantville
47 South Centre Street
Merchantville, NJ 08109
622-3800


                                       56
<PAGE>

Cape May County

Cape May
941 Columbia Avenue
Cape May, NJ 08204
898-2120

Cape May Court House
1011 B Route 9 South
CMCH, NJ 08210
465-7197

Greenfield
71 Route 50
Greenfield, NJ 08230
390-3418

Marmora
108 Roosevelt Blvd.
Marmora, NJ 08223
390-3529

Tuckahoe
2201 Route 50
Tuckahoe, NJ 08250
628-2662


Cumberland County

Millville
1026 North High Street
Millville, NJ 08332
293-0800

Vineland
401 Landis Avenue
Vineland, NJ 08360
205-0700

Vineland - East Landis
1180 E. Landis Avenue
Vineland, NJ 08360
205-0900

Mercer County

Trenton
226 South Broad Street
Trenton, NJ 08608
392-3300

Chambersburg
695 Chambers Street
Trenton, NJ 08611
396-1900

Ewing
1660 North Olden Ave.
Trenton, NJ 08638
530-9653

Hamilton Square
411 Route 33
Trenton, NJ 08619
890-7447


Middlesex County

Forrestal Village
2 Village Boulevard
Princeton, NJ 08540
987-8809







Monmouth County

Eatontown
158 Wycoff Road
Eatontown, NJ 07724
(732) 542-4800


Ocean County

Barnegat
311 South Main Street
Barnegat, NJ 08005
698-4300

Long Beach Island
1211 Long Beach Blvd.
Ship Bottom, NJ 08008
361-8011

Manahawkin
Route 72 East
Manahawkin, NJ 08050
597-1800

Mystic Island
800 Radio Road
Little Egg Harbor, NJ 08087
296-1773

Toms River
601 Route 37 West
Toms River, NJ 08753
(732) 240-2922

Tuckerton
540 Route 9
Tuckerton, NJ 08087
296-1700


Salem County

Carney's Point
270 Georgetown Road
Carney's Point, NJ 08069
299-5770

Salem
175 West Broadway
Salem, NJ 08079
935-6560

Woodstown
8 North Main Street
Woodstown, NJ 08098
769-2466


Somerset County

Rocky Hill
1185 Route 206
Montgomery Twp, NJ 08540
497-0500


Additional Information

For financial  information,  including the annual report,  quarterly reports and
reports to the  Securities  and Exchange  Commission  on Form 10-K,  contact Sun
Bancorp, Inc. Shareholder Relations, 226 Landis Avenue, Vineland, NJ 08360.


                                       57
<PAGE>



Products and Services
<TABLE>
<CAPTION>

<S>                                                                    <C>  

                     Deposit Products
                        Commercial                                                  Consumer
                   Commercial Checking                                      Super Interest Checking
                 Small Business Checking                                        Regular Checking
             Sun Preferred Business Checking                                  NJ Consumer Checking
                  Business Money Market                                           Money Market
                   Non-Profit Checking                                   Sun Gold Relationship Account
                      Super Interest                                      Sun Ray Relationship Account
               Sole Proprietorship Checking                                       Young Savers
                    Master Accounting                                           Sunshine Savings
                      Attorney Trust                                          Sun Premium Savings
                     Business Savings                                       Certificates of Deposit
                 Certificates of Deposit                                 Jumbo Certificates of Deposit
            Simplified Employee Pension (SEP)                           Sun Rise Certificates of Deposit
               Microlink Electronic Banking                            Sun Power Certificates of Deposit
             Cash Control Investment Account                             Individual Retirement Account
                         Lock Box                                                Sun Growth IRA
                 Controlled Disbursement                                         Holiday Clubs
                  Account Reconciliation
                     Account Analysis

                                  Loan Products
                        Commercial                                                  Consumer
                  Commercial Term Loans                                        Home Equity Loans
                     Lines of Credit                                         Residential Mortgages
               Commercial Real Estate Loans                                      Personal Loans
                     Equipment Loans                                            Automobile Loans
           Small Business Administration Loans                                Small Business Loans
                                                                                 Cash to Spare

                                    Services
                                   ATM Access
                          Sun National Bank Check Card
                               Automatic Transfers
                                  Bank by Mail
                           Coin and Currency Services
                              Repurchase Agreements
                         Federal Tax Depository Services
                          Merchant Credit Card Services
                               Safe Deposit Boxes
                               Telephone Transfers
                             Wire Transfer Services
                                Night Depository
                        SunDial 24-Hour Telephone Banking
</TABLE>

                                       58






                                   EXHIBIT 21


<PAGE>


                                   EXHIBIT 21

                           Subsidiaries of the Company







Subsidiaries            Percentage Owned          Jurisdiction of Incorporation
- ------------            ----------------          -----------------------------

Sun National Bank            100%                 United States

Med-Vine, Inc. (1)           100%                 Delaware

Sun Capital Trust            100%                 Delaware



(1)  Med-Vine, Inc. is a wholly owned subsidiary of Sun National Bank




INDEPENDENT AUDITORS' CONSENT


We consent to the  incorporation  by reference  in  Registration  Statement  No.
333-32681 of Sun Bancorp, Inc. on Form S-8 of our report dated February 1, 1998,
appearing in this Annual  Report on Form 10-K of Sun Bancorp,  Inc. for the year
ended December 31, 1997



/s/ Deloitte & Touche LLP
- --------------------------
DELOITTE & TOUCHE LLP
Philadelphia, Pennsylvania
March 31, 1998



<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION DERIVED FROM THE
     ANNUAL REPORT ON FORM 10-K405 AND IS QUALIFIED IN ITS ENTIRETY BY
     REFERENCE TO SUCH FINANCIAL INFORMATION.
</LEGEND>
<MULTIPLIER>                                      1000
       
<S>                                            <C>
<PERIOD-TYPE>                                  YEAR
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-END>                                   DEC-31-1997
<CASH>                                           34,061
<INT-BEARING-DEPOSITS>                                0
<FED-FUNDS-SOLD>                                      0
<TRADING-ASSETS>                                      0
<INVESTMENTS-HELD-FOR-SALE>                      576,278
<INVESTMENTS-CARRYING>                           576,278
<INVESTMENTS-MARKET>                             576,278
<LOANS>                                          431,955
<ALLOWANCE>                                        4,194
<TOTAL-ASSETS>                                 1,099,973
<DEPOSITS>                                       695,388
<SHORT-TERM>                                     316,314
<LIABILITIES-OTHER>                                4,889
<LONG-TERM>                                            0
                             28,750
                                            0
<COMMON>                                           4,014
<OTHER-SE>                                        50,619
<TOTAL-LIABILITIES-AND-EQUITY>                 1,099,973
<INTEREST-LOAN>                                   33,130
<INTEREST-INVEST>                                 13,410
<INTEREST-OTHER>                                     645
<INTEREST-TOTAL>                                  47,185
<INTEREST-DEPOSIT>                                16,458
<INTEREST-EXPENSE>                                24,407
<INTEREST-INCOME-NET>                             22,778
<LOAN-LOSSES>                                      1,665
<SECURITIES-GAINS>                                   207
<EXPENSE-OTHER>                                   17,445
<INCOME-PRETAX>                                    5,904
<INCOME-PRE-EXTRAORDINARY>                         5,904
<EXTRAORDINARY>                                        0
<CHANGES>                                              0
<NET-INCOME>                                       4,171
<EPS-PRIMARY>                                       0.91
<EPS-DILUTED>                                       0.82
<YIELD-ACTUAL>                                      3.89
<LOANS-NON>                                          897
<LOANS-PAST>                                       1,313
<LOANS-TROUBLED>                                       0
<LOANS-PROBLEM>                                        0
<ALLOWANCE-OPEN>                                   2,595
<CHARGE-OFFS>                                        102
<RECOVERIES>                                          36
<ALLOWANCE-CLOSE>                                  4,194
<ALLOWANCE-DOMESTIC>                               4,194
<ALLOWANCE-FOREIGN>                                    0
<ALLOWANCE-UNALLOCATED>                              644
        


</TABLE>


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