YARDVILLE CAPITAL TRUST
S-2, 1997-09-05
Previous: IMC HOME EQUITY LOAN OWNER TRUST 1997-4, 8-K, 1997-09-05
Next: CAPTEC NET LEASE REALTY INC, S-11, 1997-09-05




    As filed with the Securities and Exchange Commission on September 5, 1997
                                                   Registration No. 333-

===============================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM S-2
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                           YARDVILLE NATIONAL BANCORP
             (Exact Name of Registrant as Specified in Its Charter)


         New Jersey                     6021                    22-2670267
         ----------                     ----                    ----------
(State or Other jurisdiction   (Primary Standard              (I.R.S. Employer
of Incorporation or            Industrial Classification      Identification
Organization                   Code Number)                    Number)

Yardville National Bancorp                      Patrick M. Ryan, President
3111 Quakerbridge Road                          Yardville National Bancorp
Trenton, New Jersey  08619                      3111 Quakerbridge Road
Telephone (609) 585-5100                        Trenton, New Jersey  08619
(Address and telephone number of registrant's   Telephone (609) 584-2110
principal executive offices and                 (Name, address and telephone
principal place of business)                    number of agent for service)

                             YARDVILLE CAPITAL TRUST
         (Exact Name of Registrant as Specified in Its Trust Agreement)

         Delaware                    6719                       Applied For
         --------                    ----                       -----------
(State or Other jurisdiction   (Primary Standard              (I.R.S. Employer
of Incorporation or            Industrial Classification      Identification
Organization                   Code Number)                    Number)

Yardville Capital Trust                         Patrick M. Ryan
3111 Quakerbridge Road                          Yardville Capital Trust
Trenton, New Jersey  08619                      3111 Quakerbridge Road
Telephone (609) 585-5100                        Trenton, New Jersey  08619
(Address and telephone number of registrant's   Telephone (609) 584-2110
principal executive offices and                 (Name, address and telephone
principal place of business)                    number of agent for service)


                  Please send copies of all communications to:

Brian S. Vargo, Esq.                       Lloyd Spencer, Esq.
Stradley, Ronon, Stevens & Young, LLP      Malizia, Spidi, Sloane & Fisch, P.C.
2600 One Commerce Square                   1301 K Street, N.W., Suite 700 East
Philadelphia, Pennsylvania  19103-7098     Washington, D.C. 20005

     Approximate date of commencement of proposed sale to the public: As soon as
practicable following the date this Registration Statement is declared
effective.

     If any of the securities being registered on this form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box. [ ]

     If the registrant elects to deliver its latest annual report to security
holders, or a complete and legible facsimile thereof, pursuant to Item 11(a)(1)
of this Form, check the following box. [X]

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


<PAGE>


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

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

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

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

<TABLE>
<CAPTION>
                                          CALCULATION OF REGISTRATION FEE
=================================================================================================================
     Title of each class                     Amount       Proposed maximum     Proposed maximum      Amount of
     of securities to be                     to be         offering price     aggregate offering    registration
         registered                        registered         per unit              price               fee
- -----------------------------------------------------------------------------------------------------------------
<S>                                        <C>            <C>                 <C>                    <C>
Preferred Securities of Yardville          1,150,000(1)         $10.00          $11,500,000          $3,484.85
Capital Trust
- -----------------------------------------------------------------------------------------------------------------
Subordinated Debentures of Yardville            --                --                   --                --
National Bancorp (2)
- -----------------------------------------------------------------------------------------------------------------
Guarantee of Yardville National                 --                --                   --                --
Bancorp with respect to the Preferred
Securities (3)
=================================================================================================================
</TABLE>

(1)  Includes 150,000 Preferred Securities that may be sold by Yardville Capital
     Trust to cover over-allotments.

(2)  The Subordinated Debentures of Yardville National Bancorp will be purchased
     by Yardville Capital Trust with the proceeds of the sale of the Preferred
     Securities. Such Subordinated Debentures may later be distributed for no
     additional consideration to the holders of the Preferred Securities of
     Yardville Capital Trust upon its dissolution and the distribution of its
     assets.

(3)  This Registration Statement is deemed to cover the Subordinated Debentures,
     the rights of holders of Subordinated Debentures of Yardville National
     Bancorp under the Indenture, and the rights of holders of the Preferred
     Securities under the Trust Agreement and under the Guarantee and the
     Expense Agreement entered into by Yardville National Bancorp.
     No separate consideration will be received for the Guarantee.

     The Registrants hereby amend this Registration Statement on such date or
dates as may be necessary to delay its effective date until the Registrants
shall file a further amendment which specifically states that this Registration
Statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933 or until the Registration Statement shall become
effective on such date as the Securities and Exchange Commission, acting
pursuant to said Section 8(a), may determine.

<PAGE>


                  SUBJECT TO COMPLETION, DATED __________, 1997
PROSPECTUS

[LOGO]                  1,000,000 PREFERRED SECURITIES

                             YARDVILLE CAPITAL TRUST
                   ___% Cumulative Trust Preferred Securities
                 (Liquidation Amount $10 Per Preferred Security)
                       guaranteed, as described herein, by

                           YARDVILLE NATIONAL BANCORP

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

                   $10,000,000 ___% Subordinated Debentures of
                           YARDVILLE NATIONAL BANCORP

The ____% Cumulative Trust Preferred Securities (the "Preferred Securities")
offered hereby represent preferred undivided beneficial interests in the assets
of Yardville Capital Trust, a statutory business trust created under the laws of
the State of Delaware (the "Trust"). Yardville National Bancorp, a New Jersey
corporation (the "Company"), will own all the common securities (the "Common
Securities" and, together with the Preferred Securities, the "Trust Securities")
representing undivided beneficial interests in the assets of the Trust.
                                                        (continued on next page)

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

     The Preferred Securities have been approved for quotation on The Nasdaq
Stock Market's National Market under the Symbol "_____."


           See "Risk Factors" beginning on page 13 for a discussion of
      certain factors that should be considered by prospective investors.

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

 THE SECURITIES OFFERED HEREBY ARE NOT DEPOSITS OR OTHER OBLIGATIONS OF A BANK
        AND ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION
            OR ANY OTHER GOVERNMENTAL AGENCY AND INVOLVE INVESTMENT
                  RISKS, INCLUDING POSSIBLE LOSS OF PRINCIPAL.

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

    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
     AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
     SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
          PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
             REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

<TABLE>
<CAPTION>
==================================================================================================
                                          Price to Public     Underwriting        Proceeds to
                                                               Discount(1)         Trust(2)
- --------------------------------------------------------------------------------------------------
<S>                                       <C>                     <C>             <C>         
Per Preferred Security.................   $       10.00           (2)             $       10.00
- --------------------------------------------------------------------------------------------------
Total(3)...............................   $  10,000,000           (2)             $  10,000,000
==================================================================================================
</TABLE>

(1)  The Company and the Trust have agreed to indemnify the Underwriter against
     certain liabilities, including certain liabilities under the Securities Act
     of 1933, as amended. See "Underwriting."

(2)  In view of the fact that the proceeds of the sale of the Preferred
     Securities will be invested in the Subordinated Debentures, the Company, as
     issuer of the Subordinated Debentures, has agreed to pay the Underwriter,
     as compensation, $____ per Preferred Security or $_____ in the aggregate
     ($______ if the over-allotment option is exercised in full). See
     "Underwriting." The Company has also agreed to pay the expenses of the
     offering estimated to be $______.

(3)  The Trust has granted the Underwriter an option exercisable within 30 days
     from the date of this Prospectus to purchase up to 150,000 additional
     Preferred Securities on the same terms and conditions set forth above to
     cover over-allotments, if any. If all such additional Preferred Securities
     are purchased, the total Price to Public and Proceeds to Trust will be
     $11,500,000. See "Underwriting."

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

     The Preferred Securities are offered by the Underwriter subject to receipt
and acceptance by them, prior sale and the Underwriter's right to reject any
order in whole or in part. It is expected that delivery of the Preferred
Securities will be made through the facilities of the Depository Trust Company
("DTC") on or about _______, 1997, against payment therefor in immediately
available funds.

                        Sandler O'Neill & Partners, L.P.

                   The date of this Prospectus is ______, 1997


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


                                        1

<PAGE>


(continued from cover page)

     The Preferred Securities will be represented by one or more global
securities registered in the name of a nominee of DTC. Beneficial interests in
the global securities will be shown on, and transfer thereof will be effected
only through, records maintained by DTC and its participants. Except as
described under "Description of Preferred Securities," Preferred Securities in
definitive form will not be issued and owners of beneficial interests in the
global securities will not be considered holders of the Preferred Securities.
Application has been made to include the Preferred Securities in Nasdaq's
National Market. Settlement for the Preferred Securities will be made in
immediately available funds. The Preferred Securities will trade in DTC's
Same-Day Funds Settlement System and secondary market trading activity for the
Preferred Securities will therefore settle in immediately available funds.

     Wilmington Trust Company is the Property Trustee (as defined herein) of the
Trust. The Trust exists for the purpose of issuing the Preferred Securities and
investing the proceeds thereof in an equivalent amount of ____% Subordinated
Debentures (the "Subordinated Debentures") of the Company. The Subordinated
Debentures will mature on _________, 2027, which date may be (i) shortened to a
date not earlier than _________, 2002, or (ii) extended to a date not later than
_________, 2036, in each case if certain conditions are met (including, in the
case of shortening the Stated Maturity (as defined herein), the Company having
received prior approval of the Board of Governors of the Federal Reserve System
("Federal Reserve") to do so if then required under applicable capital
guidelines or policies of the Federal Reserve). The Preferred Securities will
have a preference over the Common Securities under certain circumstances with
respect to cash distributions and amounts payable on liquidation, redemption or
otherwise. See "Description of Preferred Securities -- Subordination of Common
Securities."

     Holders of Preferred Securities are entitled to receive preferential
cumulative cash distributions, at the annual rate of ____% of the liquidation
amount of $10 per Preferred Security (the "Liquidation Amount"), accruing from
_________, 1997, the date of original issuance, and payable quarterly in arrears
on the last day of March, June, September and December of each year, commencing
__________, 1997 (the "Distributions"). The Company has the right, so long as no
Debenture Event of Default (as defined herein) has occurred and is continuing,
to defer payment of interest on the Subordinated Debentures at any time or from
time to time for a period not to exceed 20 consecutive quarters with respect to
each deferral period (each, an "Extension Period"); provided that no Extension
Period may extend beyond the Stated Maturity of the Subordinated Debentures.
Upon the termination of any such Extension Period and the payment of all amounts
then due, the Company may elect to begin a new Extension Period subject to the
requirements set forth herein. If interest payments on the Subordinated
Debentures are so deferred, Distributions on the Preferred Securities will also
be deferred, and the Company will not be permitted, subject to certain
exceptions described herein, to declare or pay any cash distributions with
respect to its capital stock or debt securities that rank pari passu with or
junior to the Subordinated Debentures. During an extension period, interest on
the Subordinated Debentures will continue to accrue (and the amount of
Distributions to which holders of the Preferred Securities are entitled will
accumulate) at the rate of ____% per annum, compounded quarterly, and holders of
the Preferred Securities will be required to include interest income in their
gross income for United States federal income tax purposes in advance of receipt
of the cash distributions with respect to such deferred interest payments. Upon
the occurrence of an Extension Period, a holder of Preferred Securities that
disposes of its Preferred Securities between record dates for payments of
Distributions (and consequently does not receive a Distribution from the Trust
for the period prior to such disposition) will nevertheless be required to
include accrued but unpaid interest on the Subordinated Debentures through the
date of disposition in income as ordinary income and to add such amount to its
adjusted tax basis in its pro rata share of the underlying Subordinated

                                        2

<PAGE>



Debentures deemed disposed of. See "Description of the Subordinated Debentures
- -- Option to Extend Interest Payment Period," "Certain Federal Income Tax
Consequences -- Potential Extension of Interest Payment Period and Original
Issue Discount" and "-- Disposition of Preferred Securities."

     The Company and the Trust believe that, taken together, the obligations of
the Company under the Guarantee, the Trust Agreement, the Subordinated
Debentures, the Indenture and the Expense Agreement (each as defined herein)
provide, in the aggregate, a full, irrevocable and unconditional guarantee, on a
subordinated basis, of all of the obligations of the Trust under the Preferred
Securities. See "Relationship Among the Preferred Securities, Subordinated
Debentures and the Guarantee -- Full and Unconditional Guarantee." The Guarantee
of the Company guarantees the payment of Distributions and payments on
liquidation or redemption of the Preferred Securities, but only in each case to
the extent of funds held by the Trust, as described herein. See "Description of
the Guarantee -- General." If the Company does not make interest payments on the
Subordinated Debentures held by the Trust, the Trust will have insufficient
funds to pay Distributions on the Preferred Securities. The Guarantee does not
cover payments of Distributions when the Trust does not have sufficient funds to
pay such Distributions. In such event, a holder of Preferred Securities may
institute a legal proceeding directly against the Company pursuant to the terms
of the Indenture to enforce payments of amounts equal to such Distributions to
such holder. See "Description of the Subordinated Debentures -- Enforcement of
Certain Rights by Holders of the Preferred Securities." The obligations of the
Company under the Guarantee and the Preferred Securities are subordinate and
junior in right of payment to all Senior Debt, Subordinated Debt and Additional
Senior Obligations (each as defined herein) of the Company. The Subordinated
Debentures are unsecured obligations of the Company and are subordinated to all
Senior Debt, Subordinated Debt and Additional Senior Obligations of the Company.

     The Preferred Securities are subject to mandatory redemption, in whole or
in part, upon repayment of the Subordinated Debentures at maturity or their
earlier redemption. Subject to Federal Reserve approval, if then required under
applicable capital guidelines or policies of the Federal Reserve, the
Subordinated Debentures are redeemable prior to maturity at the option of the
Company (i) on or after _________, 2002, in whole at any time or in part from
time to time, or (ii) at any time, in whole (but not in part), within 180 days
following the occurrence of a Tax Event, a Capital Treatment Event or an
Investment Company Event (each as defined herein), in each case at a redemption
price equal to the accrued and unpaid interest on the Subordinated Debentures so
redeemed to the date fixed for redemption, plus 100% of the principal amount
thereof. See "Description of Preferred Securities -- Redemption or Exchange."

     The Company, as holder of the Common Securities, has the right at any time
to dissolve the Trust, subject to the Company having received prior approval of
the Federal Reserve to do so if then required under applicable capital
guidelines or policies of the Federal Reserve. In the event of the voluntary or
involuntary dissolution of the Trust, after satisfaction of liabilities to
creditors of the Trust as required by applicable law, the holders of Preferred
Securities will be entitled to receive a Liquidation Amount of $10 per Preferred
Security, plus accumulated and unpaid Distributions thereon to the date of
payment, which may be in the form of a Subordinated Debenture having an
aggregate principal amount equal to the Liquidation Amount of such Preferred
Securities (and carrying with it accumulated interest in an amount equal to the
accumulated and unpaid Distributions then due on such Preferred Securities),
subject to certain exceptions. See "Description of Preferred Securities --
Redemption or Exchange" and "-- Liquidation Distribution Upon Dissolution."


                                        3

<PAGE>


     Prospective purchasers must carefully consider the information set forth in
"Certain ERISA Considerations."

     The Company will provide to the holders of the Preferred Securities
quarterly reports containing unaudited financial statements and annual reports
containing financial statements audited by the Company's independent auditors.
The Company will also furnish annual reports on Form 10-K and quarterly reports
on Form 10-Q free of charge to holders of the Preferred Securities who so
request in writing addressed to the Secretary of the Company.

     CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS
THAT STABILIZE, MAINTAIN, OR OTHERWISE AFFECT THE PRICE OF THE PREFERRED
SECURITIES OFFERED HEREBY, INCLUDING OVER-ALLOTTING THE PREFERRED SECURITIES AND
BIDDING FOR AND PURCHASING SUCH PREFERRED SECURITIES AT A LEVEL ABOVE THAT WHICH
MIGHT OTHERWISE PREVAIL IN THE OPEN MARKET. FOR A DESCRIPTION OF THESE
ACTIVITIES, SEE "UNDERWRITING." SUCH STABILIZING TRANSACTIONS, IF COMMENCED, MAY
BE DISCONTINUED AT ANY TIME.


                                        4

<PAGE>


                                      [MAP]




                                        5

<PAGE>


                                     SUMMARY

     The following summary is qualified in its entirety by the more detailed
information appearing elsewhere in this Prospectus. As used herein, (i) the
"Indenture " means the Indenture, to be dated as of ________, 1997, as amended
and supplemented from time to time, between the Company and Wilmington Trust
Company, as trustee (the "Debenture Trustee"), relating to the Subordinated
Debentures, (ii) the "Trust Agreement" means the Amended and Restated Trust
Agreement relating to the Trust among the Company, as Depositor, and Wilmington
Trust Company, as Property Trustee (the "Property Trustee") and as Delaware
Trustee (the "Delaware Trustee"), and the Administrative Trustees named therein
(collectively, with the Property Trustee and Delaware Trustee, the "Issuer
Trustees") and (iii) the "Guarantee" means the Guarantee Agreement relating to
the Preferred Securities between the Company and Wilmington Trust Company, as
Guarantee Trustee (the "Guarantee Trustee").


                           YARDVILLE NATIONAL BANCORP

     The Company is a bank holding company headquartered in Hamilton Township,
New Jersey, that provides retail and commercial banking services through its
wholly-owned subsidiary, The Yardville National Bank (the "Bank"). Founded in
1924, the Bank currently operates nine community banking offices in Mercer
County, New Jersey. At June 30, 1997, the Company had total consolidated assets
of $525.7 million, deposits of $414.8 million and stockholders' equity of $37.6
million.

     The Bank provides financial products and services designed to meet the
borrowing and depository needs of small and medium sized businesses and
consumers in the local communities that it serves. As a community bank, the
Bank's business strategy emphasizes customer service and relationship banking
and targets those customers who desire personalized attention and prompt, local
decision making and with whom the Bank can develop both loan and deposit
relationships.

Financial Summary

<TABLE>
<CAPTION>
                                 At or for the                                        At or for the
                               Six Months Ended                                        Year Ended
                                   June 30,                                           December 31,
                           ------------------------      -----------------------------------------------------------------------
                              1997          1996            1996           1995           1994           1993           1992
                           ----------    ----------      -----------    -----------    -----------    -----------    -----------
                                                      (dollars in thousands, except per share data)
<S>                       <C>           <C>              <C>            <C>            <C>            <C>             <C>     
Net income............    $   2,467     $   1,983        $   4,026      $   3,403      $   2,523      $   1,925       $    568
Earnings per share
  (fully diluted).....         0.99          0.81             1.64           1.60           1.56           1.86           0.61
Assets................      525,720       459,169          490,545        403,115        280,550        223,438        205,494
Loans.................      352,941       285,755          331,237        245,054        196,910        134,983        106,993
Deposits..............      414,830       317,058          364,445        302,972        259,296        206,688        192,223
Stockholders' equity..       37,629        33,083           35,230         31,717         18,451         14,208         10,829
Return on average
  stockholders' equity        13.64%        12.34%           12.25%         13.84%         15.89%         15.81%          5.44%
</TABLE>


     The principal executive office of the Company is located at 3111
Quakerbridge Road, Trenton, New Jersey 08619 and its telephone number is (609)
585-5100.

                                        6

<PAGE>

                             YARDVILLE CAPITAL TRUST

     The Trust is a statutory business trust formed under Delaware law upon the
filing of a certificate of trust with the Delaware Secretary of State. The
Trust's business and affairs are conducted by the Issuer Trustees: the Property
Trustee, the Delaware Trustee, and the three individual Administrative Trustees,
who are officers of the Company. The Trust exists for the exclusive purposes of
(i) issuing and selling the Trust Securities, (ii) using the proceeds from the
sale of the Trust Securities to acquire the Subordinated Debentures issued by
the Company and (iii) engaging in only those other activities necessary,
advisable or incidental thereto. The Subordinated Debentures will be the sole
assets of the Trust and, accordingly, payments under the Subordinated Debentures
will be the sole revenue of the Trust. All of the Common Securities will be
owned by the Company.

                                                   THE OFFERING

<TABLE>
<S>                                                  <C>
Securities Offered..............................     1,000,000 Preferred Securities having a Liquidation
                                                     Amount of $10 per Preferred Security. The Preferred
                                                     Securities represent preferred undivided beneficial
                                                     interests in the assets of the Trust, which will consist
                                                     solely of the Subordinated Debentures and payments
                                                     thereunder. The Trust has granted the Underwriter an
                                                     option, exercisable within 30 days after the date of this
                                                     Prospectus, to purchase up to an additional 150,000
                                                     Preferred Securities at the initial offering price, solely
                                                     to cover over-allotments, if any.

Offering Price..................................     $10 per Preferred Security (Liquidation amount $10).

Distributions...................................     The Distributions payable on each Preferred Security
                                                     will be fixed at a rate per annum of ____% of the
                                                     Liquidation Amount of $10 per Preferred Security,
                                                     will be cumulative, will accrue from _________,
                                                     1997, the date of original issuance of the Preferred
                                                     Securities, and will be payable quarterly in arrears, on
                                                     March 31, June 30, September 30 and December 31 of
                                                     each year, commencing _________, 1997. See
                                                     "Description of Preferred Securities -- Distributions --
                                                     Payment of Distributions."

Option to Extend
Interest Payment Period.........................     The Company has the right, at any time, so long as no
                                                     Debenture Event of Default has occurred and is
                                                     continuing, to defer payments of interest on the
                                                     Subordinated Debentures for a period not exceeding 20
                                                     consecutive quarters;  provided, that no Extension
                                                     Period may extend beyond the Stated  Maturity  of
                                                     the  Subordinated Debentures.  As a  consequence  of
                                                     the extension by the Company of the interest payment
                                                     period, quarterly Distributions on the Preferred
                                                     Securities will be deferred (though such Distributions

                                        7

<PAGE>

                                                     will continue to accrue with interest thereon
                                                     compounded quarterly, since interest will
                                                     continue to accrue and compound quarterly on
                                                     the Subordinated Debentures) during any such
                                                     Extension Period. During an Extension Period,
                                                     the Company will be prohibited, subject to
                                                     certain exceptions described herein, from
                                                     declaring or paying any cash distributions with
                                                     respect to its capital stock or debt securities
                                                     that rank pari passu with or junior to the
                                                     Subordinated Debentures. Upon the termination
                                                     of any Extension Period and the payment of all
                                                     amounts then due, the Company may commence a
                                                     new Extension Period, subject to the foregoing
                                                     requirements. See "Description of Preferred
                                                     Securities -- Distributions -- Extension
                                                     Period" and "Description of the Subordinated
                                                     Debentures -- Option to Extend Interest Payment
                                                     Period." Should an Extension Period occur,
                                                     holders of Preferred Securities will be
                                                     required to include deferred interest income in
                                                     their gross income for United States federal
                                                     income tax purposes in advance of receipt of
                                                     the cash distributions with respect to such
                                                     deferred interest payments. See "Certain
                                                     Federal Income Tax Consequences -- Potential
                                                     Extension of Interest Payment Period and
                                                     Original Issue Discount."

Optional Redemption.............................     The Preferred Securities are subject to mandatory
                                                     redemption, in whole or in part, upon repayment of
                                                     the Subordinated Debentures at maturity or their
                                                     earlier redemption. Subject to Federal Reserve
                                                     approval, if then required under applicable capital
                                                     guidelines or policies  of the Federal Reserve, the
                                                     Subordinated Debentures are redeemable prior to
                                                     maturity at the option of the Company (i) on or after
                                                     _________, 2002, in whole at any time or in part
                                                     from time to time, or (ii) at any time, in whole (but
                                                     not in part), within 180 days following the occurrence
                                                     of a Tax Event, a Capital Treatment Event or an
                                                     Investment Company Event, in each case at a
                                                     redemption price equal to 100% of the principal
                                                     amount of the  Subordinated Debentures, together with
                                                     any accrued but unpaid interest on the Subordinated
                                                     Debentures to the date fixed for redemption. See
                                                     "Description of the Subordinated Debentures --
                                                     Redemption or Exchange."

Ranking.........................................     The Preferred Securities will rank pari passu,
                                                     and payments thereon will be made pro rata,
                                                     with the Common Securities except as described
                                                     under "Description of Preferred Securities --
                                                     Subordination of Common Securities." The
                                                     Subordinated Debentures

                                        8

<PAGE>
                                                     will (i) rank pari passu with all other
                                                     indebtedness of the Company in respect of debt
                                                     securities issued to any trust, or any trustee
                                                     of such trust, partnership, or other entity
                                                     that is affiliated with the Company and is a
                                                     financing entity of the Company in connection
                                                     with the issuance by such entity of securities
                                                     that are similar to the Preferred Securities
                                                     (the "Other Preferred Securities"), and (ii)
                                                     and will constitute unsecured obligations of
                                                     the Company and will rank subordinate and
                                                     junior in right of payment to all Senior Debt,
                                                     Subordinated Debt and Additional Senior
                                                     Obligations of the Company to the extent and in
                                                     the manner set forth in the Indenture. See
                                                     "Description of the Subordinated Debentures."
                                                     The Guarantee will rank pari passu with all
                                                     other guarantees (if any) issued by the Company
                                                     with respect to Other Preferred Securities and
                                                     will constitute an unsecured obligation of the
                                                     Company and will rank subordinate and junior in
                                                     right of payment to all Senior Debt,
                                                     Subordinated Debt and Additional Senior
                                                     Obligations of the Company to the extent and in
                                                     the manner set forth in the Guarantee
                                                     Agreement. See "Description of the Guarantee."
                                                     In addition, because the Company is a holding
                                                     company, the Subordinated Debentures and the
                                                     Guarantee will be effectively subordinated to
                                                     all existing and future liabilities of the
                                                     Company's subsidiaries, including the Bank's
                                                     deposit liabilities. See "Description of the
                                                     Subordinated Debentures -- Subordination."

Distribution of
Subordinated Debentures.........................     The Company, as holder of the Common Securities,
                                                     has the right at any time to dissolve the Trust and,
                                                     after satisfaction of liabilities to creditors of the Trust
                                                     as required by applicable law, cause the Subordinated
                                                     Debentures to be distributed to holders of Preferred
                                                     Securities in liquidation of the Trust, subject to the
                                                     Company having received prior approval of the
                                                     Federal Reserve to do so if then required under
                                                     applicable capital guidelines or policies of the Federal
                                                     Reserve. See "Description of Preferred Securities  --
                                                     Redemption or Exchange" and "Description of
                                                     Preferred Securities -- Liquidation Distribution Upon
                                                     Dissolution."

Guarantee.......................................     The Company has guaranteed the payment of
                                                     Distributions and payments on liquidation or
                                                     redemption of the Preferred Securities, but only in
                                                     each case to the extent of funds held by the Trust, as
                                                     described herein. The Company and the Trust believe

                                        9

<PAGE>

                                                     that, taken together, the obligations of the
                                                     Company under the Guarantee, the Trust
                                                     Agreement, the Subordinated Debentures, the
                                                     Indenture and the Expense Agreement provide, in
                                                     the aggregate, a full, irrevocable and
                                                     unconditional guarantee, on a subordinated
                                                     basis, of all of the obligations of the Trust
                                                     under the Preferred Securities. The obligations
                                                     of the Company under the Guarantee and the
                                                     Preferred Securities are subordinate and junior
                                                     in right of payment to all Senior Debt,
                                                     Subordinated Debt and Additional Senior
                                                     Obligations of the Company. If the Company does
                                                     not make principal or interest payments on the
                                                     Subordinated Debentures, the Trust will not
                                                     have sufficient funds to make distributions on
                                                     the Preferred Securities. In such event, the
                                                     Guarantee will not apply to such Distributions
                                                     until the Trust has sufficient funds available
                                                     therefor. See "Description of the Guarantee."

Voting Rights...................................     The holders of the Preferred Securities will
                                                     have no voting rights except in limited
                                                     circumstances. See "Description of Preferred
                                                     Securities -- Voting Rights; Amendment of Trust
                                                     Agreement."

Use of Proceeds.................................     All of the proceeds from the sale of the Trust
                                                     Securities will be invested by the Trust in the
                                                     Subordinated Debentures. The Company intends to use
                                                     the net proceeds from the sale of the Subordinated
                                                     Debentures for general corporate purposes, including
                                                     the repurchase of outstanding equity securities of the
                                                     Company and investments to leverage the Company's
                                                     capital, as well as for contributions to the Bank to
                                                     fund its operations, acquiring or establishing branch
                                                     offices and the financing of potential future
                                                     acquisitions by the Company.  Initially, the net
                                                     proceeds may be used to make investments in short-
                                                     term investment grade obligations. See "Use of
                                                     Proceeds."

ERISA Considerations............................     For a discussion of certain restrictions on purchases,
                                                     see "Certain ERISA Considerations."

Nasdaq National Market Symbol...................     The Preferred Securities have been approved for
                                                     quotation on The Nasdaq Stock Market's National
                                                     Market under the symbol "_____."

Risk Factors....................................     For a discussion of considerations relevant to an
                                                     investment in the Preferred Securities, see "Risk
                                                     Factors."
</TABLE>

                                       10

<PAGE>


                       Summary Consolidated Financial Data

     The following summary information regarding the Company should be read in
conjunction with the consolidated financial statements of the Company and notes
thereto. Consolidated historical financial and other data regarding the Company
at or for the six months ended June 30, 1997 and 1996, have been prepared by the
Company without audit. In the opinion of management, all adjustments (consisting
only of normal recurring accruals) that are necessary for a fair presentation
for such periods or dates have been made. The consolidated selected financial
data presented below has been retroactively adjusted to reflect the two-for-one
stock split effected in the form of a stock dividend in November 1994. Data
regarding the Company at and for the six months ended June 30, 1997, may not be
indicative of results as of and for the fiscal year ending December 31, 1997.


<TABLE>
<CAPTION>
                                    At or for the
                                  Six Months Ended
                                       June 30,                             At or for the Year Ended December 31,
                               -------------------------    ---------------------------------------------------------------------
                                  1997           1996          1996          1995           1994          1993           1992
                               -----------    ----------    -----------   -----------    -----------   -----------    -----------
                                                                (dollars and shares in thousands)
<S>                           <C>           <C>            <C>           <C>            <C>           <C>            <C>
Consolidated Balance Sheet Data:
Total assets                   $ 525,720     $ 459,169      $ 490,545     $ 403,115      $ 280,550     $ 223,438      $ 205,494
Securities available for sale    106,002       108,789         93,671        98,469         24,152        25,453             --
Investment securities             29,105        33,740         31,296        35,384         39,083        43,217         77,811
Loans                            352,941       285,755        331,237       245,054        196,910       134,983        106,993
Allowance for loan losses          5,284         4,262          4,957         3,677          2,912         2,703          2,940
Deposits                         414,830       317,058        364,445       302,972        259,296       206,688        192,223
Borrowed funds                    68,139       105,577         86,339        65,221          1,215         1,298          1,215
Stockholders' equity              37,629        33,083         35,230        31,717         18,451        14,208         10,829

Consolidated Statement of Income Data:

Interest income                   19,566        16,239         34,251        27,336         18,004        14,055         13,990
Interest expense                  10,020         7,859         17,041        12,841          6,360         5,355          6,660
                               -----------    ----------    -----------   -----------    -----------   -----------    -----------
Net interest income                9,546         8,380         17,210        14,495         11,644         8,700          7,330
Provision for loan losses            575           715          1,640           865            305            --             50
                               -----------    ----------    -----------   -----------    -----------   -----------    -----------
Net interest income, after
 provision for loan losses         8,971         7,665         15,570        13,630         11,339         8,700          7,280
Non-interest income                1,240         1,035          2,113         1,855          1,554         2,190          2,003
Non-interest expense               6,409         5,615         11,479        10,260          9,285         8,423          8,325
                               -----------    ----------    -----------   -----------    -----------   -----------    -----------
Income before income tax
 expense and cumulative
 effect of the change in
 accounting principle              3,802         3,085          6,204         5,225          3,608         2,467            958
Income tax expense                 1,335         1,102          2,178         1,822          1,085           733            390
                               -----------    ----------    -----------   -----------    -----------   -----------    -----------
Income before cumulative
 effect of the change
 in accounting principle           2,467         1,983          4,026         3,403          2,523         1,734            568
Cumulative effect of the
 change in accounting
 principle                            --            --             --            --             --           191             --
                               -----------    ----------    -----------   -----------    -----------   -----------    -----------
Net income                     $   2,467      $  1,983      $   4,026     $   3,403      $   2,523     $   1,925      $     568
                               ===========    ==========    ===========   ===========    ===========   ===========    ===========

Weighted average common
 shares outstanding                2,492         2,389          2,462         2,192          1,757         1,036            926
</TABLE>

                                       11

<PAGE>

<TABLE>
<CAPTION>
                                    At or for the
                                  Six Months Ended
                                       June 30,                             At or for the Year Ended December 31,
                               -------------------------    ---------------------------------------------------------------------
                                  1997           1996          1996          1995           1994          1993           1992
                               -----------    ----------    -----------   -----------    -----------   -----------    -----------
                                                    (dollars and shares in thousands, except per share data)
<S>                               <C>           <C>            <C>           <C>            <C>           <C>            <C>
Per Share Data(1):
Net income--fully diluted         $ 0.99        $ 0.81         $ 1.64        $ 1.60         $ 1.56        $ 1.86         $ 0.61
Cash dividends                      0.24          0.22           0.45          0.38           0.28            --             --
Book value                         15.22         13.60          14.50         13.50          11.92         12.42          11.69

Selected Financial Data:
Return on average assets (2)        0.96%         0.94%          0.90%         0.99%          1.04%         0.92%          0.29%
Return on average equity (2)       13.64         12.34          12.25         13.84          15.89         15.81           5.44
Net interest margin (FTE)(3)        3.99          4.22           4.10          4.49           5.16          4.51           3.99
Dividend payout ratio              23.88         26.48          26.90         21.69          15.06            --             --
Allowance for loan losses to
 total loans                        1.50          1.49           1.50          1.50           1.48          2.00           2.75
Nonperforming loans to
 total loans                        2.16          0.97           2.46          1.15           1.05          1.83           4.32
Allowance for loan losses to
 nonperforming loans (4)           69.26        153.31          60.90        130.44         140.95        109.30          63.65
Nonperforming assets to
 total loans and other real
 estate owned (5)                   2.40          1.23           2.57          1.40           1.21          2.83           5.30
Efficiency ratio (6)               59.42         59.64          59.41         62.75          70.35         77.35          89.20

Capital Ratios:
Average stockholders' equity
 to average assets                  7.05          7.59           7.33          7.14           6.57          5.79           5.24
Total capital as a percent of
 risk-weighted assets              11.40         12.24          11.43         13.20          10.84         10.64          10.07
Tier 1 capital as a percentage
 of risk-weighted assets           10.15         10.99          10.17         11.95           9.59          9.38           8.81
Leverage ratio (7)                  7.29          7.90           7.80          9.07           7.80          6.71           6.22

Ratio of Earnings to Combined
 Fixed Charges (8):
Including interest on deposits      1.38          1.39           1.36          1.41           1.57          1.46           1.14
Excluding interest on deposits      2.72          2.37           2.25          3.54          38.98        146.12          37.85
</TABLE>

- -------------
(1)  1995 and 1994 earnings per share amounts were calculated utilizing the
     modified treasury stock method, while remaining periods were calculated
     utilizing the treasury stock method. The modified treasury stock method
     includes the potential dilutive effect of options and warrants not included
     in the treasury stock method. The expiration of warrants in June 1996
     resulted in a change in the computation method of earnings per share from
     the modified treasury stock method in 1994 and 1995 to the treasury stock
     method in 1996. 1992 and 1993 earnings per share amounts were calculated
     utilizing the treasury stock method.
(2)  Annualized for the six months ended June 30, 1997 and 1996.
(3)  Tax equivalent based on a 34% Federal tax rate for all periods presented
     (FTE = Federal tax equivalent basis).
(4)  Nonperforming loans include nonaccrual loans, restructured loans and loans
     90 days or more past due and still accruing.
(5)  Nonperforming assets include nonperforming loans and other real estate
     owned.
(6)  Efficiency ratio is equal to non-interest expense divided by the sum of net
     interest income and non-interest income.
(7)  Leverage ratio is Tier 1 capital to average assets for the period. 
(8)  For purposes of calculating the ratio of earnings to combined fixed 
     charges, earnings consist of income before income tax expense and
     cumulative effect of the change in accounting principle, plus interest and
     rent expense. Fixed charges consist of interest and rent expense.

                                       12

<PAGE>
                                  RISK FACTORS

     Prospective investors should carefully consider, together with the other
information contained and incorporated by reference in this Prospectus, the
following risk factors in evaluating the Company and its business and the Trust
before purchasing the Preferred Securities offered hereby. Prospective investors
should note, in particular, that this Prospectus contains forward-looking
statements within the meaning of Section 27A of the Securities Act of 1933, as
amended (the "Securities Act"), and Section 21E of the Securities Exchange Act
of 1934, as amended (the "Exchange Act"), and that actual results could differ
materially from those contemplated by such statements. The considerations listed
below represent certain important factors the Company believes could cause such
results to differ. These considerations are not intended to represent a complete
list of the general or specific risks that may affect the Company and the Trust.
It should be recognized that other risks may be significant, presently or in the
future, and the risks set forth below may affect the Company and the Trust to a
greater extent than indicated.

RISK FACTORS RELATING TO THE PREFERRED SECURITIES

Ranking of Subordinated Obligations Under the Guarantee and the
Subordinated Debentures

     The obligations of the Company under the Guarantee issued for the benefit
of the holders of Preferred Securities and under the Subordinated Debentures are
unsecured and rank subordinate and junior in right of payment to all Senior
Debt, Subordinated Debt and Additional Senior Obligations of the Company,
whether now existing or hereafter incurred. As of June 30, 1997, there existed
no debt at the Company level, although the Bank had deposits, borrowings and
other liabilities of approximately $488.1 million. Because the Company is a
holding company, the right of the Company to participate in any distribution of
assets of the Bank upon the Bank's liquidation or reorganization or otherwise
(and thus the ability of holders of the Preferred Securities to benefit
indirectly from such distribution) is subject to the prior claims of creditors
of the Bank, except to the extent that the Company may itself be recognized as a
creditor of the Bank. The Subordinated Debentures, therefore, will be
effectively subordinated to all existing and future liabilities of the Bank and
holders of Subordinated Debentures and Preferred Securities should look only to
the assets of the Company for payments on the Subordinated Debentures. Neither
the Indenture, the Guarantee nor the Trust Agreement places any limitation on
the amount of secured or unsecured debt, including Senior Debt, Subordinated
Debt and Additional Senior Obligations, that may be incurred by the Company or
any of its subsidiaries. See "Description of the Guarantee -- Status of the
Guarantee" and "Description of the Subordinated Debentures -- Subordination."

     The ability of the Trust to pay amounts due on the Preferred Securities is
solely dependent upon the Company making payments on the Subordinated Debentures
as and when required.

Option to Extend Interest Payment Period; Tax Consequences; Market Price
Consequences

     The Company has the right under the Indenture, so long as no Debenture
Event of Default has occurred and is continuing, to defer the payment of
interest on the Subordinated Debentures at any time or from time to time for a
period not exceeding 20 consecutive quarters with respect to each Extension
Period; provided that no Extension Period may extend beyond the Stated Maturity
of the Subordinated Debentures. As a consequence of any such deferral, quarterly
Distributions on the Preferred Securities by the Trust will be deferred (and the
amount of Distributions to which holders of the Preferred Securities are
entitled will accumulate additional Distributions thereon at the rate of ____%
per annum, compounded quarterly from the relevant payment date for such
Distributions) during any such Extension Period. During any such Extension
Period, the Company may not (i) declare or pay any dividends or distributions
on, or redeem, purchase, acquire, or make a liquidation payment with respect to,
any of the Company's

                                       13

<PAGE>

capital stock, (ii) make any payment of principal, interest or premium, if any,
on or repay, repurchase or redeem any debt securities of the Company that rank
pari passu with or junior in interest to the Subordinated Debentures or make any
guarantee payments with respect to any guarantee by the Company of the debt
securities of any subsidiary of the Company if such guarantee ranks pari passu
with or junior in interest to the Subordinated Debentures (other than payments
under the Guarantee), or (iii) redeem, purchase or acquire less than all of the
Subordinated Debentures or any of the Preferred Securities. Prior to the
termination of any such Extension Period, the Company may further defer the
payment of interest; provided, that no Extension Period may exceed 20
consecutive quarters or extend beyond the Stated Maturity of the Subordinated
Debentures. Upon the termination of any Extension Period and the payment of all
interest then accrued and unpaid (together with interest thereon at the annual
rate of ____% compounded quarterly, to the extent permitted by applicable law),
the Company may elect to begin a new Extension Period, subject to the above
requirements. Subject to the foregoing, there is no limitation on the number of
times that the Company may elect to begin an Extension Period. See "Description
of Preferred Securities -- Distributions -- Extension Period" and "Description
of the Subordinated Debentures -- Option to Extend Interest Payment Period."

     Should an Extension Period occur, each holder of Preferred Securities will
be required to accrue and recognize income (in the form of original issue
discount ("OID")) in respect of its pro rata share of the interest accruing on
the Subordinated Debentures held by the Trust for United States federal income
tax purposes. A holder of Preferred Securities must, as a result, include such
income in gross income for United States federal income tax purposes in advance
of the receipt of cash, and will not receive the cash related to such income
from the Trust if the holder disposes of the Preferred Securities prior to the
record date for the payment of the related Distributions. See "Certain Federal
Income Tax Consequences -- Potential Extension of Interest Payment Period and
Original Issue Discount."

     The Company has no current intention of exercising its right to defer
payments of interest by extending the interest payment period on the
Subordinated Debentures. Should the Company elect, however, to exercise such
right in the future, the market price of the Preferred Securities is likely to
be adversely affected. A holder that disposes of its Preferred Securities during
an Extension Period, therefore, might not receive the same return on its
investment as a holder that continues to hold its Preferred Securities. As a
result of the existence of the Company's right to defer interest payments, the
market price of the Preferred Securities may be more volatile than the market
prices of other securities on which OID accrues that are not subject to such
optional deferrals.

Tax Event, Capital Treatment Event or Investment Company Event; Redemption

     The Company has the right to redeem the Subordinated Debentures in whole
(but not in part) within 180 days following the occurrence of a Tax Event, a
Capital Treatment Event or an Investment Company Event (whether occurring before
or after _________, 2002), and, therefore, cause a mandatory redemption of the
Preferred Securities. The exercise of such right is subject to the Company
having received prior approval of the Federal Reserve to do so if then required
under applicable capital guidelines or policies of the Federal Reserve.

     "Tax Event" means the receipt by the Trust of an opinion of counsel
experienced in such matters to the effect that, as a result of any amendment to,
or change (including any announced prospective change) in the laws (or any
regulations thereunder) of the United States or any political subdivision or
taxing authority thereof or therein, or as a result of any official
administrative pronouncement or judicial decision interpreting or applying such
laws or regulations, which amendment or change is effective or which
pronouncement or decision is announced on or after the date of issuance of the
Preferred Securities under the Trust Agreement, there is more than an
insubstantial risk that (i) the Trust is, or will be within

                                       14

<PAGE>

90 days of the date of such opinion, subject to United States federal income tax
with respect to income received or accrued on the Subordinated Debentures, (ii)
interest payable by the Company on the Subordinated Debentures is not, or,
within 90 days of such opinion, will not be, deductible by the Company, in whole
or in part, for United States federal income tax purposes, or (iii) the Trust
is, or will be within 90 days of the date of the opinion, subject to more than a
de minimis amount of other taxes, duties or other governmental charges. The
Company must request and receive an opinion with regard to such matters within a
reasonable period of time after it becomes aware of the possible occurrence of
any of the events described in clauses (i) through (iii) above. See "-- Risk
Factors Relating to the Preferred Securities -- Tax Legislation" for a
discussion of certain legislative proposals that, if adopted, could give rise to
a Tax Event, which may permit the Company to cause a redemption of the Preferred
Securities prior to ________, 2002.

     "Capital Treatment Event" means the receipt by the Trust of an opinion of
counsel experienced in such matters to the effect that, as a result of any
amendment to or any change (including any announced prospective change) in the
laws (or any regulations thereunder) of the United States or any political
subdivision thereof or therein, or as a result of any official administrative
pronouncement or judicial decision interpreting or applying such laws or
regulations, which amendment or change is effective or which proposed change,
pronouncement or decision is announced on or after the date of issuance of the
Preferred Securities under the Trust Agreement, there is more than an
insubstantial risk of impairment of the Company's ability to treat the aggregate
Liquidation Amount of the Preferred Securities (or any substantial portion
thereof) as "Tier 1 Capital" (or the then equivalent thereof) for purposes of
the capital adequacy guidelines of the Federal Reserve, as then applicable to
the Company; provided, however, that the inability of the Company to treat all
or any portion of the Liquidation Amount of the Preferred Securities as Tier 1
Capital shall not constitute the basis for a Capital Treatment Event if such
inability results from the Company having cumulative preferred capital in excess
of the amount which may qualify for treatment as Tier 1 Capital under applicable
capital adequacy guidelines of the Federal Reserve.

     "Investment Company Event" means the receipt by the Trust of an opinion of
counsel experienced in such matters to the effect that, as a result of the
occurrence of a change in law or regulation or a change in interpretation or
application of law or regulation by any legislative body, court, governmental
agency or regulatory authority, the Trust is or will be considered an
"investment company" that is required to be registered under the Investment
Company Act of 1940, as amended (the "Investment Company Act"), which change
becomes effective on or after the date of original issuance of the Preferred
Securities.

Shortening or Extension of Stated Maturity of Subordinated Debentures

     The Company has the right, at any time, to shorten the maturity of the
Subordinated Debentures to a date not earlier than _________, 2002. The exercise
of such right is subject to the Company having received prior approval of the
Federal Reserve if then required under applicable capital guidelines or policies
of the Federal Reserve. The Company also has the right to extend the maturity of
the Subordinated Debentures (whether or not the Trust is dissolved and the
Subordinated Debentures are distributed to holders of the Preferred Securities)
to a date no later than _________, 2036, the 39th anniversary of the initial
issuance of the Preferred Securities. Such right may only be exercised, however,
if at the time such election is made and at the time of such extension (i) the
Company is not in bankruptcy, otherwise insolvent or in liquidation, (ii) the
Company is not in default in the payment of any interest or principal on the
Subordinated Debentures, and (iii) the Trust is not in arrears on payments of
Distributions on the Preferred Securities and no deferred Distributions are
accumulated. See "Description of the Subordinated Debentures -- General."

                                       15

<PAGE>

Rights Under the Guarantee

     The Guarantee guarantees to the holders of the Preferred Securities, to the
extent not paid by the Trust, (i) any accrued and unpaid Distributions required
to be paid on the Preferred Securities, to the extent that the Trust has funds
available therefor at such time, (ii) the Redemption Price (as defined herein)
with respect to any Preferred Securities called for redemption, to the extent
that the Trust has funds available therefor at such time, and (iii) upon a
voluntary or involuntary dissolution, winding-up or liquidation of the Trust
(other than in connection with the distribution of Subordinated Debentures to
the holders of Preferred Securities or a redemption of all of the Preferred
Securities), the lesser of (a) the amount of the Liquidation Distribution (as
defined herein), to the extent the Trust has funds available therefor at such
time, and (b) the amount of assets of the Trust remaining available for
distribution to holders of the Preferred Securities in liquidation of the Trust.
The holders of not less than a majority in Liquidation Amount of the Preferred
Securities have the right to direct the time, method and place of conducting any
proceeding for any remedy available to the Guarantee Trustee in respect of the
Guarantee or to direct the exercise of any trust power conferred upon the
Guarantee Trustee under the Guarantee. Any holder of the Preferred Securities
may institute a legal proceeding directly against the Company to enforce its
rights under the Guarantee without first instituting a legal proceeding against
the Trust, the Guarantee Trustee or any other Person (as defined in the
Guarantee). If the Company were to default on its obligation to pay amounts
payable under the Subordinated Debentures, the Trust would lack funds for the
payment of Distributions or amounts payable on redemption of the Preferred
Securities or otherwise, and, in such event, holders of Preferred Securities
would not be able to rely upon the Guarantee for such amounts. In the event,
however, that a Debenture Event of Default has occurred and is continuing and
such event is attributable to the failure of the Company to pay interest on or
principal of the Subordinated Debentures on the payment date on which such
payment is due and payable, then a holder of Preferred Securities may institute
a legal proceeding directly against the Company for enforcement of payment to
such holder of the principal of or interest on such Subordinated Debentures
having a principal amount equal to the aggregate Liquidation Amount of the
Preferred Securities of such holder (a "Direct Action"). The exercise by the
Company of its right, as described herein, to defer the payment of interest on
the Subordinated Debentures does not constitute a Debenture Event of Default.
The Company will have a right of set-off under the Indenture to the extent of
any payment made by the Company to such holder of Preferred Securities in the
Direct Action. Except as described herein, holders of Preferred Securities will
not be able to exercise directly any other remedy available to the holders of
the Subordinated Debentures or assert directly any other rights in respect of
the Subordinated Debentures. See "Description of the Subordinated Debentures --
Enforcement of Certain Rights by Holders of Preferred Securities," "Description
of the Subordinated Debentures -- Debenture Events of Default" and "Description
of the Guarantee." The Trust Agreement provides that each holder of Preferred
Securities by acceptance thereof agrees to the provisions of the Guarantee and
the Indenture.

No Voting Rights Except in Limited Circumstances

     Holders of Preferred Securities will have no voting rights except in
limited circumstances relating only to the modification of the Preferred
Securities and the exercise of the rights of the Trust as holder of the
Subordinated Debentures and the Guarantee. Holders of Preferred Securities will
not be entitled to vote to appoint, remove or replace the Property Trustee or
the Delaware Trustee, as such voting rights are vested exclusively in the holder
of the Common Securities (except upon the occurrence of certain events described
herein). The Property Trustee, the Administrative Trustees and the Company may
amend the Trust Agreement without the consent of holders of Preferred Securities
to ensure that the Trust will be classified for United States federal income tax
purposes as a grantor trust even if such action adversely affects the interests
of such holders. See "Description of Preferred Securities -- Voting Rights;

                                       16

<PAGE>

Amendment of Trust Agreement" and "Description of Preferred Securities --
Removal of the Trust Trustees."

Tax Legislation

     In recent years, President Clinton has proposed in the administration's
fiscal year budget certain tax law changes that would, among other things,
generally deny corporate issuers a deduction for interest or OID in respect of
certain debt obligations similar to the Subordinated Debentures. However,
Congress has not enacted similar legislation. There can be no assurance that
legislation enacted after the date hereof will not otherwise adversely affect
the ability of the Company to deduct the interest payable on the Subordinated
Debentures. Consequently, there can be no assurance that a Tax Event will not
occur. A Tax Event would permit the Company, upon approval of the Federal
Reserve if then required under applicable capital guidelines or policies of the
Federal Reserve, to cause a redemption of the Preferred Securities. See
"Description of the Subordinated Debentures -- Redemption or Exchange" and
"Description of Preferred Securities -- Redemption or Exchange -- Tax Event
Redemption, Capital Treatment Event Redemption or Investment Company Event
Redemption" and "Certain Federal Income Tax Consequences -- Effect of Changes in
Tax Laws."

Redemption; Exchange of Preferred Securities for Subordinated Debentures

     The Company, as holder of the Common Securities, has the right at any time
to dissolve the Trust and cause the Subordinated Debentures, after satisfaction
of liabilities to creditors of the Trust, to be distributed to the holders of
the Preferred Securities in exchange therefor in liquidation of the Trust. The
exercise of such right is subject to the Company having received prior approval
of the Federal Reserve if then required under applicable capital guidelines or
policies of the Federal Reserve. The Company will have the right, in certain
circumstances, to redeem the Subordinated Debentures in whole or in part, in
lieu of a distribution of the Subordinated Debentures by the Trust, in which
event the Trust will redeem the Trust Securities on a pro rata basis to the same
extent as the Subordinated Debentures are redeemed by the Company. Any such
distribution or redemption prior to the Stated Maturity will be subject to prior
approval of the Federal Reserve if then required under applicable capital
guidelines or policies of the Federal Reserve. See "Description of Preferred
Securities -- Redemption or Exchange -- Tax Event Redemption, Capital Treatment
Event Redemption or Investment Company Event Redemption."

     Under current United States federal income tax law, a distribution of
Subordinated Debentures upon the dissolution of the Trust would not be a taxable
event to holders of the Preferred Securities. If, however, the Trust is
characterized as an association taxable as a corporation at the time of the
dissolution of the Trust, the distribution of the Subordinated Debentures may
constitute a taxable event to holders of Preferred Securities. Moreover, upon
occurrence of a Tax Event, a dissolution of the Trust in which holders of the
Preferred Securities receive cash may be a taxable event to such holders. See
"Certain Federal Income Tax Consequences -- Receipt of Subordinated Debentures
or Cash Upon Liquidation of the Trust."

     Because holders of Preferred Securities may receive Subordinated
Debentures, prospective purchasers of Preferred Securities are also making an
investment decision with regard to the Subordinated Debentures and should
carefully review all the information regarding the Subordinated Debentures
contained herein.



                                       17

<PAGE>

Trading Price; Absence of Prior Public Market

     The Preferred Securities may trade at a price that does not accurately
reflect the value of accrued but unpaid interest (or OID, if the Subordinated
Debentures are treated as having been issued, or reissued, with OID) with
respect to the underlying Subordinated Debentures. A holder who disposes of his
Preferred Securities will be required to include in ordinary income (i) any
portion of the amount realized that is attributable to such accrued but unpaid
interest to the extent not previously included in income, or (ii) any amount of
OID, in either case, that has accrued on his pro rata share of the underlying
Subordinated Debentures during the taxable year of sale through the date of
disposition. Any such income inclusion will increase the holder's adjusted tax
basis in his Preferred Securities disposed of. To the extent that the amount
realized in the sale is less than the holder's adjusted tax basis, a holder will
recognize a capital loss. Subject to certain limited exceptions, capital losses
cannot be applied to offset ordinary income for United States federal income tax
purposes. See "Certain Federal Income Tax Consequences -- Disposition of
Preferred Securities."

     There is no current public market for the Preferred Securities. Although
the Preferred Securities have been approved for quotation on The Nasdaq Stock
Market's National Market, there can be no assurance that an active public market
will develop for the Preferred Securities or that, if such market develops, the
market price will equal or exceed the public offering price set forth on the
cover page of this Prospectus. The public offering price for the Preferred
Securities has been determined through negotiations between the Company and the
Underwriter. Prices for the Preferred Securities will be determined in the
marketplace and may be influenced by many factors, including prevailing interest
rates, the liquidity of the market for the Preferred Securities, investor
perceptions of the Company and general industry and economic conditions.

     If the Subordinated Debentures are distributed to the holders of Preferred
Securities upon the liquidation of the Trust, the Company will use its best
efforts to list the Subordinated Debentures on The Nasdaq Stock Market's
National Market or such stock exchanges, if any, on which the Preferred
Securities are then listed. There can be no assurance as to the market price for
the Subordinated Debentures that may be distributed upon a dissolution or
liquidation of the Trust and, in that event, the Subordinated Debentures may
trade at a discount to the price that the investor paid to purchase the
Preferred Securities offered hereby.

Securities are not Insured

     Neither the Preferred Securities nor the Subordinated Debentures are
insured by the Bank Insurance Fund or the Savings Association Insurance Fund of
the Federal Deposit Insurance Corporation or by any other governmental agency.

RISK FACTORS RELATING TO THE COMPANY

Economic Conditions and Monetary Policies

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

                                       18

<PAGE>

Sensitivity to Fluctuations in Interest Rates

     The Company's profitability, like that of most similarly situated financial
institutions, is dependent to a large extent upon the Bank's net interest
income, which is the difference between its interest income on interest-earning
assets, such as loans and investments, and its interest expense on
interest-bearing liabilities, such as deposits and borrowings. Accordingly, the
Company's results of operations and financial condition are largely dependent on
movements in market interest rates and its ability to manage its assets in
response to such movements. The difference between the amount of the total
interest-earning assets and interest-bearing liabilities which reprice within a
given time period could have a negative effect on the Bank's net interest income
depending on whether such difference was positive or negative and the direction
of movement of interest rates.

     Increases in interest rates may reduce demand for loans and, thus, the
amount of loan and commitment fees. In addition, fluctuations in interest rates
may also result in disintermediation, which is the flow of funds away from
depository institutions into direct investments which pay a higher rate of
return, and may affect the value of the Company's investment securities and
other interest-earning assets. Given that the Bank's assets consist of a
substantial number of loans with interest rates which change in accordance with
changes in prevailing market rates, if interest rates rise sharply, many of the
Bank's borrowers would be required to make higher interest payments on their
loans. Thus, increases in interest rates may cause the Bank to experience an
increase in delinquent loans and defaults to the extent that borrowers are
unable to meet their increased debt servicing obligations. While the Company has
taken measures intended to manage the risks of operating in a changing interest
rate environment, there can be no assurance that such measures will be effective
in avoiding undue interest rate risk.

Adequacy of Allowance for Loan Losses

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

     As of June 30, 1997, the allowance for loan losses was $5.3 million, which
represented 1.5% of total loans, net of unearned income. The allowance for loan
losses as a percentage of nonperforming loans was 69.3% as of June 30, 1997. The
Company actively manages its nonperforming loans in an effort to minimize credit
losses and monitors its asset quality to maintain an adequate allowance for loan
losses. Although management believes that its allowance for loan losses is
adequate, there can be no assurance that the allowance will prove sufficient to
cover future credit losses. Further, although management uses the best
information available to make determinations with respect to the allowance for
loan losses, future adjustments may be necessary if economic conditions differ
substantially from the assumptions used or if the adverse developments arise
with respect to the Bank's nonperforming or performing loans. Material additions
to the Bank's allowance for loan losses would result in a decrease

                                       19

<PAGE>



in the Company's net income, possibly its capital, and could result in the
inability to pay dividends, among other adverse consequences.

Legislative and Regulatory Developments

     The financial institutions industry is subject to significant regulation
which has materially affected the financial institutions industry in the past
and will do so in the future. Such regulations, which affect the Company on a
daily basis, may be changed at any time, and the interpretation of the relevant
law and regulations are also subject to change by the authorities who examine
the Company and the Bank and interpret those laws and regulations. There can be
no assurance that any present or future changes in the laws or regulations or in
their interpretation will not adversely and materially affect the Company.

Competition

     The Bank faces significant competition both in generating loans and in
attracting deposits. The central New Jersey area is a highly competitive market.
The Bank is subject to vigorous competition in all aspects of its business from
other financial institutions such as commercial banks, savings banks, savings
and loan associations, credit unions, insurance companies and finance and
mortgage companies. Within the direct market area of the Bank there are a
significant number of offices of competing financial institutions. The Bank
competes in its market area with a number of larger commercial banks that have
substantially greater resources, higher lending limits, larger branch systems
and provide a wider array of banking services. The effect of liberalized
branching and acquisition laws, especially after the Financial Institutions
Reform, Recovery and Enforcement Act of 1989, has been to lower barriers to
entry into the banking business and increase competition for banking business,
as well as to increase both competition for and opportunities to acquire other
financial institutions. Savings banks, savings and loan associations and credit
unions also actively compete for deposits and for various types of loans. In its
lending business, the Bank is subject to increasing competition from consumer
finance companies and mortgage companies, which are not subject to the same kind
of regulatory restrictions as banks and can often offer lower loan rates than
banks. Financial institutions are intensely competitive in the interest rates
they offer on deposits. In addition, the Bank faces competition for deposits
from non-bank institutions such as brokerage firms and insurance companies in
such instruments as short-term money market funds, corporate and government
securities funds, mutual funds and annuities. Finally, a number of the Bank's
competitors provide a wider array of services (such as trust and international
services, which the Bank does not provide) and, by virtue of their greater
financial resources, have higher lending limits and larger branch systems.

Growth and Concentration of Loan Portfolio

     The Bank's loan portfolio increased from $107.0 million to $352.9 million
between December 31, 1992, and June 30, 1997, an increase of approximately 230%.
Commercial loans and commercial mortgage loans increased during this period from
$28.4 million to $190.1 million, accounting for 65.8% of the total growth of the
loan portfolio, and represented 53.9% of the loan portfolio at June 30, 1997. As
a result of this recent growth, the Bank has not had a long period of experience
with some of its borrowers and, therefore, specific payment and loss experience
for this portion of the portfolio has not yet been fully established. However,
the majority of the growth in the Bank's commercial loan portfolio consisted of
loans to established businesses that, while new to the Bank, had been
experienced borrowers with other financial institutions. Further, the Bank's
loans are concentrated in Mercer County, New Jersey. As a result, a decline in
the general economic conditions of Mercer County could have a material adverse
effect on the Company's financial condition and results of operations taken as a
whole. In addition, while the increase in commercial loans has created a more
diversified loan portfolio, it has also increased the overall credit risk
inherent in the loan portfolio as commercial loans involve relatively more

                                       20



<PAGE>



credit risk than other types of loans in the Bank's loan portfolio. Although the
Company intends to continue to focus on expanding the Bank's lending business,
it will do so only as management deems prudent given prevailing economic and
competitive conditions, as reflected in the rate of growth on the loan portfolio
for the six-month period ended June 30, 1997. During that period, the Bank's
loan portfolio increased by 6.6% from $331.2 million to $352.9 million, as
compared to a growth rate of 16.6% during the six-month period ended June 30,
1996. In addition, the Bank has several large loans. As of June 30, 1997, the
largest 25 loans in the Bank's loan portfolio totaled approximately $57.2
million, or 16.2% of the total loan portfolio, of which amount approximately
$8.9 million relate to real estate construction loans. A loss experience with
respect to a small number of such loans could have a material adverse impact on
the Bank's net income.

Lending Risks - Credit Quality

     A central focus of the Company's strategy is the continued development and
growth of a diversified loan portfolio, with emphasis on commercial loans,
owner-occupied commercial mortgage loans and tenanted commercial real estate
loans. Certain risks are inherent in the lending function, including a
borrower's inability to pay, insufficient collateral coverage and changes in
interest rates. Repayment risk on commercial loans is significantly affected by
changing economic conditions in a particular geographical area, business or
industry which could impair future operating performance. Risks associated with
real estate loans and commercial loans include changes in general economic
conditions which may affect the borrower's ability to repay as well as
underlying collateral values. Installment and other consumer loans are subject
to repayment risk, which the Company believes is mitigated by the diverse
portfolio of such loans and the relatively low average balances outstanding on
individual extensions of credit.

     In making loans, the Bank evaluates the borrower's ability to repay the
loan from cash flow and the collateral security for the loan. In almost all
cases, the Bank seeks collateral security to reduce the credit risk of its
commercial loans, which are made to finance inventory, equipment and working
capital needs. Such loans may be secured by real estate, business assets and
guarantees. The Bank attempts to offset the risks associated with commercial
real estate lending by primarily lending to individuals who have proven
management experience and who will be actively involved in the management of the
property. Economic events and government regulations, which are outside the
control of the borrower or lender, could affect the value of the security for
such loans or the future cash flow of the affected properties.

     The Bank also originates real estate construction loans, which represented
8.5% of the loan portfolio at June 30, 1997. These are made primarily to finance
the construction of residential and, to a limited extent, non-residential
properties. Construction loans generally are secured by first liens on real
estate and have floating rates of interest. The Bank monitors these loans
closely and makes advances only after work is completed and inspected and
verified by qualified professionals.

     Non-performing loans totaled $7.6 million at June 30, 1997, including two
real estate construction loans of approximately $4.6 million in the aggregate
that became nonaccrual loans in the fourth quarter of 1996. At June 30, 1997,
the Bank had $1.1 million in non-performing commercial real estate loans and
$4.6 million in non-performing real estate construction loans. For the six
months ended June 30, 1997, the Bank experienced no charge-offs on commercial
real estate loans or real estate construction loans. For the fiscal years ended
December 31, 1992 through December 31, 1996, the Bank's ratio of net charge-offs
to average loans outstanding was .45%, .20%, .06%, .05% and .13%, respectively.

     At June 30, 1997, non-performing assets totaled $8.5 million. The ratio of
non-performing assets to total loans and other real estate owned was 2.40% at
June 30, 1997, compared to 2.57% and 1.40% at December 31, 1996 and 1995,
respectively.


                                       21

<PAGE>


                           YARDVILLE NATIONAL BANCORP

     The Company is a bank holding company headquartered in Hamilton Township,
New Jersey, that provides commercial and retail banking services through the
Bank. The Company was incorporated under the laws of New Jersey and became the
holding company of the Bank in 1985. The Bank received its charter from the
Office of the Comptroller of the Currency in 1924. The Bank's deposits are
insured by the Bank Insurance Fund of the Federal Deposit Insurance Corporation.
At June 30, 1997, the Company had total consolidated assets of $525.7 million,
deposits of $414.8 million and stockholders' equity of $37.6 million.

     The Bank provides a full range of retail and commercial banking services
designed to meet the borrowing and depository needs of small and medium sized
businesses and consumers in the local communities that it serves. Deposit
products include checking, savings and money market accounts for individuals and
businesses, certificates of deposit, individual retirement accounts, and cash
management accounts for businesses. The Bank also provides letters of credit for
commercial transactions and makes a variety of loans, including commercial
loans, commercial mortgage loans, residential mortgage loans, real estate
construction loans, and home equity and other consumer loans. In order to
compete more effectively with larger financial institutions in its market area,
the Bank concentrates on building relationships through superior service and
attention to customers' needs.

     The Company's strategy is focused primarily on expanding the Bank's lending
business as management deems prudent given economic and competitive conditions,
while increasing deposits to fund lending activities. By developing new products
and services and branching into contiguous geographic markets, the Company
intends to expand the Bank's existing customer relationships and attract new
customers to the Bank. Among its efforts in 1996, the Bank opened two additional
branch offices and introduced several new products, including an
interest-bearing checking account with a low minimum balance requirement, a
debit card, telephone banking service, and automated clearing house services for
business customers. In the fourth quarter of 1997, the Bank intends to improve
its telephone banking service by adding additional features and open a call
center to provide additional customer services and market various deposit and
loan products by telephone. The Bank seeks to attract customers that will have
both deposit and lending relationships with the Bank. The Company believes that
customers value personal service and attention and that its emphasis on personal
service and local customer relationships, together with its active approach to
lending and careful credit administration, have been and will continue to be
important factors in the Company's success and growth. To supplement net
interest income and to provide a more attractive return on equity, beginning in
June of 1995 the Company implemented an investment strategy of purchasing
securities using repurchase agreements and time deposits.

     As a result of the Company's strategy, the Bank increased its loan
portfolio from $107.0 million at December 31, 1992, to $352.9 million at June
30, 1997, and presently maintains a diversified portfolio. At June 30, 1997, the
loan portfolio contained a mix of loans, with commercial mortgage loans
aggregating $112.6 million or 31.9% of the portfolio, residential mortgage loans
aggregating $84.5 million or 23.9% of the portfolio, commercial loans
aggregating $77.5 million or 22.0% of the portfolio, real estate construction
loans aggregating $30.1 million or 8.5% of the portfolio, and home equity,
consumer and other loans aggregating $48.2 million or 13.7% of the portfolio.
From December 31, 1992, to June 30, 1997, commercial and commercial mortgage
loans increased from $28.4 million to $190.1 million, accounting for 65.8% of
the total growth of the loan portfolio during that period, and represented 53.9%
of the loan portfolio at June 30, 1997. While the Bank presently intends to
maintain a comparable mix of loan types in its portfolio, it intends to continue
emphasizing commercial loans, owner-occupied commercial loans and tenanted
commercial real estate loans in its lending business. As a community bank, the
Bank's strategy in commercial lending has been to actively market its personal

                                       22

<PAGE>

service and local presence and target small and medium sized businesses. The
sales volume of the Bank's commercial loan customers ranges from $0.5 to $105.0
million (with the average being approximately $2.0 million) and the average
commercial loan was approximately $372,000 at June 30, 1997. Substantially all
of the Bank's loans are to borrowers, and secured by property, located within
Mercer County or, to a lesser extent, the contiguous counties of Burlington and
Middlesex, New Jersey, and Bucks County, Pennsylvania.

     In conducting its lending activities, the Bank emphasizes loan quality,
loan and credit administration and careful documentation. 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
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 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. In recent years, 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.

     The Bank's primary source of funds for its lending activities is deposits.
As a result of the Bank's emphasis on increasing deposits and broad-based
customer relationships, the Bank's deposits have increased from $192.2 million
at December 31, 1992, to $414.8 million at June 30, 1997. The Company's lending
activities are funded primarily with core deposits (approximately 53% of
deposits are demand and savings deposits) with the balance being funded by
certificates of deposit and wholesale funding.

                             YARDVILLE CAPITAL TRUST

     The Trust is a statutory business trust formed under Delaware law pursuant
to (i) a trust agreement, dated as of August 28, 1997, executed by the Company,
as depositor, and the trustees of the Trust (together with the Property Trustee,
the "Trustees"), and (ii) a certificate of trust filed with the Secretary of
State of the State of Delaware on August 28, 1997. The initial trust agreement
will be amended and restated in its entirety (as so amended and restated, the
"Trust Agreement") substantially in the form filed as an exhibit to the
Registration Statement of which this Prospectus forms a part. The Trust
Agreement will be qualified as an indenture under the Trust Indenture Act of
1939, as amended (the "Trust Indenture Act"). Upon issuance of the Preferred
Securities, the purchasers thereof will own all of the Preferred Securities. The
Company will acquire all of the Common Securities, which will represent an
aggregate liquidation amount equal to at least 3% of the total capital of the
Trust. The Common Securities will rank pari passu, and payments will be made
thereon pro rata, with the Preferred Securities, except that upon the occurrence
and during the continuance of an Event of Default (as defined herein) under the
Trust Agreement resulting from a Debenture Event of Default, the rights of the
Company, as holder of the Common Securities, to payment in respect of
Distributions and payments upon liquidation, redemption or otherwise will be
subordinated to the rights of the holders of the Preferred Securities. See
"Description of Preferred Securities -- Subordination of Common Securities." The
Trust exists for the exclusive purposes of (i) issuing the Trust Securities
representing undivided

                                       23

<PAGE>

beneficial interests in the assets of the Trust, (ii) investing the gross
proceeds of the Trust Securities in the Subordinated Debentures issued by the
Company, and (iii) engaging in only those other activities necessary, advisable,
or incidental thereto. The Subordinated Debentures and payments thereunder will
be the only assets of the Trust and payments under the Subordinated Debentures
will be the only revenue of the Trust. The Trust has a term of 40 years, but may
dissolve earlier as provided in the Trust Agreement. The principal executive
office of the Trust is 3111 Quakerbridge Road, Trenton, New Jersey 08619.

     The number of Trustees will, pursuant to the Trust Agreement, initially be
four. Three of the Trustees (the "Administrative Trustees") will be persons who
are employees or officers of, or who are affiliated with, the Company. The
fourth trustee will be a financial institution that maintains its principal
place of business in the State of Delaware (the "Delaware Trustee") and is
unaffiliated with the Company, which trustee will serve as institutional trustee
under the Trust Agreement and as indenture trustee for the purposes of
compliance with the provisions of the Trust Indenture Act (the "Property
Trustee"). Wilmington Trust Company, a state chartered trust company organized
under the laws of the State of Delaware, will be the Property Trustee until
removed or replaced by the holder of the Common Securities. For purposes of
compliance with the provisions of the Trust Indenture Act, Wilmington Trust
Company will also act as trustee (the "Guarantee Trustee") under the Guarantee
and as Debenture Trustee (as defined herein) under the Indenture.

     The Property Trustee will hold title to the Subordinated Debentures for the
benefit of the holders of the Trust Securities and in such capacity will have
the power to exercise all rights, powers and privileges under the Indenture. The
Property Trustee will also maintain exclusive control of a segregated
non-interest-bearing bank account (the "Property Account") to hold all payments
made in respect of the Subordinated Debentures for the benefit of the holders of
the Trust Securities. The Property Trustee will make payments of Distributions
and payments on liquidation, redemption and otherwise to the holders of the
Trust Securities out of funds from the Property Account. The Guarantee Trustee
will hold the Guarantee for the benefit of the holders of the Preferred
Securities. The Company, as the holder of all the Common Securities, will have
the right to appoint, remove or replace any Trustee and to increase or decrease
the number of Trustees. The Company will pay all fees and expenses related to
the Trust and the offering of the Trust Securities.

     The rights of the holders of the Preferred Securities, including economic
rights, rights to information and voting rights, are set forth in the Trust
Agreement, the Delaware Business Trust Act (the "Trust Act") and the Trust
Indenture Act. See "Description of Preferred Securities."

                                 USE OF PROCEEDS

     The Trust will use the gross proceeds from the sale of the Preferred
Securities to purchase Subordinated Debentures of the Company. The Company
intends to use the net proceeds of the sale of the Subordinated Debentures for
general corporate purposes, including the repurchase of outstanding equity
securities of the Company and investments to leverage the Company's capital, as
well as for contributions to the Bank to fund its operations, acquiring or
establishing branch offices and the financing of potential future acquisitions
by the Company. Initially, the net proceeds may be used to make investments in
short-term investment grade obligations pending its use for the purposes
described above.

     On October 21, 1996, the Federal Reserve approved, subject to certain
limitations as to amount, the use of certain cumulative preferred stock
instruments such as the Preferred Securities as Tier 1 capital for bank holding
companies such as the Company. The Company has elected to issue the Preferred
Securities because the Company expects that the Preferred Securities will
qualify as Tier 1 capital and

                                       24

<PAGE>

the interest payable on the Subordinated Debentures to be a tax deductible
expense of the Company. The Company expects that, upon completion of the sale of
the Preferred Securities offered hereby, Preferred Securities having an
aggregate Liquidation Amount of approximately $10 million will be eligible to
qualify as Tier 1 capital under the capital guidelines of the Federal Reserve
(or approximately $11.5 million if the Underwriter's over-allotment option is
exercised in full). To the extent any portion of the Preferred Securities is not
eligible to qualify as Tier 1 capital, such amount is expected to be treated as
Tier 2 capital until all or some of that amount is eligible to qualify as Tier 1
capital under the capital guidelines of the Federal Reserve.

                       MARKET FOR THE PREFERRED SECURITIES

     The Preferred Securities have been approved for quotation on The Nasdaq
Stock Market's National Market under the symbol "YANBP". Although the
Underwriter has informed the Company that it presently intends to make a market
in the Preferred Securities, there can be no assurance that an active and liquid
trading market will develop, or, if developed, that such a market will continue.
The offering price and distribution rate have been determined by negotiations
among representatives of the Company and the Underwriter, and the offering price
of the Preferred Securities may not be indicative of the market price following
the offering. See "Underwriting."

                              ACCOUNTING TREATMENT

     The Trust will be treated, for financial reporting purposes, as a
subsidiary of the Company and, accordingly, the accounts of the Trust will be
included in the consolidated financial statements of the Company. The Preferred
Securities will be presented in the consolidated balance sheet of the Company
under the caption "Company-obligated mandatorily redeemable security of
subsidiary holding solely parent-subordinated debentures," and appropriate
disclosures about the Preferred Securities, the Guarantee and the Subordinated
Debentures will be included in the notes to consolidated financial statements.
The Company will record Distributions payable on the Preferred Securities as an
expense in the consolidated statements of income for financial reporting
purposes.

     All future reports of the Company filed under the Exchange Act will (a)
present the Trust Securities issued by the Trust on the balance sheet as a
separate category entitled "Company-obligated mandatorily redeemable security of
subsidiary holding solely parent-subordinated debentures," (b) include in a
footnote to the financial statements disclosure that the sole assets of the
Trust are the Subordinated Debentures (including the outstanding principal
amount, interest rate and maturity date of such Subordinated Debentures), and
(c) include in an audited footnote to the financial statements disclosure that
the Company owns all of the Common Securities of the Trust, that the sole assets
of the Trust are the Subordinated Debentures, and that the obligations of the
Company under the Guarantee, the Trust Agreement, the Expense Agreement, the
Subordinated Debentures and the Indenture, in the aggregate, constitute a full
and unconditional guarantee by the Company of the obligations of the Trust under
the Preferred Securities.

                                 CAPITALIZATION

     The following table sets forth (i) the consolidated capitalization of the
Company at June 30, 1997 and (ii) the consolidated capitalization of the Company
giving effect to the issuance of the Preferred Securities hereby offered by the
Trust and receipt by the Company of the net proceeds from the corresponding sale
of the Subordinated Debentures to the Trust, as if the sale of the Preferred
Securities

                                       25

<PAGE>



had been consummated on June 30, 1997, and assuming the Underwriter's
over-allotment option was not exercised.

<TABLE>
<CAPTION>
                                                                               (Unaudited)
                                                                                          As Adjusted
                                                                                         For the Sale of
                                                                         Actual        Preferred Securities
                                                                         ------        --------------------
                                                                              (Dollars in thousands)
<S>                                                                   <C>                   <C>
  Company-obligated mandatorily redeeemable security of 
    subsidiary holding solely parent-subordinated
    debentures (1)............................................         $     --               $10,000

STOCKHOLDERS' EQUITY:
  Preferred stock no par value, 1,000,000 shares                             --                    --
   authorized, none issued....................................
  Common stock no par value, 6,000,000 shares
    authorized; 2,472,954 outstanding.........................           17,625                17,625
  Surplus.....................................................            2,205                 2,205
  Undivided profits...........................................           17,818                17,818
  Net unrealized losses on securities available-for-sale......              (19)                  (19)
                                                                        -------               -------
      Total stockholders' equity..............................           37,629                37,629
                                                                        -------               -------
  Total capitalization........................................          $37,629               $47,629
                                                                        =======               =======
COMPANY CAPITAL RATIOS(2):
  Equity to total assets......................................              7.2%                  9.1%
  Tier 1 risk-based capital ratio(3)..........................             10.1                  12.9
  Total risk-based capital ratio..............................             11.4                  14.1
  Leverage ratio (4)..........................................              7.3                   9.2
</TABLE>


- -------------
(1)  Preferred Securities representing beneficial interests in an aggregate
     principal amount of $10,000,000 of the __________% Subordinated Debentures
     of the Company (not including the $1,500,000 aggregate principal amount of
     Subordinated Debentures to be purchased in the event the Underwriter
     exercises its over-allotment option). The Subordinated Debentures will
     mature on __________ ____, 2027.
(2)  The capital ratios, as adjusted, are computed including the total estimated
     proceeds from the sale of the Preferred Securities, in a manner consistent
     with Federal Reserve guidelines.
(3)  Federal Reserve guidelines for calculation of Tier 1 capital limit the
     amount of cumulative preferred stock which can be included in Tier 1
     capital to 25% of total Tier 1 capital.
(4)  Leverage ratio is Tier 1 capital to average assets for the period.

                       DESCRIPTION OF PREFERRED SECURITIES

     The Preferred Securities will be issued pursuant to the terms of the Trust
Agreement. The Trust Agreement will be qualified as an indenture under the Trust
Indenture Act. The Property Trustee, Wilmington Trust Company, will act as
indenture trustee for the Preferred Securities under the Trust Agreement for
purposes of complying with the provisions of the Trust Indenture Act. The terms
of the Preferred Securities will include those stated in the Trust Agreement and
those made part of the Trust Agreement by the Trust Indenture Act. The following
summary of the material terms and provisions of the Preferred Securities and the
Trust Agreement does not purport to be complete and is subject to, and is
qualified in its entirety by reference to, the Trust Agreement and the Trust
Indenture Act. Wherever particular defined terms of the Trust Agreement are
referred to, but not defined herein, such defined terms are incorporated herein
by reference. The form of the Trust Agreement has been filed as an exhibit to
the Registration Statement of which this Prospectus forms a part.


                                       26

<PAGE>

General

     Pursuant to the terms of the Trust Agreement, the Trustees, on behalf of
the Trust, will issue the Trust Securities. All of the Common Securities will be
owned by the Company. The Preferred Securities will represent preferred
undivided beneficial interests in the assets of the Trust and the holders
thereof will be entitled to a preference over the Common Securities in certain
circumstances with respect to Distributions and amounts payable on redemption or
liquidation, as well as other benefits as described in the Trust Agreement. The
Trust Agreement does not permit the issuance by the Trust of any securities
other than the Trust Securities or the incurrence of any indebtedness by the
Trust.

     The Preferred Securities will rank pari passu, and payments will be made
thereon pro rata with the Common Securities, except as described under " --
Subordination of Common Securities." Legal title to the Subordinated Debentures
will be held by the Property Trustee in trust for the benefit of the holders of
the Trust Securities. The Guarantee executed by the Company for the benefit of
the holders of the Preferred Securities will be a guarantee on a subordinated
basis with respect to the Preferred Securities, but will not guarantee payment
of Distributions or amounts payable on redemption or liquidation of such
Preferred Securities when the Trust does not have funds on hand available to
make such payments. Wilmington Trust Company, as Guarantee Trustee, will hold
the Guarantee for the benefit of the holders of the Preferred Securities. See
"Description of the Guarantee."

Distributions

     Payment of Distributions. Distributions on each Preferred Security will be
payable at the annual rate of ____% of the stated Liquidation Amount of $10,
payable quarterly in arrears on March 31, June 30, September 30 and December 31
of each year, to the holders of the Preferred Securities on the relevant record
dates (each date on which Distributions are payable in accordance with the
foregoing, a "Distribution Date"). The record date will be the 15th day of the
month in which the relevant Distribution Date occurs. Distributions will
accumulate from ______, 1997, the date of original issuance. The first
Distribution Date for the Preferred Securities will be _____________, 1997. The
amount of Distributions payable for any period will be computed on the basis of
a 360-day year of twelve 30-day months. In the event that any date on which
Distributions are payable on the Preferred Securities is not a Business Day,
then payment of the Distributions payable on such date will be made on the next
succeeding day that is a Business Day (and without any additional Distributions,
interest or other payment in respect of any such delay) with the same force and
effect as if made on the date such payment was originally due and payable.
"Business Day" means any day other than a Saturday or a Sunday, a day on which
banking institutions in the City of New York are authorized or required by law
or executive order to remain closed or a day on which the corporate trust office
of the Property Trustee or the Debenture Trustee is closed for business.

     Extension Period. The Company has the right under the Indenture, so long as
no Debenture Event of Default has occurred and is continuing, to defer the
payment of interest on the Subordinated Debentures at any time, or from time to
time (each, an "Extension Period"), which, if exercised, would defer quarterly
Distributions on the Preferred Securities during any such Extension Period.
Distributions to which holders of the Preferred Securities are entitled will
accumulate additional Distributions thereon at the rate per annum of ____%
thereof, compounded quarterly from the relevant Distribution Date.
"Distributions," as used herein, includes any such additional Distributions. The
right to defer the payment of interest on the Subordinated Debentures is
limited, however, to a period, in each instance, not exceeding 20 consecutive
quarters and no Extension Period may extend beyond the Stated Maturity of the
Subordinated Debentures. During any such Extension Period, the Company may not
(i) declare or pay any dividends or distributions on, or redeem, purchase,
acquire or make a liquidation payment with

                                       27

<PAGE>

respect to, any of the Company's capital stock, (ii) make any payment of
principal, interest or premium, if any, on or repay, repurchase or redeem any
debt securities of the Company that rank pari passu with or junior in interest
to the Subordinated Debentures or make any guarantee payments with respect to
any guarantee by the Company of the debt securities of any subsidiary of the
Company if such guarantee ranks pari passu with or junior in interest to the
Subordinated Debentures (other than payments under the Guarantee), or (iii)
redeem, purchase or acquire less than all of the Subordinated Debentures or any
of the Preferred Securities. Prior to the termination of any such Extension
Period, the Company may further defer the payment of interest, provided, that
such Extension Period may not exceed 20 consecutive quarters or extend beyond
the Stated Maturity of the Subordinated Debentures. Upon the termination of any
such Extension Period and the payment of all amounts then due, the Company may
elect to begin a new Extension Period, subject to the above requirements.
Subject to the foregoing, there is no limitation on the number of times that the
Company may elect to begin an Extension Period.

     The Company has no current intention of exercising its right to defer
payments of interest by extending the interest payment period on the
Subordinated Debentures.

     Source of Distributions. The funds of the Trust available for distribution
to holders of its Preferred Securities will be limited to payments under the
Subordinated Debentures in which the Trust will invest the proceeds from the
issuance and sale of its Trust Securities. See "Description of the Subordinated
Debentures." Distributions will be paid through the Property Trustee who will
hold amounts received in respect of the Subordinated Debentures in the Property
Account for the benefit of the holders of the Trust Securities. If the Company
does not make interest payments on the Subordinated Debentures, the Property
Trustee will not have funds available to pay Distributions on the Preferred
Securities. The payment of Distributions (if and to the extent the Trust has
funds legally available for the payment of such Distributions and cash
sufficient to make such payments) is guaranteed by the Company. See "Description
of the Guarantee."

Redemption or Exchange

     General. The Subordinated Debentures will mature on _________, 2027. The
Company will have the right to redeem the Subordinated Debentures (i) on or
after _________, 2002, in whole at any time or in part from time to time, or
(ii) at any time, in whole (but not in part), within 180 days following the
occurrence of a Tax Event, a Capital Treatment Event or an Investment Company
Event, in each case subject to receipt of prior approval by the Federal Reserve
if then required under applicable capital guidelines or policies of the Federal
Reserve. The Company will not have the right to purchase the Subordinated
Debentures, in whole or in part, from the Trust until after _________, 2002. See
"Description of the Subordinated Debentures -- General."

     Mandatory Redemption. Upon the repayment or redemption, in whole or in
part, of any Subordinated Debentures, whether at Stated Maturity or upon earlier
redemption as provided in the Indenture, the proceeds from such repayment or
redemption will be applied by the Property Trustee to redeem a Like Amount (as
defined herein) of the Trust Securities, upon not less than 30 nor more than 60
days notice, at a redemption price (the "Redemption Price") equal to the
aggregate Liquidation Amount of such Trust Securities plus accrued but unpaid
Distributions thereon to the date of redemption (the "Redemption Date"). See
"Description of the Subordinated Debentures -- Redemption or Exchange." If less
than all of the Subordinated Debentures are to be repaid or redeemed on a
Redemption Date, then the proceeds from such repayment or redemption will be
allocated to the redemption of the Trust Securities pro rata.

     Distribution of Subordinated Debentures. Subject to the Company having
received prior approval of the Federal Reserve if so required under applicable
capital guidelines or policies of the Federal Reserve,

                                       28

<PAGE>

the Company, as holder of the Common Securities, will have the right at any time
to dissolve the Trust and, after satisfaction of the liabilities of creditors of
the Trust as provided by applicable law, cause the Subordinated Debentures to be
distributed to the holders of Trust Securities in liquidation of the Trust.
See "-- Liquidation Distribution Upon Dissolution."

     Tax Event Redemption, Capital Treatment Event Redemption or Investment
Company Event Redemption. If a Tax Event, a Capital Treatment Event or an
Investment Company Event in respect of the Trust Securities occurs and is
continuing, the Company has the right to redeem the Subordinated Debentures in
whole (but not in part) and thereby cause a mandatory redemption of such Trust
Securities in whole (but not in part) at the Redemption Price within 180 days
following the occurrence of such Tax Event, Capital Treatment Event or
Investment Company Event. In the event a Tax Event, a Capital Treatment Event or
an Investment Company Event in respect of the Trust Securities has occurred and
the Company does not elect to redeem the Subordinated Debentures and thereby
cause a mandatory redemption of such Trust Securities or to liquidate the Trust
and cause the Subordinated Debentures to be distributed to holders of such Trust
Securities in liquidation of the Trust as described below under "-- Liquidation
Distribution Upon Dissolution," such Preferred Securities will remain
outstanding and, if a Tax Event has occurred, Additional Interest (as defined
herein) shall be payable on the Subordinated Debentures. "Additional Interest"
means the additional amounts as may be necessary in order that the amount of
Distributions then due and payable by to the Trust on the outstanding Trust
Securities will not be reduced as a result of any additional taxes, duties and
other governmental charges to which the Trust has become subject as a result of
a Tax Event.

     "Like Amount" means (i) with respect to a redemption of Trust Securities,
Trust Securities having a Liquidation Amount equal to that portion of the
principal amount of Subordinated Debentures to be contemporaneously redeemed in
accordance with the Indenture, which will be used to pay the Redemption Price of
such Trust Securities, and (ii) with respect to a distribution of Subordinated
Debentures to holders of Trust Securities in connection with a dissolution or
liquidation of the Trust, Subordinated Debentures having a principal amount
equal to the Liquidation Amount of the Trust Securities of the holder to whom
such Subordinated Debentures are distributed. Each Subordinated Debenture
distributed pursuant to clause (ii) above will carry with it accumulated
interest in an amount equal to the accumulated and unpaid interest then due on
such Subordinated Debenture.

      "Liquidation Amount" means the stated amount of $10 per Trust Security.

     After the liquidation date fixed for any distribution of Subordinated
Debentures for Preferred Securities (i) such Preferred Securities will no longer
be deemed to be outstanding, and (ii) any certificates representing Preferred
Securities will be deemed to represent the Subordinated Debentures having a
principal amount equal to the Liquidation Amount of such Preferred Securities,
and bearing accrued and unpaid interest in an amount equal to the accrued and
unpaid Distributions on the Preferred Securities until such certificates are
presented to the Administrative Trustees or their agent for transfer or
reissuance.

     There can be no assurance as to the market prices for the Preferred
Securities or the Subordinated Debentures that may be distributed in exchange
for Preferred Securities if a dissolution and liquidation of the Trust were to
occur. The Preferred Securities that an investor may purchase, or the
Subordinated Debentures that an investor may receive on dissolution and
liquidation of the Trust, may, therefore, trade at a discount to the price that
the investor paid to purchase the Preferred Securities offered hereby.



                                       29

<PAGE>

Redemption Procedures

     Preferred Securities redeemed on each Redemption Date will be redeemed at
the Redemption Price with the applicable proceeds from the contemporaneous
redemption of the Subordinated Debentures. Redemptions of the Preferred
Securities will be made and the Redemption Price will be payable on each
Redemption Date only to the extent that the Trust has funds on hand available
for the payment of such Redemption Price. See "-- Subordination of Common
Securities."

     If the Trust gives a notice of redemption in respect of its Preferred
Securities, then, by 12:00 noon, New York time, on the Redemption Date, to the
extent funds are available, the Property Trustee will irrevocably deposit with
the paying agent for the Preferred Securities funds sufficient to pay the
aggregate Redemption Price and will give the paying agent for the Preferred
Securities irrevocable instructions and authority to pay the Redemption Price to
the holders thereof upon surrender of their certificates evidencing such
Preferred Securities. Notwithstanding the foregoing, Distributions payable on or
prior to the Redemption Date for any Preferred Securities called for redemption
will be payable to the holders of such Preferred Securities on the relevant
record dates for the related Distribution Dates. If notice of redemption will
have been given and funds deposited as required, then upon the date of such
deposit, all rights of the holders of such Preferred Securities so called for
redemption will cease, except the right of the holders of such Preferred
Securities to receive the Redemption Price, but without interest on such
Redemption Price, and such Preferred Securities will cease to be outstanding. In
the event that any date fixed for redemption of Preferred Securities is not a
Business Day, then payment of the Redemption Price payable on such date will be
made on the next succeeding day which is a Business Day (and without any
additional Distribution, interest or other payment in respect of any such delay)
with the same force and effect as if made on such date. In the event that
payment of the Redemption Price in respect of Preferred Securities called for
redemption is improperly withheld or refused and not paid either by the Trust,
or by the Company pursuant to the Guarantee, Distributions on such Preferred
Securities will continue to accrue at the then applicable rate, from the
Redemption Date originally established by the Trust for such Preferred
Securities to the date such Redemption Price is actually paid, in which case the
actual payment date will be considered the date fixed for redemption for
purposes of calculating the Redemption Price.
See "Description of the Guarantee."

     Subject to applicable law (including, without limitation, United States
federal securities law), and, further provided that the Company does not and is
not continuing to exercise its right to defer interest payments on the
Subordinated Debentures, the Company or its subsidiaries may at any time and
from time to time purchase outstanding Preferred Securities by tender, in the
open market or by private agreement.

     Payment of the Redemption Price on the Preferred Securities and any
distribution of Subordinated Debentures to holders of Preferred Securities will
be made to the applicable record holders thereof as they appear on the register
for the Preferred Securities on the relevant record date, which date will be the
date 15 days prior to the Redemption Date or liquidation date, as applicable.

      If less than all of the Trust Securities are to be redeemed on a
Redemption Date, then the aggregate Liquidation Amount of such Trust Securities
to be redeemed will be allocated pro rata to the Trust Securities based upon the
relative Liquidation Amounts of the two classes of Trust Securities. The
particular Preferred Securities to be redeemed will be selected by the Property
Trustee from the outstanding Preferred Securities not previously called for
redemption, by such method as the Property Trustee deems fair and appropriate
and which may provide for the selection for redemption of portions (equal to $10
or an integral multiple of $10 in excess thereof) of the Liquidation Amount of
Preferred Securities of a denomination larger than $10. The Property Trustee
will promptly notify the registrar for

                                       30

<PAGE>

the Preferred Securities in writing of the Preferred Securities selected for
redemption and, in the case of any Preferred Securities selected for partial
redemption, the Liquidation Amount thereof to be redeemed. For all purposes of
the Trust Agreement, unless the context otherwise requires, all provisions
relating to the redemption of Preferred Securities will relate to the portion of
the aggregate Liquidation Amount of Preferred Securities which has been or is to
be redeemed.

     Notice of any redemption will be mailed at least 30 days but not more than
60 days before the Redemption Date to each holder of Trust Securities to be
redeemed at its registered address. Unless the Company defaults in payment of
the redemption price on the Subordinated Debentures, on and after the Redemption
Date interest will cease to accrue on such Subordinated Debentures or portions
thereof (and Distributions will cease to accrue on the related Preferred
Securities or portions thereof) called for redemption.

Subordination of Common Securities

     Payment of Distributions on, and the Redemption Price of, the Preferred
Securities and Common Securities, as applicable, will be made pro rata based on
the Liquidation Amount of the Preferred Securities and Common Securities;
provided, however, that if on any Distribution Date or Redemption Date a
Debenture Event of Default has occurred and is continuing, no payment of any
Distribution on, or Redemption Price of, any of the Common Securities, and no
other payment on account of the redemption, liquidation or other acquisition of
such Common Securities, will be made unless payment in full in cash of all
accumulated and unpaid Distributions on all of the outstanding Preferred
Securities for all Distribution periods terminating on or prior thereto, or in
the case of payment of the Redemption Price the full amount of such Redemption
Price on all of the outstanding Preferred Securities then called for redemption,
will have been made or provided for, and all funds available to the Property
Trustee will first be applied to the payment in full in cash of all
Distributions on, or Redemption Price of, the Preferred Securities then due and
payable.

     In the case of any Event of Default resulting from a Debenture Event of
Default, the Company as holder of the Common Securities will be deemed to have
waived any right to act with respect to any such Event of Default under the
Trust Agreement until the effect of all such Events of Default with respect to
the Preferred Securities have been cured, waived or otherwise eliminated. Until
any such Events of Default under the Trust Agreement with respect to the
Preferred Securities has been so cured, waived or otherwise eliminated, the
Property Trustee will act solely on behalf of the holders of the Preferred
Securities and not on behalf of the Company, as holder of the Common Securities,
and only the holders of the Preferred Securities will have the right to direct
the Property Trustee to act on their behalf.

Liquidation Distribution Upon Dissolution

     The Company, as holder of the Common Securities, will have the right at any
time to dissolve the Trust and cause the Subordinated Debentures, after
satisfaction of liabilities to creditors of the Trust, to be distributed to the
holders of the Preferred Securities. Such right is subject, however, to the
Company having received prior approval of the Federal Reserve if then required
under applicable capital guidelines or policies of the Federal Reserve.

     Pursuant to the Trust Agreement, the Trust will automatically dissolve upon
expiration of its term and will dissolve earlier on the first to occur of (i)
certain events of bankruptcy, dissolution or liquidation of the Company, (ii)
the Company, as depositor, giving written direction to the Property Trustee to
dissolve the Trust (which direction is optional and wholly within the discretion
of the Company, as depositor), (iii) redemption of all of the Preferred
Securities as described under "Description of Preferred

                                       31

<PAGE>

Securities -- Redemption or Exchange -- Mandatory Redemption," or (iv) the entry
of an order for the dissolution of the Trust by a court of competent
jurisdiction.

     If an early dissolution occurs as described in clause (i), (ii) or (iv) of
the preceding paragraph, the Trust will be liquidated by the Trustees as
expeditiously as the Trustees determine to be possible by distributing, after
satisfaction of liabilities to creditors of the Trust as provided by applicable
law, to the holders of such Trust Securities a Like Amount of the Subordinated
Debentures, unless such distribution is determined by the Property Trustee not
to be practical, in which event such holders will be entitled to receive out of
the assets of the Trust available for distribution to holders, after
satisfaction of liabilities to creditors of the Trust as provided by applicable
law, an amount equal to, in the case of holders of Preferred Securities, the
aggregate of the Liquidation Amount plus accrued but unpaid Distributions
thereon to the date of payment (such amount being the "Liquidation
Distribution"). If such Liquidation Distribution can be paid only in part
because the Trust has insufficient assets available to pay in full the aggregate
Liquidation Distribution, then the amounts payable directly by the Trust on the
Preferred Securities will be paid on a pro rata basis. The Company, as the
holder of the Common Securities, will be entitled to receive distributions upon
any such liquidation pro rata with the holders of the Preferred Securities,
except that, if a Debenture Event of Default has occurred and is continuing, the
Preferred Securities will have a priority over the Common Securities. See "--
Subordination of Common Securities."

      Under current United States federal income tax law and interpretations and
assuming, as expected, that the Trust is treated as a grantor trust, a
distribution of the Subordinated Debentures should not be a taxable event to
holders of the Preferred Securities. Should there be a change in law, a change
in legal interpretation, a Tax Event or other circumstances, however, the
distribution could be a taxable event to holders of the Preferred Securities.
See "Certain Federal Income Tax Consequences -- Receipt of Subordinated
Debentures or Cash Upon Liquidation of the Trust." If the Company elects neither
to redeem the Subordinated Debentures prior to maturity nor to liquidate the
Trust and distribute the Subordinated Debentures to holders of the Preferred
Securities, the Preferred Securities will remain outstanding until the repayment
of the Subordinated Debentures.

     If the Company elects to dissolve the Trust and thereby causes the
Subordinated Debentures to be distributed to holders of the Preferred Securities
in liquidation of the Trust, the Company will continue to have the right to
shorten or extend the maturity of such Subordinated Debentures, subject to
certain conditions. See "Description of the Subordinated Debentures -- General."

Liquidation Value

     The amount of the Liquidation Distribution payable on the Preferred
Securities in the event of any liquidation of the Trust is $10 per Preferred
Security plus accrued but unpaid Distributions thereon to the date of payment,
which may be in the form of a distribution of such amount in Subordinated
Debentures, subject to certain exceptions. See "-- Liquidation Distribution Upon
Dissolution."

Events of Default; Notice

     Any one of the following events constitutes an event of default under the
Trust Agreement (an "Event of Default") with respect to the Preferred Securities
(whatever the reason for such Event of Default and whether voluntary or
involuntary or effected by operation of law or pursuant to any judgment, decree
or order of any court or any order, rule or regulation of any administrative or
governmental body):


                                       32

<PAGE>

     (i) the occurrence of a Debenture Event of Default (see "Description of the
Subordinated Debentures -- Debenture Events of Default"); or

     (ii) default by the Trust in the payment of any Distribution when it
becomes due and payable, and continuation of such default for a period of 30
days; or

     (iii) default by the Trust in the payment of any Redemption Price of any
Trust Security when it becomes due and payable; or

     (iv) default in the performance, or breach, in any material respect, of any
covenant or warranty of the Trustees in the Trust Agreement (other than a
covenant or warranty a default in the performance of which or the breach of
which is dealt with in clauses (ii) or (iii) above), and continuation of such
default or breach for a period of 60 days after there has been given, by
registered or certified mail, to the Trustee(s) by the holders of at least 25%
in aggregate Liquidation Amount of the outstanding Preferred Securities, a
written notice specifying such default or breach and requiring it to be remedied
and stating that such notice is a "Notice of Default" under the Trust Agreement;
or

     (v) the occurrence of certain events of bankruptcy or insolvency with
respect to the Property Trustee and the failure by the Company to appoint a
successor Property Trustee within 60 days thereof.

     Within five Business Days after the occurrence of any Event of Default
actually known to the Property Trustee, the Property Trustee will transmit
notice of such Event of Default to the holders of the Preferred Securities, the
Administrative Trustees and the Company, as depositor, unless such Event of
Default has been cured or waived. The Company, as depositor, and the
Administrative Trustees are required to file annually with the Property Trustee
a certificate as to whether or not they are in compliance with all the
conditions and covenants applicable to them under the Trust Agreement.

     If a Debenture Event of Default has occurred and is continuing, the
Preferred Securities will have a preference over the Common Securities upon
dissolution of the Trust. See "-- Liquidation Distribution Upon Dissolution."
The existence of an Event of Default does not entitle the holders of Preferred
Securities to accelerate the maturity thereof.

Removal of the Trustees

     Unless a Debenture Event of Default has occurred and is continuing, any
Trustee may be removed at any time by the holder of the Common Securities. If a
Debenture Event of Default has occurred and is continuing, the Property Trustee
and the Delaware Trustee may be removed at such time by the holders of a
majority in Liquidation Amount of the outstanding Preferred Securities. In no
event, however, will the holders of the Preferred Securities have the right to
vote to appoint, remove or replace the Administrative Trustees, which voting
rights are vested exclusively in the Company as the holder of the Common
Securities. No resignation or removal of a Trustee and no appointment of a
successor trustee will be effective until the acceptance of appointment by the
successor trustee in accordance with the provisions of the Trust Agreement.

Co-trustees and Separate Property Trustee

     Unless an Event of Default has occurred and is continuing, at any time or
times, for the purpose of meeting the legal requirements of the Trust Indenture
Act or of any jurisdiction in which any part of the Trust Property (as defined
in the Trust Agreement) may at the time be located, the Company, as the holder
of the Common Securities, will have power to appoint one or more Persons (as
defined in the

                                       33

<PAGE>

Trust Agreement) either to act as a co-trustee, jointly with the Property
Trustee, of all or any part of such Trust Property, or to act as separate
trustee of any such Trust Property, in either case with such powers as may be
provided in the instrument of appointment, and to vest in such Person or Persons
in such capacity any property, title, right or power deemed necessary or
desirable, subject to the provisions of the Trust Agreement. In case a Debenture
Event of Default has occurred and is continuing, the Property Trustee alone will
have power to make such appointment.

Merger or Consolidation of Trustees

      Any Person into which the Property Trustee, the Delaware Trustee or any
Administrative Trustee that is not a natural person may be merged or converted
or with which it may be consolidated, or any Person resulting from any merger,
conversion or consolidation to which such Trustee is a party, or any Person
succeeding to all or substantially all the corporate trust business of such
Trustee, will be the successor of such Trustee under the Trust Agreement,
provided such Person is otherwise qualified and eligible.

Mergers, Consolidations, Amalgamations or Replacements of the Trust

     The Trust may not merge with or into, consolidate, amalgamate, or be
replaced by, or convey, transfer or lease its properties and assets
substantially as an entirety to any Person, except as described below. The Trust
may, at the request of the Company, with the consent of the Administrative
Trustees and without the consent of the holders of the Preferred Securities, the
Property Trustee or the Delaware Trustee, merge with or into, consolidate,
amalgamate, or be replaced by or convey, transfer or lease its properties and
assets substantially as an entirety to a trust organized as such under the laws
of any State; provided, that (i) such successor entity either (a) expressly
assumes all of the obligations of the Trust with respect to the Preferred
Securities, or (b) substitutes for the Preferred Securities other securities
having substantially the same terms as the Preferred Securities (the "Successor
Securities") so long as the Successor Securities rank the same as the Preferred
Securities rank in priority with respect to distributions and payments upon
liquidation, redemption and otherwise, (ii) the Company expressly appoints a
trustee of such successor entity possessing the same powers and duties as the
Property Trustee in its capacity as the holder of the Subordinated Debentures,
(iii) the Successor Securities are listed, or any Successor Securities will be
listed upon notification of issuance, on any national securities exchange or
other organization on which the Preferred Securities are then listed (including,
if applicable, The Nasdaq Stock Market's National Market), if any, (iv) such
merger, consolidation, amalgamation, replacement, conveyance, transfer or lease
does not adversely affect the rights, preferences and privileges of the holders
of the Preferred Securities (including any Successor Securities) in any material
respect, (v) prior to such merger, consolidation, amalgamation, replacement,
conveyance, transfer or lease, the Company has received an opinion from
independent counsel to the effect that (a) such merger, consolidation,
amalgamation, replacement, conveyance, transfer or lease does not adversely
affect the rights, preferences and privileges of the holders of the Preferred
Securities (including any Successor Securities) in any material respect, and (b)
following such merger, consolidation, amalgamation, replacement, conveyance,
transfer or lease, neither the Trust nor such successor entity will be required
to register as an "investment company" under the Investment Company Act, and
(vi) the Company owns all of the common securities of such successor entity and
guarantees the obligations of such successor entity under the Successor
Securities at least to the extent provided by the Guarantee, the Indenture, the
Subordinated Debentures, the Trust Agreement and the Expense Agreement.
Notwithstanding the foregoing, the Trust will not, except with the consent of
holders of 100% in Liquidation Amount of the Preferred Securities, consolidate,
amalgamate, merge with or into, or be replaced by or convey, transfer or lease
its properties and assets substantially as an entirety to any other Person or
permit any other Person to consolidate, amalgamate, merge with or into, or
replace it if such consolidation, amalgamation, merger, replacement,

                                       34

<PAGE>

conveyance, transfer or lease would cause the Trust or the successor entity to
be classified as other than a grantor trust for United States federal income tax
purposes.

Voting Rights; Amendment of Trust Agreement

     Except as provided below and under "Description of the Guarantee --
Amendments and Assignment" and as otherwise required by the Trust Act and the
Trust Agreement, the holders of the Preferred Securities will have no voting
rights.

     The Trust Agreement may be amended from time to time by the Company, the
Property Trustee and the Administrative Trustees, without the consent of the
holders of the Preferred Securities (i) with respect to acceptance of
appointment by a successor trustee, (ii) to cure any ambiguity, correct or
supplement any provisions in the Trust Agreement that may be inconsistent with
any other provision, or to make any other provisions with respect to matters or
questions arising under the Trust Agreement (provided such amendment is not
inconsistent with the other provisions of the Trust Agreement), or (iii) to
modify, eliminate or add to any provisions of the Trust Agreement to such extent
as is necessary to ensure that the Trust will be classified for United States
federal income tax purposes as a grantor trust at all times that any Trust
Securities are outstanding or to ensure that the Trust will not be required to
register as an "investment company" under the Investment Company Act; provided,
however, that in the case of clause (ii), such action may not adversely affect
in any material respect the interests of any holder of Trust Securities, and any
amendments of such Trust Agreement will become effective when notice thereof is
given to the holders of Trust Securities. The Trust Agreement may be amended by
the Trustees and the Company with (i) the consent of holders representing not
less than a majority in the aggregate Liquidation Amount of the outstanding
Trust Securities, and (ii) receipt by the Trustees of an opinion of counsel to
the effect that such amendment or the exercise of any power granted to the
Trustees in accordance with such amendment will not affect the Trust's status as
a grantor trust for United States federal income tax purposes or the Trust's
exemption from status as an "investment company" under the Investment Company
Act. Notwithstanding anything in this paragraph to the contrary, without the
consent of each holder of Trust Securities, the Trust Agreement may not be
amended to (a) change the amount or timing of any Distribution on the Trust
Securities or otherwise adversely affect the amount of any Distribution required
to be made in respect of the Trust Securities as of a specified date, or (b)
restrict the right of a holder of Trust Securities to institute suit for the
enforcement of any such payment on or after such date.

      The Trustees will not, so long as any Subordinated Debentures are held by
the Property Trustee, (i) direct the time, method and place of conducting any
proceeding for any remedy available to the Debenture Trustee, or executing any
trust or power conferred on the Property Trustee with respect to the
Subordinated Debentures, (ii) waive any past default that is waivable under the
Indenture, (iii) exercise any right to rescind or annul a declaration that the
principal of all the Subordinated Debentures will be due and payable, or (iv)
consent to any amendment, modification or termination of the Indenture or the
Subordinated Debentures, where such consent is required, without, in each case,
obtaining the prior approval of the holders of a majority in aggregate
Liquidation Amount of all outstanding Preferred Securities; provided, however,
that where a consent under the Indenture requires the consent of each holder of
Subordinated Debentures affected thereby, no such consent will be given by the
Property Trustee without the prior consent of each holder of the Preferred
Securities. The Trustees may not revoke any action previously authorized or
approved by a vote of the holders of the Preferred Securities except by
subsequent vote of the holders of the Preferred Securities. The Property Trustee
will notify each holder of Preferred Securities of any notice of default with
respect to the Subordinated Debentures. In addition to obtaining the foregoing
approvals of the holders of the Preferred Securities, prior to taking any of the
foregoing actions, the Trustees must obtain an opinion of counsel experienced in
such matters

                                       35

<PAGE>

to the effect that the Trust will not be classified as an association taxable as
a corporation for United States federal income tax purposes on account of such
action.

     Any required approval of holders of Preferred Securities may be given at a
meeting of holders of Preferred Securities convened for such purpose or pursuant
to written consent. The Property Trustee will cause a notice of any meeting at
which holders of Preferred Securities are entitled to vote, or of any matter
upon which action by written consent of such holders is to be taken, to be given
to each holder of record of Preferred Securities in the manner set forth in the
Trust Agreement.

     No vote or consent of the holders of Preferred Securities will be required
for the Trust to redeem and cancel its Preferred Securities in accordance with
the Trust Agreement.

     Notwithstanding the fact that holders of Preferred Securities are entitled
to vote or consent under any of the circumstances described above, any of the
Preferred Securities that are owned by the Company, the Trustees or any
affiliate of the Company or any Trustee, will, for purposes of such vote or
consent, be treated as if they were not outstanding.

Book Entry, Delivery and Form

     The Preferred Securities will be issued in the form of one or more fully
registered global securities which will be deposited with, or on behalf of, DTC
and registered in the name of DTC's nominee. Unless and until it is exchangeable
in whole or in part for the Preferred Securities in definitive form, a global
security may not be transferred except as a whole by DTC to a nominee of DTC or
by a nominee of DTC to DTC or another nominee of DTC or by DTC or any such
nominee to a successor of such Depository or a nominee of such successor.

     Ownership of beneficial interests in a global security will be limited to
persons that have accounts with DTC or its nominee ("Participants") or persons
that may hold interests through Participants. The Company expects that, upon the
issuance of a global security, DTC will credit, on its book-entry registration
and transfer system, the Participants' accounts with their respective principal
amounts of the Preferred Securities represented by such global security.
Ownership of beneficial interests in such global security will be shown on, and
the transfer of such ownership interests will be effected only through, records
maintained by DTC (with respect to interests of Participants) and on the records
of Participants (with respect to interests of Persons held through
Participants). Beneficial owners will not receive written confirmation from DTC
or their purchase, but are expected to receive written confirmations from the
Participants through which the beneficial owner entered into the transaction.
Transfers of ownership interests will be accomplished by entries on the books of
Participants acting on behalf of the beneficial owners.

     So long as DTC, or its nominee, is the registered owner of a global
security, DTC or such nominee, as the case may be will be considered the sole
owner or holder of the Preferred Securities represented by such global security
for all purposes under the Subordinated Indenture. Except as provided below,
owners of beneficial interests in a global security will not be entitled to
receive physical delivery of the Preferred Securities in definitive form and
will not be considered the owners or holders thereof under the Subordinated
Indenture. Accordingly, each person owning a beneficial interest in such a
global security must rely on the procedures of DTC and, if such person is not a
Participant, on the procedures of the Participant through which such person owns
its interest, to exercise any rights of a holder of Preferred Securities under
the Subordinated Indenture. The Company understands that, under DTC's existing
practices, in the event that the Company requests any action of holders, or an
owner of a beneficial interest in such a global security desires to take any
action which a holder is entitled to take under the

                                       36

<PAGE>

Subordinated Indenture, DTC would authorize the Participants holding the
relevant beneficial interests to take such action, and such Participants would
authorize beneficial owners owning through such Participants to take such action
or would otherwise act upon the instructions of beneficial owners owning through
them. Redemption notices will also be sent to DTC. If less than all of the
Preferred Securities are being redeemed, the Company understands that it is
DTC's existing practice to determine by lot the amount of the interest of each
Participant to be redeemed.

     Distributions on the Preferred Securities registered in the name of DTC or
its nominee will be made to DTC or its nominee, as the case may be, as the
registered owner of the global security representing such Preferred Securities.
None of the Company, the Trustees, any Paying Agent or any other agent of the
Company or the Trustees will have any responsibility or liability for any aspect
of the records relating to or payments made on account of beneficial ownership
interests in the global security for such Preferred Securities or for
maintaining, supervising or reviewing any records relating to such beneficial
ownership interests. Disbursements of Distributions to Participants shall be the
responsibility of DTC. DTC's practice is to credit Participants' accounts on a
payable date in accordance with their respective holdings shown on DTC's records
unless DTC has reason to believe that it will not receive payment on the payable
date. Payments by Participants to beneficial owners will be governed by standing
instructions and customary practices, as is the case with securities held for
the accounts of customers in bearer form or registered in "street name," and
will be the responsibility of such Participant and not of DTC, the Company, the
Trustees, the Paying Agent or any other agent of the Company, subject to any
statutory or regulatory requirements as may be in effect from time to time.

     DTC may discontinue providing its services as securities depository with
respect to the Preferred Securities at any time by giving reasonable notice to
the Company or the Trustees. If DTC notifies the Company that it is unwilling to
continue as such, or if it is unable to continue or cease to be a clearing
agency registered under the Exchange Act and a successor depository is not
appointed by the Company within ninety days after receiving such notice or
becoming aware that DTC is no longer so registered, the Company will issue the
Preferred Securities in definitive form upon registration or transfer of, or in
exchange for, such global security. In addition, the Company may at any time and
in its sole discretion determine not to have the Preferred Securities
represented by one or more global securities and, in such event, will issue
Preferred Securities in definitive form in exchange for all of the global
securities representing such Preferred Securities.

     DTC has advised the Company and the Trust as follows: DTC is a limited
purpose trust company organized under the laws of the State of New York, a
member of the Federal Reserve System, a "clearing corporation" within the
meaning of the Uniform Commercial Code and a "clearing agency" registered
pursuant to the provisions of Section 17A of the Exchange Act. DTC was created
to hold securities for its Participants and to facilitate the clearance and
settlement of securities transactions between Participants through electronic
book entry changes to accounts of its Participants, thereby eliminating the need
for physical movement of certificates. Participants include securities brokers
and dealers (such as the Underwriter), banks, trust companies and clearing
corporations and may include certain other organizations. Certain of such
Participants (or their representatives), together with other entities, own DTC.
Indirect access to the DTC system is available to others such as banks, brokers,
dealers and trust companies that clear through, or maintain a custodial
relationship with a Participant, either directly or indirectly.



                                       37

<PAGE>

Same-Day Settlement and Payment

     Settlement for the Preferred Securities will be made by the Underwriter in
immediately available funds.

     Secondary trading in Preferred Securities of corporate issuers is generally
settled in clearinghouse or next-day funds. In contrast, the Preferred
Securities will trade in DTC's Same-Day Funds Settlement System and secondary
market trading activity in the Preferred Securities will therefore be required
by DTC to settle in immediately available funds. No assurance can be given as to
the effect, if any, of settlement in immediately available funds on trading
activity in the Preferred Securities.

Payment and Paying Agency

     Payments in respect of the Preferred Securities will be made by check
mailed to the address of the holder entitled thereto as such address will appear
on the register of holders of the Preferred Securities. The paying agent for the
Preferred Securities will initially be the Property Trustee and any co-paying
agent chosen by the Property Trustee and acceptable to the Administrative
Trustees and the Company. The paying agent for the Preferred Securities may
resign as paying agent upon 30 days' written notice to the Property Trustee and
the Company. In the event that the Property Trustee no longer is the paying
agent for the Preferred Securities, the Administrative Trustees will appoint a
successor (which must be a bank or trust company acceptable to the
Administrative Trustees and the Company) to act as paying agent.

Registrar and Transfer Agent

     The Property Trustee will act as the registrar and the transfer agent for
the Preferred Securities. Registration of transfers of Preferred Securities will
be effected without charge by or on behalf of the Trust, but upon payment of any
tax or other governmental charges that may be imposed in connection with any
transfer or exchange. The Trust will not be required to register or cause to be
registered the transfer of Preferred Securities after such Preferred Securities
have been called for redemption.

Information Concerning the Property Trustee

     The Property Trustee, other than upon the occurrence and during the
continuance of an Event of Default, undertakes to perform only such duties as
are specifically set forth in the Trust Agreement and, upon the occurrence and
during the continuance of an Event of Default, must exercise the same degree of
care and skill as a prudent person would exercise or use in the conduct of his
or her own affairs. Subject to this provision, the Property Trustee is under no
obligation to exercise any of the powers vested in it by the Trust Agreement at
the request of any holder of Preferred Securities unless it is offered
reasonable indemnity against the costs, expenses and liabilities that might be
incurred thereby. If no Event of Default has occurred and is continuing and the
Property Trustee is required to decide between alternative causes of action,
construe ambiguous provisions in the Trust Agreement or is unsure of the
application of any provision of the Trust Agreement, and the matter is not one
on which holders of Preferred Securities are entitled under the Trust Agreement
to vote, then the Property Trustee will take such action as is directed by the
Company and if not so directed, will take such action as it deems advisable and
in the best interests of the holders of the Trust Securities and will have no
liability except for its own bad faith, negligence or willful misconduct.



                                       38

<PAGE>

Miscellaneous

     The Administrative Trustees are authorized and directed to conduct the
affairs of and to operate the Trust in such a way that the Trust will not be
deemed to be an "investment company" required to be registered under the
Investment Company Act or classified as an association taxable as a corporation
for United States federal income tax purposes and so that the Subordinated
Debentures will be treated as indebtedness of the Company for United States
federal income tax purposes. The Company and the Administrative Trustees are
authorized, in this connection, to take any action, not inconsistent with
applicable law, the certificate of trust of the Trust or the Trust Agreement,
that the Company and the Administrative Trustees determine in their discretion
to be necessary or desirable for such purposes.

     Holders of the Preferred Securities have no preemptive or similar rights.

     The Trust Agreement and the Preferred Securities will be governed by, and
construed in accordance with, the internal laws of the State of Delaware.

                   DESCRIPTION OF THE SUBORDINATED DEBENTURES

     Concurrently with the issuance of the Preferred Securities, the Trust will
invest the proceeds thereof, together with the consideration paid by the Company
for the Common Securities, in the Subordinated Debentures issued by the Company.
The Subordinated Debentures will be issued as unsecured debt under the
Indenture, to be dated as of ______, 1997 (the "Indenture"), between the Company
and Wilmington Trust Company, as trustee (the "Debenture Trustee"). The
Indenture will be qualified as an indenture under the Trust Indenture Act. The
following summary of the material terms and provisions of the Subordinated
Debentures and the Indenture does not purport to be complete and is subject to,
and is qualified in its entirety by reference to, the Indenture and to the Trust
Indenture Act. Wherever particular defined terms of the Indenture are referred
to, but not defined herein, such defined terms are incorporated herein by
reference. The form of the Indenture has been filed as an exhibit to the
Registration Statement of which this Prospectus forms a part.

General

     The Subordinated Debentures will be limited in aggregate principal amount
to approximately $10,309,000 (or $11,856,000 if the option described under the
heading "Underwriting" is exercised by the Underwriter), such amount being the
sum of the aggregate stated Liquidation Amount of the Trust Securities. The
Subordinated Debentures will bear interest at the annual rate of ____% of the
principal amount thereof, payable quarterly in arrears on March 31, June 30,
September 30, and December 31 of each year (each, an "Interest Payment Date")
beginning __________, 1997, to the Person (as defined in the Indenture) in whose
name each Subordinated Debenture is registered, subject to certain exceptions,
at the close of business on the fifteenth day of the last month of the calendar
quarter. It is anticipated that, until the liquidation of the Trust, the
Subordinated Debentures will be held in the name of the Property Trustee in
trust for the benefit of the holders of the Preferred Securities. The amount of
interest payable for any period will be computed on the basis of a 360-day year
of twelve 30-day months. In the event that any date on which interest is payable
on the Subordinated Debentures is not a Business Day, then payment of the
interest payable on such date will be made on the next succeeding day that is a
Business Day (and without any interest or other payment in respect of any such
delay), with the same force and effect as if made on the date such payment was
originally payable. Accrued interest that is not paid on the applicable Interest
Payment Date will bear additional interest on the amount thereof (to the extent
permitted by law) at the rate per annum of ____% thereof, compounded quarterly.
The term "interest,"

                                       39

<PAGE>

as used herein, includes quarterly interest payments, interest on quarterly
interest payments not paid on the applicable Interest Payment Date and
Additional Interest, as applicable.

     The Subordinated Debentures will mature on _________, 2027 (such date, as
it may be shortened or extended as hereinafter described, the "Stated
Maturity"). Such date may be shortened at any time by the Company to any date
not earlier than _________, 2002, subject to the Company having received prior
approval of the Federal Reserve if then required under applicable capital
guidelines or policies of the Federal Reserve. Such date may also be extended at
any time at the election of the Company but in no event to a date later than
_________, 2036, provided that at the time such election is made and at the time
of extension (i) the Company is not in bankruptcy, otherwise insolvent or in
liquidation, (ii) the Company is not in default in the payment of any interest
or principal on the Subordinated Debentures, and (iii) the Trust is not in
arrears on payments of Distributions on the Preferred Securities and no deferred
Distributions are accumulated. In the event that the Company elects to shorten
or extend the Stated Maturity of the Subordinated Debentures, it will give
notice thereof to the Debenture Trustee, the Trust and to the holders of the
Subordinated Debentures no more than 180 days and no less than 90 days prior to
the effectiveness thereof. The Company will not have the right to purchase the
Subordinated Debentures, in whole or in part, from the Trust until after
_________, 2002, except if a Tax Event, a Capital Treatment Event or an
Investment Company Event has occurred and is continuing.

      The Subordinated Debentures will be unsecured and will rank junior and be
subordinate in right of payment to all Senior Debt, Subordinated Debt and
Additional Senior Obligations of the Company. Because the Company is a holding
company, the right of the Company to participate in any distribution of assets
of the Bank, upon the Bank's liquidation or reorganization or otherwise (and
thus the ability of holders of the Subordinated Debentures to benefit indirectly
from such distribution), is subject to the prior claims of creditors of the
Bank, except to the extent that the Company may itself be recognized as a
creditor of the Bank. The Subordinated Debentures will, therefore, be
effectively subordinated to all existing and future liabilities of the Bank, and
holders of Subordinated Debentures should look only to the assets of the Company
for payments on the Subordinated Debentures. The Indenture does not limit the
incurrence or issuance of other secured or unsecured debt of the Company or any
of its subsidiaries, including Senior Debt, Subordinated Debt and Additional
Senior Obligations, whether under the Indenture or any existing indenture or
other indenture that the Company may enter into in the future or otherwise.
See "-- Subordination."

      The Indenture does not contain provisions that afford holders of the
Subordinated Debentures protection in the event of a highly leveraged
transaction or other similar transaction involving the Company that may
adversely affect such holders.

Option to Extend Interest Payment Period

     The Company has the right under the Indenture at any time during the term
of the Subordinated Debentures, so long as no Debenture Event of Default has
occurred and is continuing, to defer the payment of interest at any time, or
from time to time (each, an "Extension Period"). The right to defer the payment
of interest on the Subordinated Debentures is limited, however, to a period, in
each instance, not exceeding 20 consecutive quarters and no Extension Period may
extend beyond the Stated Maturity of the Subordinated Debentures. At the end of
each Extension Period, the Company must pay all interest then accrued and unpaid
(together with interest thereon at the annual rate of ____%, compounded
quarterly, to the extent permitted by applicable law). During an Extension
Period, interest will continue to accrue and holders of Subordinated Debentures
(or the holders of Preferred Securities if such securities are then outstanding)
will be required to accrue and recognize income for United States federal income

                                       40

<PAGE>

tax purposes. See "Certain Federal Income Tax Consequences -- Potential
Extension of Interest Payment Period and Original Issue Discount."

     During any such Extension Period, the Company may not (i) declare or pay
any dividends or distributions on, or redeem, purchase, acquire or make a
liquidation payment with respect to, any of the Company's capital stock, (ii)
make any payment of principal, interest or premium, if any, on or repay,
repurchase or redeem any debt securities of the Company that rank pari passu
with or junior in interest to the Subordinated Debentures or make any guarantee
payments with respect to any guarantee by the Company of the debt securities of
any subsidiary of the Company if such guarantee ranks pari passu or junior in
interest to the Subordinated Debentures (other than payments under the
Guarantee), or (iii) redeem, purchase or acquire less than all of the
Subordinated Debentures or any of the Preferred Securities. Prior to the
termination of any such Extension Period, the Company may further defer the
payment of interest; provided, that no Extension Period may exceed 20
consecutive quarters or extend beyond the Stated Maturity of the Subordinated
Debentures. Upon the termination of any such Extension Period and the payment of
all amounts then due on any Interest Payment Date, the Company may elect to
begin a new Extension Period subject to the above requirements. No interest will
be due and payable during an Extension Period, except at the end thereof. The
Company has no present intention of exercising its rights to defer payments of
interest on the Subordinated Debentures. The Company must give the Property
Trustee, the Administrative Trustees and the Debenture Trustee notice of its
election of such Extension Period at least two Business Days prior to the
earlier of (i) the next succeeding date on which Distributions on the Trust
Securities would have been payable except for the election to begin such
Extension Period, or (ii) the date the Trust is required to give notice of the
record date, or the date such Distributions are payable, to The Nasdaq Stock
Market's National Market (or other applicable self-regulatory organization) or
to holders of the Preferred Securities, but in any event at least one Business
Day before such record date. Subject to the foregoing, there is no limitation on
the number of times that the Company may elect to begin an Extension Period.

Additional Sums

     If the Trust or the Property Trustee is required to pay any additional
taxes, duties or other governmental charges as a result of the occurrence of a
Tax Event, the Company will pay as additional amounts (referred to herein as
"Additional Interest") on the Subordinated Debentures such additional amounts as
may be required so that the net amounts received and retained by the Trust after
paying any such additional taxes, duties or other governmental charges will not
be less than the amounts the Trust would have received had such additional
taxes, duties or other governmental charges not been imposed.

Redemption or Exchange

     The Company will have the right to redeem the Subordinated Debentures prior
to maturity (i) on or after _________, 2002, in whole at any time or in part
from time to time, or (ii) at any time in whole (but not in part), within 180
days following the occurrence of a Tax Event, a Capital Treatment Event or an
Investment Company Event, in each case at a redemption price equal to the
accrued and unpaid interest on the Subordinated Debentures so redeemed to the
date fixed for redemption, plus 100% of the principal amount thereof. Any such
redemption prior to the Stated Maturity will be subject to prior approval of the
Federal Reserve if then required under applicable capital guidelines or policies
of the Federal Reserve.

     "Tax Event" means the receipt by the Trust of an opinion of counsel
experienced in such matters to the effect that, as a result of any amendment to,
or change (including any announced prospective change) in, the laws (or any
regulations thereunder) of the United States or any political subdivision or
taxing

                                       41

<PAGE>

authority thereof or therein, or as a result of any official administrative
pronouncement or judicial decision interpreting or applying such laws or
regulations, which amendment or change is effective or which pronouncement or
decision is announced on or after the date of issuance of the Preferred
Securities under the Trust Agreement, there is more than an insubstantial risk
that (i) interest payable by the Company on the Subordinated Debentures is not,
or within 90 days of the date of such opinion will not be, deductible by the
Company, in whole or in part, for United States federal income tax purposes,
(ii) the Trust is, or will be within 90 days after the date of such opinion of
counsel, subject to United States federal income tax with respect to income
received or accrued on the Subordinated Debentures, or (iii) the Trust is, or
will be within 90 days after the date of such opinion of counsel, subject to
more than a de minimis amount of other taxes, duties, assessments or other
governmental charges. The Company must request and receive an opinion with
regard to such matters within a reasonable period of time after it becomes aware
of the possible occurrence of any of the events described in clauses (i) through
(iii) above.

     "Capital Treatment Event" means the receipt by the Trust of an opinion of
counsel experienced in such matters to the effect that, as a result of any
amendment to or any change (including any announced prospective change) in the
laws (or any regulations thereunder) of the United States or any political
subdivision thereof or therein, or as a result of any official administrative
pronouncement or judicial decision interpreting or applying such laws or
regulations, which amendment or change is effective or which proposed change,
pronouncement or decision is announced on or after the date of issuance of the
Preferred Securities under the Trust Agreement, there is more than an
insubstantial risk of impairment of the Company's ability to treat the aggregate
Liquidation Amount of the Preferred Securities (or any substantial portion
thereof) as "Tier 1 Capital" (or the then equivalent thereof) for purposes of
the capital adequacy guidelines of the Federal Reserve, as then applicable to
the Company; provided, however, that the inability of the Company to treat all
or any portion of the Liquidation Amount of the Preferred Securities as Tier 1
Capital shall not constitute the basis for a Capital Treatment Event if such
inability results from the Company having cumulative preferred capital in excess
of the amount which may qualify for treatment as Tier 1 Capital under applicable
capital adequacy guidelines of the Federal Reserve.

     "Investment Company Event" means the receipt by the Trust of an opinion of
counsel experienced in such matters to the effect that, as a result of the
occurrence of a change in law or regulation or a change in interpretation or
application of law or regulation by any legislative body, court, governmental
agency or regulatory authority, the Trust is or will be considered an
"investment company" that is required to be registered under the Investment
Company Act, which change becomes effective on or after the date of original
issuance of the Preferred Securities.

     Notice of any redemption will be mailed at least 30 days but not more than
60 days before the redemption date to each holder of Subordinated Debentures to
be redeemed at its registered address. Unless the Company defaults in payment of
the redemption price for the Subordinated Debentures, on and after the
redemption date interest ceases to accrue on such Subordinated Debentures or
portions thereof called for redemption.

     The Subordinated Debentures will not be subject to any sinking fund.

Distribution Upon Liquidation

     As described under "Description of the Preferred Securities -- Liquidation
Distribution Upon Dissolution," under certain circumstances involving the
dissolution of the Trust, the Subordinated Debentures may be distributed to the
holders of the Preferred Securities in liquidation of the Trust after
satisfaction of liabilities to creditors of the Trust as provided by applicable
law. Any such distribution will be subject to receipt of prior approval by the
Federal Reserve if then required under applicable policies

                                       42

<PAGE>

or guidelines of the Federal Reserve. If the Subordinated Debentures are
distributed to the holders of Preferred Securities upon the dissolution of the
Trust, the Company will use its best efforts to list the Subordinated Debentures
on The Nasdaq Stock Market's National Market or such stock exchanges, if any, on
which the Preferred Securities are then listed. There can be no assurance as to
the market price of any Subordinated Debentures that may be distributed to the
holders of Preferred Securities.

Restrictions on Certain Payments

     If at any time (i) there has occurred a Debenture Event of Default, (ii)
the Company is in default with respect to its obligations under the Guarantee or
(iii) the Company has given notice of its election of an Extension Period as
provided in the Indenture with respect to the Subordinated Debentures and has
not rescinded such notice, or such Extension Period, or any extension thereof,
is continuing, the Company will not (1) declare or pay any dividends or
distributions on, or redeem, purchase, acquire, or make a liquidation payment
with respect to, any of the Company's capital stock, (2) make any payment of
principal, interest or premium, if any, on or repay or repurchase or redeem any
debt securities of the Company that rank pari passu with or junior in interest
to the Subordinated Debentures or make any guarantee payments with respect to
any guarantee by the Company of the debt securities of any subsidiary of the
Company if such guarantee ranks pari passu or junior in interest to the
Subordinated Debentures (other than payments under the Guarantee), or (3)
redeem, purchase or acquire less than all of the Subordinated Debentures or any
of the Preferred Securities.

Subordination

     The Indenture provides that the Subordinated Debentures issued thereunder
are subordinated and junior in right of payment to all Senior Debt, Subordinated
Debt and Additional Senior Obligations of the Company. Upon any payment or
distribution of assets to creditors upon any liquidation, dissolution, winding
up, reorganization, assignment for the benefit of creditors, marshaling of
assets or any bankruptcy, insolvency, debt restructuring or similar proceedings
in connection with any insolvency or bankruptcy proceedings of the Company, the
holders of Senior Debt, Subordinated Debt and Additional Senior Obligations of
the Company will first be entitled to receive payment in full of principal of
(and premium, if any) and interest, if any, on such Senior Debt, Subordinated
Debt and Additional Senior Obligations of the Company before the holders of
Subordinated Debentures will be entitled to receive or retain any payment in
respect of the principal of or interest on the Subordinated Debentures.

     In the event of the acceleration of the maturity of any Subordinated
Debentures, the holders of all Senior Debt, Subordinated Debt and Additional
Senior Obligations of the Company outstanding at the time of such acceleration
will first be entitled to receive payment in full of all amounts due thereon
(including any amounts due upon acceleration) before the holders of the
Subordinated Debentures will be entitled to receive or retain any payment in
respect of the principal of or interest on the Subordinated Debentures.

     No payments on account of principal or interest in respect of the
Subordinated Debentures may be made if there has occurred and is continuing a
default in any payment with respect to Senior Debt, Subordinated Debt or
Additional Senior Obligations of the Company or an event of default with respect
to any Senior Debt, Subordinated Debt or Additional Senior Obligations of the
Company resulting in the acceleration of the maturity thereof, or if any
judicial proceeding is pending with respect to any such default.

     "Debt" means, with respect to any Person, whether recourse is to all or a
portion of the assets of such Person and whether or not contingent, (i) every
obligation of such Person for money borrowed, (ii) every

                                       43

<PAGE>

obligation of such Person evidenced by bonds, debentures, notes or other similar
instruments, including obligations incurred in connection with the acquisition
of property, assets or businesses, (iii) every reimbursement obligation of such
Person with respect to letters of credit, bankers' acceptances or similar
facilities issued for the account of such Person, (iv) every obligation of such
Person issued or assumed as the deferred purchase price of property or services
(but excluding trade accounts payable or accrued liabilities arising in the
ordinary course of business), (v) every capital lease obligation of such Person,
and (vi) every obligation of the type referred to in clauses (i) through (v) of
another Person and all dividends of another Person the payment of which, in
either case, such Person has guaranteed or is responsible or liable, directly or
indirectly, as obligor or otherwise.

     "Senior Debt" means, with respect to the Company, the principal of (and
premium, if any) and interest, if any (including interest accruing on or after
the filing of any petition in bankruptcy or for reorganization relating to the
Company whether or not such claim for post-petition interest is allowed in such
proceeding), on Debt, whether incurred on or prior to the date of the Indenture
or thereafter incurred, unless, in the instrument creating or evidencing the
same or pursuant to which the same is outstanding, it is provided that such
obligations are not superior in right of payment to the Subordinated Debentures
or to other Debt which is pari passu with, or subordinated to, the Subordinated
Debentures; provided, however, that Senior Debt will not be deemed to include
(i) any Debt of the Company which when incurred and without respect to any
election under section 1111(b) of the United States Bankruptcy Code of 1978, as
amended, was without recourse to the Company, (ii) any Debt of the Company to
any of its subsidiaries, (iii) any Debt to any employee of the Company, (iv) any
Debt which by its terms is subordinated to trade accounts payable or accrued
liabilities arising in the ordinary course of business to the extent that
payments made to the holders of such Debt by the holders of the Subordinated
Debentures as a result of the subordination provisions of the Indenture would be
greater than they otherwise would have been as a result of any obligation of
such holders to pay amounts over to the obligees on such trade accounts payable
or accrued liabilities arising in the ordinary course of business as a result of
subordination provisions to which such Debt is subject, and (v) Debt which
constitutes Subordinated Debt.

     "Subordinated Debt" means, with respect to the Company, the principal of
(and premium, if any) and interest, if any (including interest accruing on or
after the filing of any petition in bankruptcy or for reorganization relating to
the Company whether or not such claim for post-petition interest is allowed in
such proceeding), on Debt, whether incurred on or prior to the date of the
Indenture or thereafter incurred, which is by its terms expressly provided to be
junior and subordinate to other Debt of the Company (other than the Subordinated
Debentures).

     "Additional Senior Obligations" means, with respect to the Company, all
indebtedness, whether incurred on or prior to the date of the Indenture or
thereafter incurred, for claims in respect of derivative products such as
interest and foreign exchange rate contracts, commodity contracts and similar
arrangements; provided, however, that Additional Senior Obligations do not
include claims in respect of Senior Debt or Subordinated Debt or obligations
which, by their terms, are expressly stated to be not superior in right of
payment to the Subordinated Debentures or to rank pari passu in right of payment
with the Subordinated Debentures. "Claim," as used herein, has the meaning
assigned thereto in Section 101(4) of the United States Bankruptcy Code of 1978,
as amended.

     The Indenture places no limitation on the future issuance of securities
similar to the Subordinated Debentures, the amount of additional Senior Debt,
Subordinated Debt or Additional Senior Obligations that may be incurred by the
Company or any of its subsidiaries. The Company expects from time to time to
incur additional indebtedness constituting Senior Debt, Subordinated Debt and
Additional Senior Obligations. As of June 30, 1997, the Company had no
outstanding Senior Debt, Subordinated Debt or

                                       44

<PAGE>

Additional Senior Obligations. Because the Company is a holding company, the
Subordinated Debentures are effectively subordinated to all existing and future
liabilities of the Company's subsidiaries, including obligations to depositors
of the Bank.

Payment and Paying Agents

     Payment of principal of and any interest on the Subordinated Debentures
will be made at the office of the Debenture Trustee in Wilmington, Delaware,
except that, at the option of the Company, payment of any interest may be made
(i) by check mailed to the address of the Person entitled thereto as such
address appears in the register of holders of the Subordinated Debentures, or
(ii) by transfer to an account maintained by the Person entitled thereto as
specified in the register of holders of the Subordinated Debentures, provided
that proper transfer instructions have been received by the regular record date.
Payment of any interest on Subordinated Debentures will be made to the Person in
whose name such Subordinated Debenture is registered at the close of business on
the regular record date for such interest, except in the case of defaulted
interest. The Company may at any time designate additional paying agents for the
Subordinated Debentures or rescind the designation of any paying agent for the
Subordinated Debentures.

     Any monies deposited with the Debenture Trustee or any paying agent for the
Subordinated Debentures, or then held by the Company in trust, for the payment
of the principal of or interest on the Subordinated Debentures and remaining
unclaimed for two years after such principal or interest has become due and
payable will be repaid to the Company on ________ of each year or (if then held
in trust by the Company) will be discharged from such trust and the holder of
such Subordinated Debenture will thereafter look, as a general unsecured
creditor, only to the Company for payment thereof.

Registrar and Transfer Agent

     The Debenture Trustee will act as the registrar and the transfer agent for
the Subordinated Debentures. Subordinated Debentures may be presented for
registration of transfer (with the form of transfer endorsed thereon, or a
satisfactory written instrument of transfer, duly executed), at the office of
the registrar in Wilmington, Delaware. The Company may at any time rescind the
designation of any such transfer agent or approve a change in the location
through which any such transfer agent acts. The Company may at any time
designate additional transfer agents with respect to the Subordinated
Debentures. In the event of any redemption, neither the Company nor the
Debenture Trustee will be required to (i) issue, register the transfer of or
exchange Subordinated Debentures during a period beginning at the opening of
business 15 days before the day of selection for redemption of Subordinated
Debentures and ending at the close of business on the day of mailing of the
relevant notice of redemption, or (ii) transfer or exchange any Subordinated
Debentures so selected for redemption, except, in the case of any Subordinated
Debentures being redeemed in part, any portion thereof not to be redeemed.

Modification of Indenture

     The Company and the Debenture Trustee may, from time to time without the
consent of the holders of the Subordinated Debentures, amend, waive or
supplement the Indenture for specified purposes, including, among other things,
curing ambiguities, defects or inconsistencies and qualifying, or maintaining
the qualification of, the Indenture under the Trust Indenture Act. The Indenture
contains provisions permitting the Company and the Debenture Trustee, with the
consent of the holders of not less than a majority in principal amount of the
outstanding Subordinated Debentures, to modify the Indenture; provided, that no
such modification may, without the consent of the holder of each outstanding
Subordinated Debenture affected by such proposed modification, (i) extend the
fixed maturity of the

                                       45

<PAGE>

Subordinated Debentures, or reduce the principal amount thereof, or reduce the
rate or extend the time of payment of interest thereon, or (ii) reduce the
percentage of principal amount of Subordinated Debentures, the holders of which
are required to consent to any such modification of the Indenture; provided that
so long as any of the Preferred Securities remain outstanding, no such
modification may be made that requires the consent of the holders of the
Subordinated Debentures, and no termination of the Indenture may occur, and no
waiver of any Debenture Event of Default may be effective, without the prior
consent of the holders of at least a majority of the aggregate Liquidation
Amount of the Preferred Securities and that if the consent of the holder of each
Subordinated Debenture is required, such modification will not be effective
until each holder of Trust Securities has consented thereto.

Debenture Events of Default

     The Indenture provides that any one or more of the following described
events with respect to the Subordinated Debentures that has occurred and is
continuing constitutes an event of default (each, a "Debenture Event of
Default") with respect to the Subordinated Debentures:

     (i) failure for 30 days to pay any interest on the Subordinated Debentures
when due (subject to the deferral of any due date in the case of an Extension
Period); or

     (ii) failure to pay any principal on the Subordinated Debentures when due,
whether at maturity, upon redemption by declaration or otherwise; or

     (iii) failure to observe or perform in any material respect certain other
covenants contained in the Indenture for 90 days after written notice to the
Company from the Debenture Trustee or the holders of at least 25% in aggregate
outstanding principal amount of the Subordinated Debentures; or

     (iv) certain events in bankruptcy, insolvency or reorganization of the
Company.

     The holders of a majority in aggregate outstanding principal amount of the
Subordinated Debentures have the right to direct the time, method and place of
conducting any proceeding for any remedy available to the Debenture Trustee. The
Debenture Trustee, or the holders of not less than 25% in aggregate outstanding
principal amount of the Subordinated Debentures, may declare the principal due
and payable immediately upon a Debenture Event of Default. The holders of a
majority in aggregate outstanding principal amount of the Subordinated
Debentures may annul such declaration and waive the default if the default
(other than the non-payment of the principal of the Subordinated Debentures
which has become due solely by such acceleration) has been cured and a sum
sufficient to pay all matured installments of interest and principal due
otherwise than by acceleration has been deposited with the Debenture Trustee.
Should the holders of the Subordinated Debentures fail to annul such declaration
and waive such default, the holders of a majority in aggregate Liquidation
Amount of the Preferred Securities will have such right.

     The Company is required to file annually with the Debenture Trustee a
certificate as to whether or not the Company is in compliance with all the
conditions and covenants applicable to it under the Indenture.

     If a Debenture Event of Default has occurred and is continuing, the
Property Trustee will have the right to declare the principal of and the
interest on such Subordinated Debentures, and any other amounts payable under
the Indenture, to be forthwith due and payable and to enforce its other rights
as a creditor with respect to such Subordinated Debentures.


                                       46

<PAGE>

Enforcement of Certain Rights by Holders of the Preferred Securities

     If a Debenture Event of Default has occurred and is continuing and such
event is attributable to the failure of the Company to pay interest on or
principal of the Subordinated Debentures on the payment date on which such
payment is due and payable, then a holder of Preferred Securities may institute
a legal proceeding directly against the Company for enforcement of payment to
such holder of the principal of or interest on such Subordinated Debentures
having a principal amount equal to the aggregate Liquidation Amount of the
Preferred Securities of such holder (a "Direct Action"). The Company will have a
right of set-off under the Indenture to the extent of any payment made by the
Company to such holder of Preferred Securities in the Direct Action. The Company
may not amend the Indenture to remove the foregoing right to bring a Direct
Action without the prior written consent of the holders of all of the Preferred
Securities. If the right to bring a Direct Action is removed, the Trust may
become subject to the reporting obligations under the Exchange Act.

     The holders of the Preferred Securities will not be able to exercise
directly any remedies, other than those set forth in the preceding paragraph,
available to the holders of the Subordinated Debentures unless there has been an
Event of Default under the Trust Agreement. See "Description of the Preferred
Securities -- Events of Default; Notice."

Consolidation, Merger, Sale of Assets and Other Transactions

     The Company may not consolidate with or merge into any other Person or
convey or transfer its properties and assets substantially as an entirety to any
Person, and no Person may consolidate with or merge into the Company or sell,
convey, transfer or otherwise dispose of its properties and assets substantially
as an entirety to the Company, unless (i) in the event the Company consolidates
with or merges into another Person or conveys or transfers its properties and
assets substantially as an entirety to any Person, the successor Person is
organized under the laws of the United States or any State or the District of
Columbia, and such successor Person expressly assumes by supplemental indenture
the Company's obligations on the Subordinated Debentures issued under the
Indenture, (ii) immediately after giving effect thereto, no Debenture Event of
Default, and no event which, after notice or lapse of time or both, would become
a Debenture Event of Default, has occurred and is continuing, and (iii) certain
other conditions prescribed in the Indenture are met.

Satisfaction and Discharge

     The Indenture will cease to be of further effect (except as to the
Company's obligations to pay certain sums due pursuant to the Indenture and to
provide certain officers' certificates and opinions of counsel described
therein) and the Company will be deemed to have satisfied and discharged the
Indenture when, among other things, all Subordinated Debentures not previously
delivered to the Debenture Trustee for cancellation (i) have become due and
payable, or (ii) will become due and payable at their Stated Maturity within one
year or are to be called for redemption within one year, and the Company
deposits or causes to be deposited with the Debenture Trustee funds, in trust,
for the purpose and in an amount sufficient to pay and discharge the entire
indebtedness on the Subordinated Debentures not previously delivered to the
Debenture Trustee for cancellation, for the principal and interest to the date
of the deposit or to the Stated Maturity or redemption date, as the case may be.

Governing Law

     The Indenture and the Subordinated Debentures will be governed by and
construed in accordance with the laws of the State of New York.

                                       47

<PAGE>

Information Concerning the Debenture Trustee

     The Debenture Trustee has and is subject to all the duties and
responsibilities specified with respect to an indenture trustee under the Trust
Indenture Act. Subject to such provisions, the Debenture Trustee is under no
obligation to exercise any of the powers vested in it by the Indenture at the
request of any holder of Subordinated Debentures, unless offered reasonable
indemnity by such holder against the costs, expenses and liabilities which might
be incurred thereby. The Debenture Trustee is not required to expend or risk its
own funds or otherwise incur personal financial liability in the performance of
its duties if the Debenture Trustee reasonably believes that repayment or
adequate indemnity is not reasonably assured to it.

Miscellaneous

     The Company has agreed, pursuant to the Indenture, for so long as Trust
Securities remain outstanding, (i) to maintain directly or indirectly 100%
ownership of the Common Securities of the Trust (provided that certain
successors which are permitted pursuant to the Indenture may succeed to the
Company's ownership of the Common Securities), (ii) not to voluntarily dissolve
the Trust, except upon prior approval of the Federal Reserve if then so required
under applicable capital guidelines or policies of the Federal Reserve, and (a)
in connection with a distribution of Subordinated Debentures to the holders of
the Preferred Securities in liquidation of the Trust, or (b) in connection with
certain mergers, consolidations or amalgamations permitted by the Trust
Agreement, and (iii) to use its reasonable efforts, consistent with the terms
and provisions of the Trust Agreement, to cause the Trust to remain classified
as a grantor trust and not as an association taxable as a corporation for United
States federal income tax purposes.

                          DESCRIPTION OF THE GUARANTEE

     The Preferred Securities Guarantee Agreement (the "Guarantee") will be
executed and delivered by the Company concurrently with the issuance of the
Preferred Securities for the benefit of the holders of the Preferred Securities.
The Guarantee will be qualified as an indenture under the Trust Indenture Act.
The Guarantee Trustee will act as indenture trustee under the Guarantee for
purposes of complying with the provisions of the Trust Indenture Act. The
Guarantee Trustee, Wilmington Trust Company, will hold the Guarantee for the
benefit of the holders of the Preferred Securities. The following summary of the
material terms and provisions of the Guarantee does not purport to be complete
and is subject to, and qualified in its entirety by reference to, all of the
provisions of the Guarantee and the Trust Indenture Act. Wherever particular
defined terms of the Guarantee are referred to, but not defined herein, such
defined terms are incorporated herein by reference. The form of the Guarantee
has been filed as an exhibit to the Registration Statement of which this
Prospectus forms a part.

General

     The Company will, pursuant to the Guarantee, irrevocably agree to pay in
full on a subordinated basis, to the extent set forth therein, the Guarantee
Payments (as defined below) to the holders of the Preferred Securities, as and
when due, regardless of any defense, right of set-off or counterclaim that the
Trust may have or assert other than the defense of payment. The following
payments with respect to the Preferred Securities, to the extent not paid by or
on behalf of the Trust (the "Guarantee Payments"), will be subject to the
Guarantee: (i) any accrued and unpaid Distributions required to be paid on the
Preferred Securities, to the extent that the Trust has funds available therefor
at such time, (ii) the Redemption Price with respect to any Preferred Securities
called for redemption to the extent that the Trust has funds available therefor
at such time, and (iii) upon a voluntary or involuntary dissolution, winding up
or

                                       48

<PAGE>

liquidation of the Trust (other than in connection with the distribution of
Subordinated Debentures to the holders of Preferred Securities or a redemption
of all of the Preferred Securities), the lesser of (a) the amount of the
Liquidation Distribution, to the extent the Trust has funds available therefor
at such time, and (b) the amount of assets of the Trust remaining available for
distribution to holders of Preferred Securities in liquidation of the Trust. The
obligation of the Company to make a Guarantee Payment may be satisfied by direct
payment of the required amounts by the Company to the holders of the Preferred
Securities or by causing the Trust to pay such amounts to such holders.

     The Guarantee will not apply to any payment of Distributions except to the
extent the Trust has funds available therefor. If the Company does not make
interest payments on the Subordinated Debentures held by the Trust, the Trust
will not pay Distributions on the Preferred Securities and will not have funds
legally available therefor.

Status of the Guarantee

     The Guarantee will constitute an unsecured obligation of the Company and
will rank subordinate and junior in right of payment to all Senior Debt,
Subordinated Debt and Additional Senior Obligations of the Company in the same
manner as the Subordinated Debentures. The Guarantee does not place a limitation
on the amount of additional Senior Debt, Subordinated Debt or Additional Senior
Obligations that may be incurred by the Company or any of its subsidiaries. The
Company expects from time to time to incur additional indebtedness constituting
Senior Debt, Subordinated Debt and Additional Senior Obligations.

     The Guarantee will constitute a guarantee of payment and not of collection
(that is, the guaranteed party may institute a legal proceeding directly against
the Company to enforce its rights under the Guarantee without first instituting
a legal proceeding against any other Person). The Guarantee will not be
discharged except by payment of the Guarantee Payments in full to the extent not
paid by the Trust or upon distribution of the Subordinated Debentures to the
holders of the Preferred Securities. Because the Company is a holding company,
the right of the Company to participate in any distribution of assets of the
Bank upon the Bank's liquidation or reorganization or otherwise is subject to
the prior claims of creditors of the Bank, except to the extent the Company may
itself be recognized as a creditor of the Bank. The Company's obligations under
the Guarantee, therefore, will be effectively subordinated to all existing and
future liabilities of the Company's subsidiaries, and claimants should look only
to the assets of the Company for payments thereunder.

Amendments and Assignment

     Except with respect to any changes which do not materially adversely affect
the rights of holders of the Preferred Securities (in which case no vote will be
required), the Guarantee may not be amended without the prior approval of the
holders of not less than a majority of the aggregate Liquidation Amount of the
outstanding Preferred Securities. See "Description of the Preferred Securities 
- -- Voting Rights; Amendment of Trust Agreement." All guarantees and agreements
contained in the Guarantee will bind the successors, assigns, receivers,
trustees and representatives of the Company and will inure to the benefit of the
holders of the Preferred Securities then outstanding.

Events of Default

     An event of default under the Guarantee will occur upon the failure of the
Company to perform any of its payment or other obligations thereunder. The
holders of not less than a majority in aggregate Liquidation Amount of the
Preferred Securities have the right to direct the time, method and place of

                                       49

<PAGE>

conducting any proceeding for any remedy available to the Guarantee Trustee in
respect of the Guarantee or to direct the exercise of any trust or power
conferred upon the Guarantee Trustee under the Guarantee.

     Any holder of Preferred Securities may institute a legal proceeding
directly against the Company to enforce its rights under the Guarantee without
first instituting a legal proceeding against the Trust, the Guarantee Trustee or
any other Person.

     The Company, as guarantor, is required to file annually with the Guarantee
Trustee a certificate as to whether or not the Company is in compliance with all
the conditions and covenants applicable to it under the Guarantee.

Information Concerning the Guarantee Trustee

     The Guarantee Trustee, other than during the occurrence and continuance of
a default by the Company in performance of the Guarantee, undertakes to perform
only such duties as are specifically set forth in the Guarantee and, after
default with respect to the Guarantee, must exercise the same degree of care and
skill as a prudent person would exercise or use in the conduct of his or her own
affairs. Subject to such provisions, the Guarantee Trustee is under no
obligation to exercise any of the powers vested in it by the Guarantee at the
request of any holder of any Preferred Securities, unless it is offered
reasonable indemnity against the costs, expenses and liabilities that might be
incurred thereby.

Termination of the Guarantee

     The Guarantee will terminate and be of no further force and effect upon (a)
full payment of the Redemption Price of the Preferred Securities, (b) full
payment of the amounts payable upon liquidation of the Trust, or (c)
distribution of the Subordinated Debentures to the holders of the Preferred
Securities. The Guarantee will continue to be effective or will be reinstated,
as the case may be, if at any time any holder of the Preferred Securities must
restore payment of any sums paid under such Preferred Securities or the
Guarantee.

Governing Law

     The Guarantee will be governed by and construed in accordance with the laws
of the State of New York.

                                EXPENSE AGREEMENT

     The Company will, pursuant to the Agreement as to Expenses and Liabilities
entered into by it under the Trust Agreement (the "Expense Agreement"),
irrevocably and unconditionally guarantee to each person or entity to whom the
Trust becomes indebted or liable, the full payment of any costs, expenses or
liabilities of the Trust, other than obligations of the Trust to pay to the
holders of the Preferred Securities or other similar interests in the Trust of
the amounts due such holders pursuant to the terms of the Preferred Securities
or such other similar interests, as the case may be. Third party creditors of
the Trust may proceed directly against the Company under the Expense Agreement,
regardless of whether such creditors had notice of the Expense Agreement.



                                       50

<PAGE>

                  RELATIONSHIP AMONG THE PREFERRED SECURITIES,
                    SUBORDINATED DEBENTURES AND THE GUARANTEE

Full and Unconditional Guarantee

     Payments of Distributions and other amounts due on the Preferred Securities
(to the extent the Trust has funds available for the payment of such
Distributions) are irrevocably guaranteed by the Company as and to the extent
set forth under "Description of the Guarantee." The Company and the Trust
believe that, taken together, the obligations of the Company under the
Subordinated Debentures, the Indenture, the Trust Agreement, the Expense
Agreement, and the Guarantee provide, in the aggregate, a full, irrevocable and
unconditional guarantee, on a subordinated basis, of payment of Distributions
and other amounts due on the Preferred Securities. No single document standing
alone or operating in conjunction with fewer than all of the other documents
constitutes such guarantee. It is only the combined operation of these documents
that has the effect of providing a full, irrevocable and unconditional guarantee
of the obligations of the Trust under the Preferred Securities. If and to the
extent that the Company does not make payments on the Subordinated Debentures,
the Trust will not pay Distributions or other amounts due on the Preferred
Securities. The Guarantee does not cover payment of Distributions when the Trust
does not have sufficient funds to pay such Distributions. In such event, the
remedy of a holder of Preferred Securities is to institute a legal proceeding
directly against the Company for enforcement of payment of such Distributions to
such holder. The obligations of the Company under the Guarantee are subordinate
and junior in right of payment to all Senior Debt, Subordinated Debt and
Additional Senior Obligations of the Company.

Sufficiency of Payments

     As long as payments of interest and other payments are made when due on the
Subordinated Debentures, such payments will be sufficient to cover Distributions
and other payments due on the Preferred Securities, primarily because (i) the
aggregate principal amount of the Subordinated Debentures will be equal to the
sum of the aggregate stated Liquidation Amount of the Trust Securities, (ii) the
interest rate and interest and other payment dates on the Subordinated
Debentures will match the Distribution rate and Distribution and other payment
dates for the Preferred Securities, (iii) the Company will pay for all and any
costs, expenses and liabilities of the Trust (except the obligations of the
Trust to holders of the Preferred Securities), and (iv) the Trust Agreement
further provides that the Trust will not engage in any activity that is not
consistent with the limited purposes of the Trust.

Enforcement Rights of Holders of Preferred Securities

     A holder of any Preferred Security may institute a legal proceeding
directly against the Company to enforce its rights under the Guarantee without
first instituting a legal proceeding against the Guarantee Trustee, the Trust or
any other Person. A default or event of default under any Senior Debt,
Subordinated Debt or Additional Senior Obligations of the Company would not
constitute a default or Event of Default. In the event, however, of payment
defaults under, or acceleration of, Senior Debt, Subordinated Debt or Additional
Senior Obligations of the Company, the subordination provisions of the Indenture
provide that no payments may be made in respect of the Subordinated Debentures
until such Senior Debt, Subordinated Debt or Additional Senior Obligations has
been paid in full or any payment default thereunder has been cured or waived.
Failure to make required payments on the Subordinated Debentures would
constitute an Event of Default.



                                       51

<PAGE>

Limited Purpose of the Trust

     The Preferred Securities evidence a preferred undivided beneficial interest
in the assets of the Trust. The Trust exists for the exclusive purposes of (i)
issuing the Trust Securities representing undivided beneficial interests in the
assets of the Trust, (ii) investing the gross proceeds of the Trust Securities
in the Subordinated Debentures issued by the Company, and (iii) engaging in only
those other activities necessary, advisable, or incidental thereto. A principal
difference between the rights of a holder of a Preferred Security and the rights
of a holder of a Subordinated Debenture is that a holder of a Subordinated
Debenture is entitled to receive from the Company the principal amount of and
interest accrued on Subordinated Debentures held, while a holder of Preferred
Securities is entitled to receive Distributions from the Trust (or from the
Company under the Guarantee) if and to the extent the Trust has funds available
for the payment of such Distributions.

Rights Upon Dissolution

     Upon any voluntary or involuntary dissolution of the Trust involving the
liquidation of the Subordinated Debentures, the holders of the Preferred
Securities will be entitled to receive, out of assets held by the Trust, the
Liquidation Distribution in cash. See "Description of Preferred Securities --
Liquidation Distribution Upon Dissolution." Upon any voluntary or involuntary
liquidation or bankruptcy of the Company, the Property Trustee, as holder of the
Subordinated Debentures, would be a subordinated creditor of the Company,
subordinated in right of payment to all Senior Debt, Subordinated Debt and
Additional Senior Obligations of the Company (as set forth in the Indenture),
but entitled to receive payment in full of principal and interest before any
shareholders of the Company receive payments or distributions. Since the Company
is the guarantor under the Guarantee and has agreed to pay for all costs,
expenses and liabilities of the Trust (other than the obligations of the Trust
to the holders of its Preferred Securities), the positions of a holder of the
Preferred Securities and a holder of the Subordinated Debentures relative to
other creditors and to shareholders of the Company in the event of liquidation
or bankruptcy of the Company are expected to be substantially the same.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

General

     In the opinion of Stradley, Ronon, Stevens & Young, LLP, in its capacity as
counsel to the Company ("Tax Counsel"), the following discussion summarizes the
material United States federal tax consequences of the purchase, ownership and
disposition of the Preferred Securities.

     This summary is based on the Internal Revenue Code of 1986, as amended (the
"Code"), Treasury regulations thereunder, and administrative and judicial
interpretations thereof, each as of the date of this Prospectus, all of which
are subject to change, possibly on a retroactive basis. The authorities on which
this summary is based are subject to various interpretations, and the opinions
of Tax Counsel are not binding on the Internal Revenue Service (the "IRS") or
the courts, either of which could take a contrary position. Moreover, no rulings
have been or will be sought from the IRS with respect to the transactions
described herein. Accordingly, there can be no assurance that the IRS will not
challenge the opinions expressed herein or that a court would not sustain such a
challenge.

     No attempt has been made in the following discussion to comment on all
United States federal income tax matters affecting purchasers of Preferred
Securities. Moreover, the discussion generally focuses on holders of Preferred
Securities who are individual citizens or residents of the United States and who
acquire Preferred Securities on their original issue at their offering price and
hold Preferred Securities

                                       52

<PAGE>

as capital assets. The discussion has only limited application to dealers in
securities, corporations, estates, trusts or nonresident aliens and does not
address all the tax consequences that may be relevant to holders who may be
subject to special tax treatment, such as, for example, banks, thrifts, real
estate investment trusts, regulated investment companies, insurance companies,
dealers in securities or currencies, tax-exempt investors, or persons that will
hold the Preferred Securities as a position in a "straddle," as part of a
"synthetic security" or "hedge," as part of a "conversion transaction" or other
integrated investment, or as other than a capital asset. The following summary
also does not address the tax consequences to persons that have a functional
currency other than the U.S. dollar or the tax consequences to shareholders,
partners or beneficiaries of a holder of Preferred Securities. Further, it does
not include any description of any alternative minimum tax consequences or the
tax laws of any state or local government or of any foreign government that may
be applicable to the Preferred Securities. Accordingly, each prospective
investor should consult, and should rely exclusively on, such investor's own tax
advisors in analyzing the federal, state, local and foreign tax consequences of
the purchase, ownership or disposition of Preferred Securities.

Classification of the Subordinated Debentures

     The Company and the Trust will agree to treat the Subordinated Debentures
as indebtedness for all United States federal income tax purposes. By acceptance
of a Preferred Security, each holder covenants to treat the Subordinated
Debentures as indebtedness and the Preferred Securities as evidence of an
indirect beneficial ownership interest in the Subordinated Debentures. No
assurance can be given, however, that such position of the Company will not be
challenged by the Internal Revenue Service or, if challenged, that such a
challenge will not be successful. The remainder of this discussion assumes that
the Subordinated Debentures will be classified for United States federal income
tax purposes as indebtedness of the Company.

Classification of the Trust

     Under current law, and assuming full compliance with the terms of the Trust
Agreement (and other relevant documents), the Trust will be characterized for
United States federal income tax purposes as a grantor trust and will not be
characterized as an association taxable as a corporation. Accordingly, for
United States federal income tax purposes, each holder of Preferred Securities
generally will be treated as owning an undivided beneficial interest in the
Subordinated Debentures, and each holder will be required to include all income
or gain recognized for United States federal income tax purposes with respect to
its allocable share of the Subordinated Debentures on its own income tax return.

Potential Extension of Interest Payment Period and Original Issue Discount

     Under recently issued Treasury regulations (the "Regulations"), a debt
instrument will be deemed to be issued with OID if there is more than a "remote"
contingency that periodic stated interest payments due on the instrument will
not be timely paid. Because the exercise by the Company of its option to defer
the payment of stated interest on the Subordinated Debentures would prevent the
Company from declaring

                                       53

<PAGE>

dividends on any class of equity, the Company believes that the likelihood of
its exercising the option is "remote" within the meaning of the Regulations. As
a result, the Company intends to take the position that the Subordinated
Debentures will not be deemed to be issued with OID. Accordingly, based on this
position, stated interest payments on the Subordinated Debentures will be
includible in the ordinary income of a holder at the time that such payments are
paid or accrued in accordance with the holder's regular method of accounting.
Because the Regulations have not yet been addressed in any published rulings or
other published interpretations issued by the Internal Revenue Service, it is
possible that the Internal Revenue Service could take a position contrary to the
position taken by the Company.

     If the Company were to exercise its option to defer the payment of stated
interest on the Subordinated Debentures, the Subordinated Debentures would be
treated, solely for purpose of the OID rules, as being "reissued" at such time
with OID. Under these rules, a holder of the Subordinated Debentures would be
required to include OID in ordinary income, on a current basis, over the period
that the instrument is held even though the Company would not be making any
actual cash payments during the extended interest payment period. The amount of
interest income includible in the taxable income of a holder of the Subordinated
Debentures would be determined on the basis of a constant yield method over the
remaining term of the instrument and the actual receipt of future payments of
stated interest on the Subordinated Debentures would no longer be separately
reported as taxable income. The amount of OID that would accrue, in the
aggregate, during the extended interest payment period would be approximately
equal to the amount of the cash payment due at the end of such period. Any OID
included in income would increase the holder's adjusted tax basis in the
Subordinated Debentures and the holder's actual receipt of interest payments
would reduce such basis.

     Because income on the Preferred Securities will constitute interest income
for United States federal income tax purposes, corporate holders of Preferred
Securities will not be entitled to claim a dividends received deduction in
respect of such income.

Market Discount and Acquisition Premium

     Holders of Preferred Securities other than a holder who purchased the
Preferred Securities upon original issuance may be considered to have acquired
their undivided interests in the Subordinated Debentures with "market discount"
or "acquisition premium" as such phrases are defined for United States federal
income tax purposes. Such holders are advised to consult their tax advisors as
to the income tax consequences of the acquisition, ownership and disposition of
the Preferred Securities.

Receipt of Subordinated Debentures or Cash Upon Liquidation of the Trust

     Under certain circumstances, as described under "Description of the
Preferred Securities -- Redemption or Exchange" and " -- Liquidation
Distribution Upon Dissolution," the Subordinated Debentures may be distributed
to holders of Preferred Securities upon a liquidation of the Trust. Under
current United States federal income tax law, such a distribution would be
treated as a nontaxable event to each such holder and would result in such
holder having an adjusted tax basis in the Subordinated Debentures received in
the liquidation equal to such holder's adjusted tax basis in the Preferred
Securities immediately before the distribution. A holder's holding period in the
Subordinated Debentures so received in liquidation of the Trust would include
the period for which such holder held the Preferred Securities.

     If, however, a Tax Event occurs which results in the Trust being treated as
an association taxable as a corporation, the distribution would likely
constitute a taxable event to holders of the Preferred Securities. Under certain
circumstances described herein, the Subordinated Debentures may be redeemed for
cash and the proceeds of such redemption distributed to holders in redemption of
their Preferred

                                       54

<PAGE>

Securities. Under current law, such a redemption would, for United States
federal income tax purposes, constitute a taxable disposition of the redeemed
Preferred Securities, and a holder would recognize gain or loss as if the holder
sold such Preferred Securities for cash. See "Description of the Preferred
Securities -- Redemption or Exchange" and "-- Liquidation Distribution Upon
Dissolution."

Disposition of Preferred Securities

     Upon the sale of the Preferred Securities, a holder will recognize gain or
loss in an amount equal to the difference between his adjusted tax basis in the
Preferred Securities and the amount realized in the sale (except to the extent
of any amount received in respect of accrued but unpaid interest not previously
included in income). A holder's adjusted tax basis in the Preferred Securities
generally will be his initial purchase price increased by OID (if any)
previously includible in the holder's gross income to the date of disposition
and decreased by payments (if any) received on the Preferred Securities in
respect of OID (if any) to the date of disposition. Such gain or loss generally
will be a capital gain or loss and will be a long-term capital gain or loss if
the Preferred Securities have been held for more than one year at the time of
the sale.

     The Preferred Securities may trade at a price that does not accurately
reflect the value of accrued but unpaid interest (or OID if the Subordinated
Debentures are treated as having been issued, or reissued, with OID) with
respect to the underlying Subordinated Debentures. A holder who disposes of his
Preferred Securities will be required to include in ordinary income (i) any
portion of the amount realized that is attributable to such accrued but unpaid
interest to the extent not previously included in income, or (ii) any amount of
OID, in either case, that has accrued on his pro rata share of the underlying
Subordinated Debentures during the taxable year of sale through the date of
disposition. Any such income inclusion will increase the holder's adjusted tax
basis in his Preferred Securities disposed of. To the extent that the amount
realized in the sale is less than the holder's adjusted tax basis, a holder will
recognize a capital loss. Subject to certain limited exceptions, capital losses
cannot be applied to offset ordinary income for United States federal income tax
purposes.

Effect of Changes in Tax Laws

      Although the Taxpayer Relief Act of 1997, signed into law by President
Clinton on August 5, 1997, does not deny interest deductions to be made with
respect to the Preferred Securities, there can be no assurance that other
legislation enacted after the date of this Prospectus will not otherwise
adversely affect the ability of the Company to deduct the interest payable on
the Subordinated Debentures. Consequently, there can be no assurance that a Tax
Event will not occur. A Tax Event would permit the Company, upon approval of the
Federal Reserve if then required under applicable capital guidelines or policies
of the Federal Reserve, to cause a redemption of the Preferred Securities
before, as well as after, _________, 2002. See "Description of the Subordinated
Debentures -- Redemption or Exchange" and "Description of Preferred Securities
- -- Redemption or Exchange -- Tax Event Redemption, Capital Treatment Event
Redemption or Investment Company Event Redemption."

Backup Withholding and Information Reporting

     The amount of OID accrued on the Preferred Securities held of record by
individual citizens or residents of the United States, or certain trusts,
estates, and partnerships, will be reported to the IRS on Forms 1099, which
forms should be mailed to such holders of Preferred Securities by January 31
following each calendar year. Payments made on, and proceeds from the sale of,
the Preferred Securities may be subject to a "backup" withholding tax (currently
at 31%) unless the holder complies with certain identification and other
requirements. Any amounts withheld under the backup withholding rules will be

                                       55

<PAGE>

allowed as a credit against the holder's United States federal income tax
liability, provided the required information is provided to the IRS.

     THE UNITED STATES FEDERAL INCOME TAX DISCUSSION SET FORTH ABOVE IS INCLUDED
FOR GENERAL INFORMATION ONLY AND MAY NOT BE APPLICABLE DEPENDING UPON THE
PARTICULAR SITUATION OF A HOLDER OF PREFERRED SECURITIES. HOLDERS OF PREFERRED
SECURITIES SHOULD CONSULT THEIR TAX ADVISORS WITH RESPECT TO THE TAX
CONSEQUENCES TO THEM OF THE PURCHASE, OWNERSHIP AND DISPOSITION OF THE PREFERRED
SECURITIES, INCLUDING THE TAX CONSEQUENCES UNDER STATE, LOCAL, FOREIGN AND OTHER
TAX LAWS AND THE POSSIBLE EFFECTS OF CHANGES IN UNITED STATES FEDERAL OR OTHER
TAX LAWS.

                          CERTAIN ERISA CONSIDERATIONS

     Fiduciaries of employee benefit plans subject to the Employee Retirement
Income Security Act of 1974, as amended ("ERISA"), should consider their
obligations under ERISA in determining whether to purchase Preferred Securities.
In general, a person or entity that has discretionary authority or control over
the management of a plan's assets or provides investment advice for a fee is
considered to be a fiduciary of the plan. Section 404(a)(1) of ERISA requires
fiduciaries of plans to discharge their duties with respect to a plan solely in
the interest of the participants and beneficiaries of the plan and (1) for the
exclusive purpose of providing benefits to participants and their beneficiaries;
and deferring reasonable expenses of administering the plan; (2) with the care,
skill, prudence and diligence under the circumstances then prevailing that a
prudent man acting in a like capacity and familiar with such matters would use
in the conduct of enterprise of a like character and with like aims; (3) by
diversifying the investments of the plan so as to minimize the risk of large
losses, unless under the circumstances it is clearly prudent not to do so; and
(4) in accordance with the documents and instruments governing the plan insofar
as such documents and instruments are consistent with the provisions of ERISA.

     Fiduciaries of plans subject to ERISA or Section 4975 of the Code should
also consider whether purchasing Preferred Securities may result in a prohibited
transaction under Section 406 of ERISA or Section 4975 of the Code. ERISA
prohibits certain transactions between an employee benefit plan and a "party in
interest," as that term is defined in Section 3(14) of ERISA. Engaging in a
prohibited transaction may subject fiduciaries of a plan subject to ERISA to
potential personal liability and may result in the imposition of an excise tax
on certain "disqualified persons," as that term is defined in Section 4975 of
the Code, with respect to the plan. In general, the terms "party in interest"
and "disqualified person" mean the employer which sponsors the plan, certain
affiliates of the employer, certain officers, directors, shareholders and
employees of the employer and fiduciaries or other parties who provide services
to the plan. Section 4975 of the Code contains similar restrictions and excise
tax penalties that are applicable to prohibited transactions involving Keoghs,
IRAs and other plans subject to Section 4975.

     Among other things, Section 406(a) of ERISA prohibits a fiduciary with
respect to a plan from causing the plan to engage in a transaction, if he knows
or should know that such transaction constitutes a direct or indirect (1) sale
or exchange, or leasing, of any property between the plan and a party in
interest; (2) lending of money or other extension of credit between the plan and
a party in interest; or (3) transfer to, or use by or for the benefit of, a
party in interest, of any assets of the plan. Further, Section 406(b) of ERISA
prohibits a fiduciary of a plan from dealing with the assets of the plan in his
own interest or for his own account, or in its individual or any other capacity
acting in any transaction involving the plan on behalf of a party (or represent
a party) whose interests are adverse to the interest of the plan or the interest
of its participants or beneficiaries.

                                       56

<PAGE>

     If the Underwriter is a party in interest or disqualified person with
respect to a plan subject to ERISA or Section 4975 of the Code which purchases
Preferred Securities, such purchases may constitute or result in a prohibited
transaction under ERISA or the Code, unless such Preferred Securities are
acquired pursuant to and in accordance with an individual or class exemption
issued by the Department of Labor.

     Fiduciaries acting on behalf of employee benefit plans subject to ERISA or
Section 4975 of the Code which purchase Preferred Securities should consider
whether the underlying assets of the Trust will be "plan assets" within the
meaning of Title 29 of the Code of Federal Regulations Section 2510.3-101. If
the underlying assets of the Trust are considered to be plan assets of plans
which purchase Preferred Securities, and the Company or any of its affiliates is
a party in interest or disqualified person with respect to such plans, any
purchases and holding of Preferred Securities by a plan may constitute or result
in a prohibited transaction unless such Preferred Securities are acquired and
held pursuant to and in accordance with an individual or class exemption issued
by the Department of Labor. Regulations issued by the U.S. Department of Labor
generally provide that when a plan invests in an equity interest in an entity
which is neither a "publicly offered security" nor a security issued by an
investment company registered under the Investment Company Act of 1940, its
assets include both the equity interest and an undivided interest in each of the
underlying assets of the entity, unless the entity is an operating company or
equity participation in the entity by "benefit plan investors" is not
significant.

     The Department of Labor regulations provide that a "publicly offered
security" is a security that is (1) freely transferrable, (2) registered under
the applicable provisions of the federal securities laws and (3) owned by 100 or
more investors independent of the issuer and of one another. Although the
Preferred Securities are freely transferable and are registered under federal
securities laws, it is unknown whether they will be owned by 100 or more
investors independent of the issuer and one another. It is also unknown whether
equity participation in the Trust by benefit plan investors will be
"significant" within the meaning of the Department of Labor regulations.
Consequently, plans subject to ERISA or Section 4975 of the Code, with respect
to which the Company or any of its affiliates is a party in interest or
disqualified person, should not purchase Preferred Securities unless such
purchase is made pursuant to and in accordance with an applicable prohibited
transaction exemption.

     The foregoing discussion is general in nature and is not intended to be all
inclusive. Accordingly, fiduciaries acting on behalf of plans subject to ERISA
or Section 4975 of the Code are urged to consult their own legal advisors with
respect to the considerations under ERISA and the Code associated with
purchasing and holding Preferred Securities.

                                  UNDERWRITING

     Sandler O'Neill & Partners, L.P. (the "Underwriter") has agreed, subject to
the terms and conditions set forth in the Underwriting Agreement, the form of
which is filed as an exhibit to the Registration Statement of which this
Prospectus forms a part, to purchase from the Trust the Preferred Securities.
The Underwriter has agreed in the Underwriting Agreement, subject to the terms
and conditions set forth therein, to purchase all the Preferred Securities
offered hereby if any of the Preferred Securities are purchased.

     The Underwriter has advised the Trust that it proposes initially to offer
the Preferred Securities to the public at the public offering price set forth on
the cover page of this Prospectus, and to certain dealers at such price less a
concession not in excess of $_____ per Preferred Security. The Underwriter may
allow, and such dealers may reallow, a discount not in excess of $_____ per
Preferred Security to certain

                                       57

<PAGE>

other dealers. After the initial public offering, the public offering
price, concession and discount may be changed.

     In view of the fact that the proceeds of the sale of the Preferred
Securities will be used to purchase the Subordinated Debentures of the Company,
the Underwriting Agreement provides that the Company will pay as compensation to
the Underwriter arranging the investment therein of such proceeds, an amount in
immediately available funds of $_____ per Preferred Security (or $_______ in the
aggregate) for the account of the Underwriter.

     The Trust has granted the Underwriter an option to purchase up to an
additional 150,000 Preferred Securities at the public offering price. Such
option, which expires 30 days from the date of this Prospectus, may be exercised
solely to cover over-allotments.

     To the extent that the Underwriter exercises its option to purchase
additional Preferred Securities, the Trust will issue and sell to the Company
additional Common Securities in such aggregate Liquidation Amount as is required
for the Company to continue to hold Common Securities in an aggregate
Liquidation Amount equal to at least 3% of the total capital of the Trust and
the Company will issue and sell to the Trust Subordinated Debentures in an
aggregate principal amount equal to the total aggregate Liquidation Amount of
the additional Preferred Securities being purchased pursuant to the option and
the additional Common Securities.

     In connection with the offering of the Preferred Securities, the
Underwriter and any selling group members and their respective affiliates may
engage in transactions effected in accordance with Rule 104 of the Securities
and Exchange Commission's Regulation M that are intended to stabilize, maintain
or otherwise affect the market price of the Preferred Securities. Such
transactions may include over-allotment transactions in which the Underwriter
creates a short position for its own account by selling more Preferred
Securities than it is committed to purchase from the Trust. In such case, to
cover all or part of the short position, the Underwriter may exercise the
over-allotment option described above or may purchase Preferred Securities in
the open market following completion of the initial offering of the Preferred
Securities. The Underwriter also may engage in stabilizing transactions in which
it bids for, and purchases, shares of the Preferred Securities at a level above
that which might otherwise prevail in the open market for the purpose of
preventing or retarding a decline in the market price of the Preferred
Securities. The Underwriter also may reclaim any selling concessions allowed to
a dealer if the Underwriter repurchases shares distributed by that dealer. Any
of the foregoing transactions may result in the maintenance of a price for the
Preferred Securities at a level above that which might otherwise prevail in the
open market. Neither the Company nor the Underwriter makes any representation or
prediction as to the direction or magnitude of any effect that the transactions
described above may have on the price of the Preferred Securities. The
Underwriter is not required to engage in any of the foregoing transactions and,
if commenced, such transactions may be discontinued at any time without notice.

     During a period of 180 days from the date of this Prospectus, neither the
Trust nor the Company will, subject to certain exceptions, without the prior
written consent of the Underwriter, directly or indirectly, sell, offer to sell,
grant any option for sale of, or otherwise dispose of, any Preferred Securities,
any security convertible into or exchangeable into or exercisable for Preferred
Securities or Subordinated Debentures or any debt securities substantially
similar to the Subordinated Debentures or equity securities substantially
similar to the Preferred Securities (except for Subordinated Debentures and the
Preferred Securities offered hereby).


                                       58

<PAGE>

      Because the National Association of Securities Dealers, Inc. ("NASD") is
expected to view the Preferred Securities as interests in a direct participation
program, the offering of the Preferred Securities is being made in compliance
with the applicable provisions of Rule 2810 of the NASD's Conduct Rules.

     The Preferred Securities are a new issue of securities with no established
trading market. The Preferred Securities have been approved for quotation on The
Nasdaq Stock Market's National Market. The Underwriter has advised the Trust
that it presently intends to make a market in the Preferred Securities after the
commencement of trading on The Nasdaq Stock Market's National Market, but no
assurances can be made as to the liquidity of such Preferred Securities or that
an active and liquid trading market will develop or, if developed, that it will
continue. The offering price and distribution rate have been determined by
negotiations among representatives of the Company and the Underwriter, and the
offering price of the Preferred Securities may not be indicative of the market
price following the Offering. The Underwriter will have no obligation to make a
market in the Preferred Securities, however, and may cease market-making
activities, if commenced, at any time.

      The Trust and the Company have agreed to indemnify the Underwriter
against, or contribute to payments that the Underwriter may be required to make
in respect of, certain liabilities, including liabilities under the Securities
Act.

     Sandler O'Neill & Partners, L.P. engages in transactions with, and, from
time to time, has performed services for, the Company and its subsidiaries in
the ordinary course of business.

                                  LEGAL MATTERS

     Certain matters relating to the formation of the Trust, the enforceability
of the Trust Agreement, the validity of the Preferred Securities, the
Subordinated Debentures and the Guarantee, and United States federal income
taxes will be passed upon by Stradley, Ronon, Stevens & Young, LLP, counsel to
the Company and the Trust. Certain legal matters will be passed upon for the
Underwriter by Malizia, Spidi, Sloane & Fisch, P.C., Washington, D.C.

                                     EXPERTS

     The consolidated financial statements of the Company as of December 31,
1996 and 1995, and for each of the years in the three-year period ended December
31, 1996, appearing in the 1996 Annual Report of the Company to its stockholders
and incorporated by reference in the Annual Report on Form 10-K for the year
ended December 31, 1996, have been incorporated by reference in this Prospectus
and in the Registration Statement of which this Prospectus forms a part, in
reliance upon the report of KPMG Peat Marwick LLP, independent certified public
accountants, incorporated by reference herein, whose report thereon appears
therein, and upon the authority of said firm as experts in accounting and
auditing.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     The following documents filed by the Company with the Commission are
incorporated into this Prospectus by reference:

     1. the Company's Annual Report on Form 10-K for the year ended December 31,
1996;

     2. the Company's Quarterly Report on Form 10-Q for the quarter ended March
31, 1997; and


                                       59

<PAGE>

     3. the Company's Quarterly Report on Form 10-Q, as amended by Form 10-Q/A,
for the quarter ended June 30, 1997 (included herein as Appendix B).

     In addition, the following portions of the Company's 1996 Annual Report to
Stockholders (included herein as Appendix A) are incorporated into this
Prospectus by reference:

     1. Management's Discussion and Analysis of Consolidated Financial Condition
and Results of Operations; and

     2. Selected Historical Consolidated Financial Data, Financial Statements
and Notes to Consolidated Financial Statements.

     Any statement contained herein or in a document incorporated or deemed to
be incorporated by reference herein shall be deemed to be modified or superseded
for purposes of this Prospectus to the extent that a statement contained herein
or in any other subsequently filed document which also is or is deemed to be
incorporated by reference herein modifies or supersedes such statement. Any
statement so modified or superseded shall not be deemed, except as so modified
or superseded, to constitute a part of this Prospectus.

     THE COMPANY WILL PROVIDE WITHOUT CHARGE TO ANY PERSON TO WHOM THIS
PROSPECTUS IS DELIVERED, ON THE WRITTEN OR ORAL REQUEST OF SUCH PERSON, A COPY
OF ANY OR ALL OF THE FOREGOING DOCUMENTS INCORPORATED BY REFERENCE HEREIN (OTHER
THAN EXHIBITS, UNLESS SUCH EXHIBITS ARE SPECIFICALLY INCORPORATED BY REFERENCE
IN SUCH DOCUMENTS). REQUESTS FOR SUCH DOCUMENTS SHOULD BE DIRECTED TO: YARDVILLE
NATIONAL BANCORP, 4569 SOUTH BROAD STREET, YARDVILLE, NEW JERSEY 08620, ATTN:
CHIEF FINANCIAL OFFICER (TELEPHONE (609) 581-2883.

     As used herein, the terms "Prospectus" and "herein" mean this Prospectus,
including the documents incorporated or deemed to be incorporated herein by
reference, as the same may be amended, supplemented or otherwise modified from
time to time. Statements contained in this Prospectus as to the contents of any
contract or other document referred to herein do not purport to be complete, and
where reference is made to the particular provisions of such contract or other
document, such provisions are qualified in all respects by reference to all of
the provisions of such contract or other document.

                              AVAILABLE INFORMATION

     The Company is subject to the informational requirements of the Exchange
Act, and in accordance therewith, files reports, proxy statements and other
information with the Commission. Such reports, proxy statements and other
information may be inspected and copied at the public reference facilities
maintained by the Commission at Room 1024, 450 Fifth Street, N.W., Washington,
D.C. 20549 and at the Commission's regional offices at 7 World Trade Center,
13th Floor, Suite 1300, New York, New York 10048 and Suite 1400, Citicorp
Center, 500 West Madison Street, Chicago, Illinois 60661. Copies of such
material may also be obtained by mail from the Public Reference Section of the
Commission at 450 Fifth Street, N.W., Washington, D.C. 20549 at prescribed
rates. If available, such information also may be accessed through the
Commission's electronic data gathering, analysis and retrieval system ("EDGAR")
via electronic means, including the Commission's home page on the Internet
(http://www.sec.gov). The Company's common stock is traded on the Nasdaq
National Market. Such reports, proxy statements and other information concerning
the Company also may be inspected at the

                                       60

<PAGE>

offices of the National Association of Securities Dealers, Inc., 1735 K
Street, N.W., Washington D.C. 20006.

     The Company has filed with the Commission a Registration Statement on Form
S-2 (the "Registration Statement") pursuant to the Securities Act, with respect
to the securities offered hereby. This Prospectus does not contain all of the
information set forth in the Registration Statement and the exhibits and
schedules relating thereto as permitted by the rules and regulations of the
Commission. For further information pertaining to the Company and the securities
offered hereby, reference is made to the Registration Statement and the exhibits
thereto. Items of information omitted from this Prospectus, but contained in the
Registration Statement, may be obtained at prescribed rates or inspected without
charge at the offices of the Commission set forth above. Any statements
contained herein concerning the provisions of any document are not necessarily
complete, and, in each instance, reference is made to the copy of such document
filed as an exhibit to the Registration Statement or otherwise filed with the
Commission. Each such statement is qualified in its entirety by such reference.

     No separate financial statements of the Trust have been included herein.
The Company does not consider that such financial statements would be material
to holders of the Preferred Securities because (i) all of the voting securities
of the Trust will be owned by the Company, a reporting company under the
Exchange Act, (ii) the Trust has no independent operations and exists for the
sole purpose of issuing securities representing undivided beneficial interest in
the assets of the Trust and investing the proceeds thereof in the Subordinated
Debentures issued by the Company, and (iii) the obligations of the Company
described herein to provide certain indemnities in respect of and be responsible
for certain costs, expenses, debts and liabilities of the Trust under the
Indenture and pursuant to the Trust Agreement, the guarantee issued by the
Company with respect to the Preferred Securities, and the Subordinated
Debentures purchased by the Trust and the related Indenture, taken together,
constitute, in the belief of the Company and the Trust, a full and unconditional
guarantee of payments due on the Preferred Securities. See "Description of the
Subordinated Debentures" and "Description of the Guarantee."

     The Trust is not currently subject to the information reporting
requirements of the Exchange Act. The Trust will become subject to such
requirements upon the effectiveness of the Registration Statement, although it
intends to seek and expects to receive an exemption therefrom.


                                       61

<PAGE>

                                   APPENDIX A


<PAGE>


                                       Yardville National Bancorp and Subsidiary

                                                            FINANCIAL HIGHLIGHTS
                                                            --------------------
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------
(Dollars in thousands, except per share data)                            1996           1995         Increase
- -------------------------------------------------------------------------------------------------------------
<S>                                                                  <C>            <C>               <C>
FOR THE YEAR ENDED DECEMBER 31
Net income                                                           $  4,026       $  3,403          18.3%
Cash dividends declared per common share                                 0.45           0.38          18.4
- -------------------------------------------------------------------------------------------------------------
BALANCE SHEET DATA AS OF DECEMBER 31
Total assets                                                         $490,545       $403,115          21.7%
Total deposits                                                        364,445        302,972          20.3
Total loans                                                           331,237        245,054          35.2
Stockholders' equity                                                   35,230         31,717          11.1
- -------------------------------------------------------------------------------------------------------------
CONSOLIDATED RATIOS
Return on average assets                                                 0.90%          0.99%
Return on average stockholders' equity                                  12.25          13.84
Total equity to total assets                                             7.18           7.87
Tier I capital to risk-weighted assets                                  10.17          11.95
Total capital to risk-weighted assets                                   11.43          13.20
Nonperforming loans to total assets                                      1.66           0.70
Nonperforming loans to year-end loans                                    2.46           1.15
- ----------------------------------------------------------------------------------------------------------- 
</TABLE>


                                   [GRAPHIC]

In the printed version of the document, a line graph appears which
depicts the following plot points:

                                   NET INCOME
                             (dollars in thousands)

                      1992..........................    568
                      1993..........................  1,925
                      1994..........................  2,523
                      1995..........................  3,403
                      1996..........................  4,026



                                   [GRAPHIC]

In the printed version of the document, a line graph appears which
depicts the following plot points:

                                  TOTAL ASSETS
                             (dollars in thousands)

                     1992..........................  205,494
                     1993..........................  223,438
                     1994..........................  280,550
                     1995..........................  403,115
                     1996..........................  490,545



<PAGE>

Letter to stockholders 

To our
stockholders, employees,
and friends:

     From an organization focused solely on Hamilton Township, YNB has broadened
its market to encompass all of Mercer County. Now, as we move energetically into
the future of financial services, YNB plans to bring its special kind of
community banking to contiguous markets, looking to Burlington, Bucks and
Middlesex counties for our future growth.

     Yet even as we grow and expand, one aspect remains constant: YNB's
commitment to its communities and our knowledge of our market area. In this, we
distinguish ourselves clearly from the large superregional and money center
banks in our state, and the non-bank financial services companies with no roots
in our community. We live among our customers. We understand what they want,
appreciate their business, and make our decisions accordingly.

     YNB has positioned itself for success in the future with a winning
combination of personal service, banking experience, technological support, and
innovative, customer-centered product offerings. Our products are up-to-date and
responsive to customer wants and desires. New offerings like Second Check, our
new debit card, and the Chairman's Choice account, among others, give customers
what they need. And we have added the technology to support new products and to
greatly enhance customer convenience. As a result of our long-term vision,
earnings have continued to climb, our horizons have widened considerably, and
our future looks bright.

GROWTH IN ALL DIMENSIONS

     In 1996, net income rose 18.3% to $4,026,000, or $1.64 per share on a fully
diluted basis, compared with 1995 net income of $3,403,000, or $1.60 per share
on a fully diluted basis. Our year-end assets reached $490,545,000, compared
with $403,115,000 just a year ago, and we plan on continued growth as we
approach the year 2000.

     Our earnings growth has been fueled by an active commitment to increase
quality loan assets of all types. By expanding our presence in the commercial,
residential mortgage, and consumer lending markets, YNB has grown our loan
portfolio over the past year, with total outstandings reaching $331,237,000 at
December 31, 1996. This represents an increase of 35.2% over the total of
$245,054,000 at the same date of the prior year. Our portfolio is diverse and
well-balanced, reflecting the healthy consumer and business sectors in the
market area we serve.

     There will, however, be rough spots at times. Nonperforming assets totaled
$8,535,000 at December 31, 1996, compared to $3,444,000 at December 31, 1995.
The increase in nonperforming assets is due to two loans backed by real estate
collateral which management is diligently striving to resolve. The allowance for
loan losses now totals $4,957,000 or 1.50% of total loans, covering 58.1% of
total nonperforming assets.

     On the deposit side, YNB continues to experience excellent growth. Total
deposits increased 20.3% in 1996 to $364,445,000 at year end, compared with
$302,972,000 at year-end 1995. This increase can be attributed to the variety of
new and convenient products we offer and the expansion of our retail banking
network to meet the needs of

                               YNB has positioned
                               itself for Success
                                 in the Future

today's banking customers. For a discussion of our many new products,
please see "Ongoing Expansion for the Future" beginning on page four.

     We are also extremely gratified to report that we were able to maintain our
record of sharing growth with our stockholders in 1996. The Board voted to raise
the quarterly dividend again this past year in October 1996 to $0.12 per share,
for an annualized dividend of $0.45. Our share price continued to show strength
and stability, and our listing on NASDAQ continues to provide additional
liquidity and flexibility for current stockholders as well as opening up the
market for new stockholders who want to participate in our future.

     YNB's capital remains strong as well. Our equity to assets ratio for the
period ended December 31, 1996 was 7.18%, comfortably meeting regulatory
requirements. Total risk-based capital at year-end 1996 was 11.43%, also
comparing favorably with the Federally-mandated minimum ratio.


                                      -2-
<PAGE>

YNB EXPANDS ITS HORIZONS TO MOVE INTO THE FUTURE

     We completed a major technology upgrade at YNB this past year, enabling us
to offer an enhanced product and service line and improved customer convenience.
State-of-the-art technology is essential for YNB's growth, and we have made this
investment because we are convinced it will both serve customers now and produce
long-term benefits for the future. But it is our commitment to high quality
personal customer service that will continue to differentiate YNB from other,
larger institutions.


[PICTURE]

Leading YNB into the future are (l. to r.) Jay G. Destribats, Chairman of the
Board; Patrick M. Ryan, President and CEO; and Stephen F. Carman, Executive
Vice President and CFO.


Moving YNB Forward 

     We view our employees and managers as a most precious resource. To
underscore their importance to YNB's future, we have featured them in this
year's report as they go about their daily tasks in moving YNB forward.

     Our directors, also, play a significant role as our best link to the
community. In this report, we pay tribute to three of them who have served YNB
long and well: John C. Stewart, the late William J. Steiner, Jr., and the late
Edward M. Hendrickson. Mr. Hendrickson became a Director Emeritus on November
26, 1996, and Messrs. Stewart and Steiner moved to Director Emeritus in March
1997. We thank all of our directors for their tireless work on the bank's
behalf.

     Finally, we want you, our stockholders, to know how much we value your
loyalty and confidence in us. As we move into new markets with our long-term
vision of success as an independent community bank, we pledge you our best
efforts to grow profitably, with rewards for customers and stockholders alike.

                                                 Leading YNB
                              into the future are (l. to r.)
                                          Jay G. Destribats,
                                      Chairman of the Board;   [PHOTO]
                                            Patrick M. Ryan,
                                      President and CEO; and
                                           Stephen F. Carman,
                             Executive Vice President and CFO. 
Sincerely yours,

/s/ Jay G. Destribats                   /s/ Patrick M. Ryan                  
- ----------------------------            ----------------------------         
Jay G. Destribats                       Patrick M. Ryan                      
Chairman of the Board                   President and Chief Executive Officer
                                                                             

                                      -3-
<PAGE>

Ongoing Expansion 
for the Future

     Banking continues to be a fast moving business. We clearly recognize that
in order to serve our customers well, stay competitive, and position ourselves
for ongoing expansion in the future, YNB must use our strengths - particularly
our experienced staff with their high energy level -- to maintain and enhance
our position in the marketplace.

     It is by offering our customers the best of both worlds -- the friendly,
attentive service of a community bank accompanied by the technical
sophistication and diverse product line equal to that of a major regional
bank -- that YNB can achieve its goals.

     In 1996, this is just what we've done.

RESPONDING TO CUSTOMERS

     We accelerated the technology upgrade which began in 1995 with the addition
of a sophisticated computer system that has greatly improved convenience for our
customers. We made our debut on the Internet in 1996, and continue to add
features to our home page that make obtaining information about YNB accounts,
rates, and investment opportunities quick and easy to access.

     Even with our advances in technology, however, we work very hard to retain
the personal service and interest in each customer that YNB was built upon. Our
branch managers are key to this effort. They know their customers -- and they
understand and respond to their specific needs.

     For example, we opened two new branches in 1996: on Scotch Road in West
Trenton, and at Nottingham Pointe at the eastern boundary of Hamilton Township.
Both areas are dynamic, growing locations for consumer and commercial business.
Demonstrating the flexibility and responsiveness of a community bank, we have
extended our evening hours at these and our seven other branches. All nine YNB
bank offices are now open until 6 PM both Thursday and Friday.

                                Branch managers
                            offer Personal attention
                              and serve Community
                                     Needs

     YNB also introduced new products and banking services in the past year to
offer our customers a wide range of options. To serve customers who need a low
minimum balance account, and to reward those who can maintain higher balances,
we introduced Chairman's Choice in 1996. This interest-earning account offers
customers two rates of interest. A higher rate is paid on larger balances, while
interest can still be earned on lower ones.

     In the second half of 1996, we issued our new Second Check debit card to
all YNB MAC card holders -- at no annual fee. Combining the convenience of an
ATM card with the flexibility of a purchase card, Second Check deducts the
amount of the customer's purchase immediately from a checking account. Quick,
easy, and safe, it helps consumers avoid high interest credit card debt without
the


                                      -4-
<PAGE>

identification issues of check cashing. Reaction from our customers to this
new offering has been extremely positive.

     Rounding out our innovations to increase retail customer convenience, we've
introduced the YNB Money Phone this year. Customers just dial the YNB Money
Phone 800 number,


    Consumer education 
 is an important focus [PHOTO]
                at YNB 


                                                                       Educating
                                                            Customers on Choices
                                                            --------------------

and using the Second Check card, can transfer funds, check balances, and
hear investment rates -- 7 days a week, 24 hours a day.

     1996 was a year to introduce new products, and continue to offer some old
favorites as well. Primary among these was YNB's Always Win CD -- the most
popular CD product we have ever offered. Starting out with a highly competitive
rate, Always Win automatically reviews the customer's CD rate at the halfway
point to maturity. If the current rate is higher than when the CD was issued,
the customer's rate increases. If rates have gone down, the initial rate
remains. The Always Win CD is just that -- a win/win situation for all.



                                      -5-
<PAGE>

Ongoing Expansion
   for the Future
- -----------------

   Innovation is not limited to the consumer banking area by any means. Our new
technology has been put to work for commercial customers, too, as we introduced
YNB's Cash Command, automated clearing house services for the business customer.
Cash Command helps businesses eliminate paperwork through direct deposits of
payroll, consolidate cash from multiple locations to maximize available
balances, and manage internal transfer of funds between various accounts --
right from the customer's own office. In addition, our Gemini product allows
customers to choose the additional services they want, including sweeps of
excess funds, maintenance of minimum deposits, and overdraft protection.

OUR PEOPLE MAKE THE DIFFERENCE

     More than anything else, it is the knowledge and experience of our business
bankers, coupled with their quick response to customers, that distinguishes YNB.
Our commercial lenders are intimately familiar with business conditions in our
market area. They know the details of their customers' financial situations. And
they are able to offer creative solutions to their business challenges.

     Encompassing both our commercial and consumer banking efforts is our
dedication to community service. YNB is well known in our market area for both
our financial support and the service of our officers on numerous community
boards and organizations. Their participation in the life of our community goes
far beyond that of most banks our size, and we salute and support their efforts.

     Another facet of our community service is education. We believe that
well-informed consumers make better banking customers, and

                              YNB's Quick response
                             to Commercial customers
                                  sets us Apart

so YNB conducts numerous seminars on credit, mortgage alternatives, and
small business management, among others.

     Finally, in order to be able to serve all these constituencies well, YNB
takes great care in the financial management of the corporation. Assets and
liabilities must be carefully matched, expenditures monitored, and branches
properly planned and secured. Our support staff are the less visible, but
essential backbone of YNB's growth, and their skill and diligence continue to
serve us well.

     YNB is dedicated to staying at the forefront of banking innovation. As we
look to the future, we plan to keep current with industry improvements by
offering enhanced PC-based products for our customers. We will also offer
expanded financial services such


                                      -6-
<PAGE>

as brokerage and mutual funds so that our customers can continue to receive
all the financial services they need and want from their community bank -- YNB.

     Looking forward, we are also aware of the need to enhance our efficiency.
Accordingly, we are examining the benefits of establishing a new corporate
headquarters, still in Hamilton Township, to

              Careful  
 financial management  [PHOTO]
         is essential  
     to YNB's growth


                                   Enhancing
                             Efficiency and Service

bring all of our management team together under one roof. This will
increase productivity, facilitate rapid interchange of ideas, and benefit
stockholders and customers alike.

     We believe the niche occupied by community banks will continue to be a
profitable one. Smaller banks like YNB are growing because we offer what our
customers want -- top flight service backed by modern technology, a complete
range of products and services, and people who care about them and value their
business. In the new age of community banking, YNB has been able to move ahead
by adapting to changing market conditions while retaining our unique personality
and business philosophy. With this strategy, we believe we will maintain our
leadership position in the central New Jersey marketplace.


                                      -7-
<PAGE>

Salute 
to Directors Emeritus
 


As we look to the future, it is also important to honor our past. And nowhere is
our tradition of service to the community better represented than in our
directors. While many of them have served YNB with distinction for numerous
years, we would like to salute our three Directors Emeritus in this annual
report: John C. Stewart, the late William J. Steiner, Jr., and the late Edward
M. Hendrickson, together representing 79 years of service on YNB's Board of
Directors.

Photo of John C. Stewart


     John C. Stewart, who became Director Emeritus this year, has a unique
history with Yardville -- the bank and the community. He made his mark in
Yardville when he developed the land behind Yardville School for almost 100
single family homes. He converted the old school house in the center of
Yardville to apartments, and built the structure that now serves as YNB's
operations center. If anyone can hold the title of "Mr. Yardville," it is John
Stewart.

     After helping to develop the town, Mr. Stewart joined the Board of
Yardville National Bank in 1966, and has served actively and faithfully ever
since. He became the Board's second vice chairman in July 1990, and vice
chairman in April 1993, a post he has held until this year. A well-known figure
in all the bank offices, Mr. Stewart can be seen during the day and at many
times on the weekends at the Yardville office, making the rounds to "be sure the
bank is running well."

Photo of William J. Steiner, Jr.

     William J. Steiner, Jr., who passed away March 9, 1997, may have had less
years of seniority on our Board than Mr. Stewart, but served YNB just as
enthusiastically. A longtime resident of Mercerville, Bill joined the Board in
1985, just as banking was evolving into the complex financial services business
it is today. He helped guide the bank as a member of the audit, stock option,
and asset/liability committees, and as chair of the bank's investment committee.

   A former fire commissioner of the Mercerville Fire Company as well as a
retired educator and local business owner, Bill was active in many facets of our
community's life. We will miss his valuable advice.

Photo of Edward M. Hendrickson

     Edward M. Hendrickson was almost as much of an institution as the bank
itself, and we will miss his fellowship and counsel. One of the original
depositors of the bank at its founding in 1925, Mr. Hendrickson saw -- and
participated in -- the world of change that the bank has experienced. From
watching his deposits handwritten in a journal 72 years ago to using a
YNB ATM recently, Ed was there.

   Ed Hendrickson was an active member of the YNB Board of Directors from 1961
until his death on March 5, 1997. During his tenure on the Board, Ed
participated in most of the decisions that have brought YNB to its present
leadership role in the community banking world. But he was also instrumental in
bringing services of another kind to the community. As a founding member of the
Mercer Street Friends, Ed worked tirelessly for 40 years to assist the urban
poor from the Greater Trenton area by providing a center for neighborhood
children and senior citizens. His life was truly a demonstration of what one
person can do to serve his fellow individuals, and we are fortunate to have his
example to follow.

If a financial institution can only be as strong as the hands and minds
guiding it, we are extremely grateful to have had the resources of these three
individuals to draw upon. We look forward to John Stewart's continued service as
Director Emeritus as YNB moves briskly into the future.



                                      -8-
<PAGE>


                                                             SELECTED HISTORICAL
                                                     CONSOLIDATED FINANCIAL DATA
                                                          
                                                          
The following table sets forth certain historical financial data with respect to
Yardville National Bancorp and subsidiary on a consolidated basis. This table
should be read in conjunction with Yardville National Bancorp's historical
consolidated financial statements and related notes thereto. All per share data
has been restated to reflect the two-for-one stock split effected in the form of
a stock dividend in November 1994.

<TABLE>
<CAPTION>
                                                                     December 31,
- -------------------------------------------------------------------------------------------------------------
                                           1996           1995           1994            1993           1992
- -------------------------------------------------------------------------------------------------------------
<S>                                     <C>           <C>             <C>           <C>            <C>
STATEMENT OF INCOME
(in thousands)

Interest income                        $ 34,251       $ 27,336        $18,004        $ 14,055       $ 13,990
Interest expense                         17,041         12,841          6,360           5,355          6,660
- -------------------------------------------------------------------------------------------------------------
Net interest income                      17,210         14,495         11,644           8,700          7,330
Provision for loan losses                 1,640            865            305              --             50
Securities (losses) gains, net             (136)           (91)          (124)            294            153
Gains on sales of mortgages, net             21             19             92             354            351
Other non-interest income                 2,228          1,927          1,586           1,542          1,499
Non-interest expense                     11,479         10,260          9,285           8,423          8,325
- -------------------------------------------------------------------------------------------------------------
Income before income tax expense
   and cumulative effect of the
   change in accounting principle         6,204          5,225          3,608           2,467            958
Income tax expense                        2,178          1,822          1,085             733            390
- -------------------------------------------------------------------------------------------------------------
Income before cumulative
   effect of the change in
   accounting principle                   4,026          3,403          2,523           1,734            568
Cumulative effect of the change
   in accounting principle                   --             --             --             191             --
- -------------------------------------------------------------------------------------------------------------
Net income                             $  4,026       $  3,403        $ 2,523        $  1,925       $    568
- -------------------------------------------------------------------------------------------------------------
BALANCE SHEET
(in thousands)

Assets                                 $490,545       $403,115        $280,550       $223,438       $205,494
Deposits                               $364,445       $302,972        $259,296       $206,688       $192,223
Loans, net of unearned income          $331,237       $245,054        $196,910       $134,983       $106,993
Stockholders' equity                   $ 35,230       $ 31,717        $ 18,451       $ 14,208       $ 10,829
Allowance for loan losses              $  4,957       $  3,677        $  2,912       $  2,703       $  2,940

PER SHARE DATA
Net income -- fully diluted            $   1.64       $   1.60*       $   1.56*      $   1.86       $   0.61
Cash dividends                         $   0.45       $   0.38        $   0.28       $     --       $     --
Stock dividends                             --              --             --              --           5.00%
Stockholders' equity (book value)      $  14.50       $  13.50        $  11.92       $  12.42       $  11.69

OTHER DATA
Average shares outstanding            2,462,000      2,192,000       1,757,000      1,036,000        926,000
</TABLE>


*    1995 and 1994 earnings per share amounts were calculated utilizing the
     modified treasury stock method, while remaining years were calculated
     utilizing the treasury stock method. The modified treasury stock method
     includes the potential dilutive effect of options and warrants not included
     in the treasury stock method. The expiration of warrants in June 1996
     resulted in a change in the computation method of earnings per share from
     the modified treasury stock method in 1994 and 1995 to the treasury stock
     method in 1996.


                                      -9-
<PAGE>

SELECTED HISTORICAL
CONSOLIDATED FINANCIAL DATA (continued) 

<TABLE>
<CAPTION>
                                                                   December 31,
- -------------------------------------------------------------------------------------------------------------
                                           1996           1995           1994            1993           1992
- -------------------------------------------------------------------------------------------------------------
<S>                                       <C>             <C>            <C>            <C>             <C>
FINANCIAL RATIOS
Return on average assets                   0.90%           0.99%          1.04%          0.92%           0.29%
Return on average stockholders'          
   equity                                 12.25           13.84          15.89          15.81            5.44
Net interest margin (FTE) (1)              4.10            4.49           5.16           4.51            3.99
Expense ratio (2)                          2.17            2.55           3.36           3.53            3.68
Average stockholders' equity to          
   average assets                          7.33            7.14           6.57           5.79            5.24
Dividend payout ratio                     26.90           21.69          15.06            --              --
Leverage ratio (3)                         7.21            7.84           6.97           6.36            5.27
Tier 1 capital as a percent of           
   risk-weighted assets                   10.17           11.95           9.59           9.38            8.81
Total capital as a percent of            
   risk-weighted assets                   11.43           13.20          10.84          10.64           10.07
Allowance for loan losses                
   to total loans (year end)               1.50            1.50           1.48           2.00            2.75
Net loan charge offs to average          
   total loans                             0.13            0.05           0.06           0.20            0.45
Nonperforming loans to total loans         2.46            1.15           1.05           1.83            4.32
Nonperforming assets (4) to              
   total loans and other real estate     
   owned (year end)                        2.57            1.40           1.21           2.83            5.30
Allowance for loan losses                
   to nonperforming assets (year end)     58.08          106.77         122.35          69.92           51.34
Allowance for loan losses                
   to nonperforming loans (5) (year end)  60.90%         130.44%        140.95%        109.30%          63.65%
- -------------------------------------------------------------------------------------------------------------
</TABLE>

(1)  Tax equivalent based on a 34% Federal tax rate for all periods presented
     (FTE = Federal tax equivalent basis).
(2)  Non-interest expense minus non-interest income before asset sales to
     average earning assets.
(3)  Leverage ratio is Tier 1 capital to year-end total assets.
(4)  Nonperforming assets include nonperforming loans and other real estate
     owned. See "Management's Discussion and Analysis of Financial Condition and
     Results of Operations -- Financial Condition."
(5)  Nonperforming loans include nonaccrual loans, restructured loans, and loans
     90 days past due or greater and still accruing. See "Management's
     Discussion and Analysis of Financial Condition and Results of Operations --
     Financial Condition."



                                      -10-
<PAGE>

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

OVERVIEW

     Planned strategic growth continued for Yardville National Bancorp and
subsidiary (YNB) in 1996. In 1996, YNB achieved continued growth in earnings.
YNB increased its branch network to nine, opening branches in Hamilton Square
and West Trenton. YNB's emphasis on establishing and building relationships both
in the commercial and consumer banking areas has resulted in a substantial
increase in loans and deposits. Also, in 1996, YNB completed a significant
upgrade in computer systems, both in the branch and back office. This system
upgrade is designed to increase product diversity and to continue quality
customer service.

     Net income amounted to $4,026,000, an 18.3% increase, compared to the
record results of $3,403,000 reported in 1995. Earnings were primarily enhanced
by the substantial loan growth experienced throughout the year. The loan
portfolio, primarily commercial, grew 35.2% in 1996 compared to 1995. At
December 31, 1996 total loans outstanding were $331,237,000 compared to
$245,054,000 recorded at the end of 1995. The allowance for loan losses now
totals $4,957,000 or 1.50% of total loans, covering 58.1% of total nonperforming
assets.

     YNB's deposit base increased 20.3%, to total $364,445,000 at December 31,
1996. Certificates of deposit were competitively priced in the marketplace in
1996 to fund loan growth.

     Return on average assets decreased to 0.90% in 1996 from 0.99% in 1995. The
1996 return on average stockholders' equity decreased to 12.25% compared to
13.84% in 1995. The decline in these performance measures is discussed in
management's results of operations and financial condition analysis that
follows.

RESULTS OF OPERATIONS

     YNB earned $4,026,000 or $1.64 per share for the year ended December 31,
1996 compared to $3,403,000 or $1.60 per share for the year ended December 31,
1995. YNB reported net income of $2,523,000 or $1.56 per share in 1994. The
increase in earnings per share in 1996 is attributable to increased earnings and
the expiration of warrants in June 1996 which resulted in a change in the
computation method of earnings per share from the modified treasury stock method
in 1995 to the treasury stock method in 1996. The increase in earnings per share
from 1994 to 1995 is attributable to increased earnings. Both years are computed
under the modified treasury stock method.


                                   [GRAPHIC]

In the printed version of the document, a line graph appears which
depicts the following plot points:

                            RETURN ON AVERAGE ASSETS

                     1992.............................   .29%
                     1993.............................   .92%
                     1994.............................  1.04%
                     1995.............................   .99%
                     1996.............................   .90%




                                   [GRAPHIC]

In the printed version of the document, a line graph appears which
depicts the following plot points:

                     RETURN ON AVERAGE STOCKHOLDERS' EQUITY

                    1992............................   5.44%
                    1993............................  15.81%
                    1994............................  15.89%
                    1995............................  13.84%
                    1996............................  12.25%



NET INTEREST INCOME

     Net interest income, YNB's largest and most significant component of
operating income, is the difference between interest and fees earned on loans
and other earning assets, and interest paid on deposits and borrowed funds. Net
interest income is impacted by the volume of interest earning assets and
liabilities, level of rates earned on those assets, and the cost of interest
bearing liabilities. Changes in nonperforming assets, together with interest
lost and recovered on those assets, also impact comparisons of net interest
income.

     The following tables set forth YNB's consolidated average balances of
assets, liabilities, and stockholders' equity as well as the amount of interest
income and expense on related items, and YNB's average yield/rate for the years
ended December 31, 1996, 1995, 1994, 1993, and 1992.

                                      -11-
<PAGE>


FINANCIAL SUMMARY
Average Balances, Rates Paid and Yields 

<TABLE>
<CAPTION>
                                               December 31, 1996                     December 31, 1995
- -------------------------------------------------------------------------------------------------------------
                                                               Average                                Average
                                          Average               Yield/         Average                 Yield/
(in thousands)                            Balance   Interest     Rate          Balance    Interest      Rate
- -------------------------------------------------------------------------------------------------------------
<S>                                      <C>        <C>        <C>            <C>          <C>        <C>
INTEREST EARNING ASSETS:
Time deposits with other banks           $  1,992    $    98     4.92%        $    685      $    36      5.26%
Federal funds sold                          4,265        228     5.35            7,838          464      5.92
Securities                                132,036      8,194     6.21           97,456        5,756      5.91
Loans, net of unearned income (1)         287,289     25,731     8.96          221,232       21,080      9.53
- -------------------------------------------------------------------------------------------------------------
   Total interest earning assets         $425,582    $34,251     8.05%        $327,211      $27,336      8.35%
- -------------------------------------------------------------------------------------------------------------
NON-INTEREST EARNING ASSETS:
Cash and due from banks                  $ 11,905                             $  8,778
Allowance for loan losses                  (4,190)                              (3,265)
Premises and equipment, net                 5,037                                4,175
Other assets                               10,156                                7,490
- -------------------------------------------------------------------------------------------------------------
   Total non-interest earning assets       22,908                               17,178
- -------------------------------------------------------------------------------------------------------------
Total assets                             $448,490                             $344,389
- -------------------------------------------------------------------------------------------------------------
INTEREST BEARING LIABILITIES:
Deposits:
   Savings and interest checking         $133,450    $ 4,014     3.01%        $123,029      $ 4,107      3.34%
   Certificates of deposit of
     $100,000 or more                      18,188        922     5.07           15,521          883      5.69
   Other time deposits                    125,332      7,138     5.70          103,637        5,792      5.59
- -------------------------------------------------------------------------------------------------------------
     Total interest bearing deposits      276,970     12,074     4.36          242,187       10,782      4.45
   Borrowed funds                          87,065      4,967     5.70           33,339        2,059      6.18
- -------------------------------------------------------------------------------------------------------------
     Total interest bearing liabilities   364,035     17,041     4.68          275,526       12,841      4.66
- -------------------------------------------------------------------------------------------------------------
NON-INTEREST BEARING LIABILITIES:
Demand deposits                          $ 49,078                             $ 42,321
Other liabilities                           2,507                                1,950
Stockholders' equity                       32,870                               24,592
- -------------------------------------------------------------------------------------------------------------
   Total non-interest bearing
   liabilities and
   stockholders' equity                  $ 84,455                             $ 68,863
- -------------------------------------------------------------------------------------------------------------
Total liabilities and
stockholders' equity                     $448,490                             $344,389
- -------------------------------------------------------------------------------------------------------------
Interest rate spread (2)                                         3.37%                                   3.69%
- -------------------------------------------------------------------------------------------------------------
Net interest income and margin (3)                   $17,210     4.04%                      $14,495      4.43%
- -------------------------------------------------------------------------------------------------------------
Net interest income and margin
   (tax equivalent basis) (4)                        $17,432     4.10%                      $14,697      4.49%
- -------------------------------------------------------------------------------------------------------------
</TABLE>

(1)  Loan origination fees are considered an adjustment to interest income. For
     the purpose of calculating loan yields, average loan balances include
     nonaccrual loans with no related interest income.
(2)  The interest rate spread is the difference between the average yield on
     interest earning assets and the average rate paid on interest bearing
     liabilities.
(3)  The net interest margin is equal to net interest income divided by average
     interest earning assets.
(4)  In order to make pre-tax income and resultant yields on tax exempt
     investments and loans comparable to those on taxable investments and loans,
     a tax equivalent adjustment is made equally to interest income and income
     tax expense with no effect on after tax income. The tax equivalent
     adjustment has been computed using a Federal income tax rate of 34% and has
     increased interest income by $222,000, $202,000, $194,000, $105,000, and
     $64,000 for the years ended December 31, 1996, 1995, 1994, 1993, and 1992,
     respectively.


                                      -12-
<PAGE>

<TABLE>
<CAPTION>
          December 31, 1994                     December 31, 1993                     December 31, 1992
- -------------------------------------------------------------------------------------------------------------
                        Average                               Average                                Average
  Average                Yield/        Average                 Yield/         Average                Yield/
  Balance    Interest     Rate         Balance     Interest     Rate          Balance    Interest      Rate
- -------------------------------------------------------------------------------------------------------------
<S>          <C>        <C>           <C>           <C>        <C>           <C>         <C>         <C>

$    643      $    23     3.58%        $ 1,266      $    34      2.69%        $ 1,776     $    48      2.70%
   1,200           52     4.33           3,211           97      3.02           5,058         181      3.58
  70,045        3,761     5.37          72,928        3,939      5.40          85,383       5,300      6.21
 157,411       14,168     9.00         117,671        9,985      8.49          93,245       8,461      9.07
- -------------------------------------------------------------------------------------------------------------
$229,299      $18,004     7.85%       $195,076      $14,055      7.20%       $185,462     $13,990      7.54%
- -------------------------------------------------------------------------------------------------------------

$  8,079                              $  9,449                               $  8,089
  (2,736)                               (2,860)                                (3,217)
   3,857                                 3,812                                  3,746
   3,207                                 4,699                                  5,050
- -------------------------------------------------------------------------------------------------------------
  12,407                                15,100                                 13,668
- -------------------------------------------------------------------------------------------------------------
$241,706                              $210,176                               $199,130
- -------------------------------------------------------------------------------------------------------------



$113,239      $ 3,156     2.79%       $105,178      $ 2,832      2.69%        $97,018     $ 3,350      3.45%

   7,083          299     4.22           4,202          168      4.00           3,495         183      5.24
  66,020        2,810     4.26          55,827        2,338      4.19          59,573       3,101      5.21
- -------------------------------------------------------------------------------------------------------------
 186,342        6,265     3.36         165,207        5,338      3.23         160,086       6,634      4.14
   2,248           95     4.23             747           17      2.28             915          26      2.84
- -------------------------------------------------------------------------------------------------------------
 188,590        6,360     3.37         165,954        5,355      3.23         161,001       6,660      4.14
- -------------------------------------------------------------------------------------------------------------

$ 36,634                              $ 31,082                               $ 26,546
     605                                   967                                  1,148
  15,877                                12,173                                 10,435
- -------------------------------------------------------------------------------------------------------------

$  53,116                             $ 44,222                               $ 38,129
- -------------------------------------------------------------------------------------------------------------
 $241,706                             $210,176                               $199,130
- -------------------------------------------------------------------------------------------------------------
                          4.48%                                  3.97%                                 3.40%
- -------------------------------------------------------------------------------------------------------------
              $11,644     5.08%                     $ 8,700      4.46%                    $ 7,330      3.95%
- -------------------------------------------------------------------------------------------------------------

              $11,838     5.16%                     $ 8,805      4.51%                    $ 7,394      3.99%
- -------------------------------------------------------------------------------------------------------------
</TABLE>

                                      -13-
<PAGE>


     Net interest income also may be analyzed by segregating the volume and rate
components of interest income and interest expense. The following table
demonstrates the impact on net interest income of changes in the volume of
interest earning assets and interest bearing liabilities and changes in interest
rates earned and paid.

YARDVILLE NATIONAL BANCORP AND SUBSIDIARY
RATE/VOLUME ANALYSIS

<TABLE>
<CAPTION>
                                                   1996 vs. 1995                         1995 vs. 1994
                                                Increase (Decrease)                   Increase (Decrease)
                                                Due to changes in:                    Due to changes in:
- -------------------------------------------------------------------------------------------------------------
(in thousands)                            Volume      Rate     Total            Volume       Rate      Total
- -------------------------------------------------------------------------------------------------------------
<S>                                       <C>       <C>        <C>              <C>          <C>       <C>
INTEREST EARNING ASSETS:
Time deposits with other banks            $   64    $   (2)    $   62           $    2      $   11     $   13
Federal funds sold                          (195)      (41)      (236)             386          26        412
Securities                                 2,133       305      2,438            1,589         406      1,995
Loans, net of unearned income (1)          5,980    (1,329)     4,651            6,039         873      6,912
- -------------------------------------------------------------------------------------------------------------
Total interest income                      7,982    (1,067)     6,915            8,016       1,316      9,332
- -------------------------------------------------------------------------------------------------------------
INTEREST BEARING LIABILITIES:
Deposits:
Savings and interest checking                332      (425)       (93)             289         662        951
Certificates of deposit of
   $100,000 or more                          142      (103)        39              452         132        584
Other time deposits                        1,234       112      1,346            1,925       1,057      2,982
- -------------------------------------------------------------------------------------------------------------
     Total deposits                        1,708      (416)     1,292            2,666       1,851      4,517
Borrowed funds                             3,076      (168)     2,908            1,901          63      1,964
- -------------------------------------------------------------------------------------------------------------
Total interest expense                     4,784      (584)     4,200            4,567       1,914      6,481
- -------------------------------------------------------------------------------------------------------------
Net interest income                       $3,198    $ (483)    $2,715           $3,449       $(598)    $2,851
- -------------------------------------------------------------------------------------------------------------
</TABLE>

(1) Loan origination fees are considered adjustments to interest income.

     YNB's net interest income totaled $17,210,000 in 1996, an increase of 18.7%
from the $14,495,000 reported in 1995. The prior year's increase was 24.5% from
1994's net interest income of $11,644,000. The primary factor contributing to
the increase in net interest income in 1996 was an increase in interest income
of $6,915,000 due to a substantial increase in loan volume, specifically
commercial, offset by decreases in loan yields and increases in deposits and
borrowed funds and the related interest expense. From 1995 to 1996, YNB's
average loan portfolio increased by 29.9%. Loan yields averaged 8.96%, or 57
basis points lower, reflecting declining market interest rates in a very
competitive market. Conversely, the yield on YNB's investment portfolio
increased 30 basis points when comparing 1996 to 1995. The average investment
portfolio increased from $97,456,000 in 1995 to $132,036,000 in 1996, an
increase of 35.5%. Overall, the yield on earning assets decreased 30 basis
points to 8.05% in 1996 from 8.35% in 1995.

     Interest expense was $17,041,000 for 1996, an increase of $4,200,000, or
32.7%, from $12,841,000 a year ago. The increase in interest expense for the
comparable time periods was the result of a larger deposit base and greater
levels of borrowed funds. Average interest bearing liabilities increased 32.1%
in 1996 compared to 1995. The cost of total interest bearing liabilities rose
just 2 basis points to 4.68% in 1996 from 4.66% in 1995. Deposit products,
particularly time deposits, were competitively priced throughout 1996 to fund
commercial loan growth.

     Net interest income was $14,495,000 in 1995, an increase of 24.5% from
$11,644,000 in 1994. The principal factor contributing to the improvement was an
increase in interest income due to a substantial increase in commercial loan
volume offset by increases in deposits, borrowed funds, and the related interest
expense. Average loans increased by 40.5% from 1994 to 1995.

     The net interest margin (tax equivalent basis) between yields on average
interest earning assets and costs of average funding sources was 4.10% in 1996
versus 4.49% in 1995 and 5.16% in 1994. The decrease in the net interest margin
in 1996 was principally due to two factors. In the second half of 1995 and
continuing through 1996, management instituted a strategy to increase net
interest income by purchasing investments using repurchase agreements. Increased
competition and the subsequent decrease in loan yields also accounted, in part,
for the reduction in the net interest margin.

     The strategy to increase net interest income by purchasing investments has
specific goals. The targeted spread on this strategy is 75 basis points after
tax. The primary goals of the strategy are to improve return on equity and
earnings per share. Incrementally, any increase to net interest income by this
strategy will improve return on equity and earnings per share. Conversely,
because of the targeted spread on this strategy there will be a negative impact
to the net interest margin and return on assets. For the year ended December 31,
1996 investments purchased with repurchase agreements averaged approximately
$57,300,000. The positive impact to return on equity and earnings per share was


                                      -14-
<PAGE>

approximately 1.0% and $0.15, respectively. The negative impact to the net
interest margin and return on assets was approximately .45% and .03%,
respectively. This strategy is proactively managed through the asset and
liability simulation model analyzing risk and reward relationships in different
interest rate environments based on the composition of investments in the
strategy.

     Average interest earning assets exceeded interest bearing liabilities by
$61,547,000 in 1996, $51,685,000 in 1995, and $40,709,000 in 1994. The ratio of
average interest bearing liabilities to average interest earning assets
increased from 84.2% in 1995 to 85.5% in 1996. Average non-interest bearing
demand deposits increased 16.0% to $49,078,000 in 1996 from $42,321,000 in 1995.
Throughout the comparative periods, increases in average non-interest bearing
deposits contributed to the increase in net interest income.

     Nonaccrual loans totaled $7,083,000 at December 31, 1996, an increase of
$5,516,000 from the $1,567,000 reported at December 31, 1995. In the last
quarter of 1996 two loans totaling approximately $4,600,000, backed by real
estate collateral, were put into nonaccrual status. Had total nonaccrual loans
been paid in the manner and at the rate and time contracted at the time the
loans were made, YNB would have recognized additional interest income of
approximately $351,000 in 1996, $143,000 in 1995, and $183,000 in 1994.
Moreover, YNB's net interest margin would have been .08% higher in 1996, .05%
higher in 1995, and .08% higher in 1994.

NON-INTEREST INCOME

     Non-interest income continues to be an important source of revenue for YNB.
Through its Product Development and Management Committee, YNB is studying other
non-interest income opportunities. The prudent growth in non-interest income is
one of YNB's long-term strategies. The major components of non-interest income
are presented in the accompanying table.

     Non-interest income consists of service charges on deposit accounts, gains
on sales of mortgages, and securities gains or losses. YNB also generates
non-interest income from a variety of fee-based services. These include mortgage
servicing fees, safe deposit box rentals, check fee income, and Automated Teller
Machine (ATM) fees. Responding to recent legislation, on October 2, 1996,
management instituted ATM fees on non-customers. These fees account primarily
for the increase in other service fee income when comparing 1996 to 1995.

     For 1996, non-interest income totaled $2,113,000, an increase of $258,000,
or 13.9%, from non-interest income of $1,855,000 for 1995. Non-interest income
in 1995 increased by $301,000, or 19.4%, from 1994's reported total of
$1,554,000.

                                     Year ended December 31,
             -----------------------------------------------
             (in thousands)           1996     1995     1994
             -----------------------------------------------
             Service charges on
                deposit accounts    $1,153   $1,069   $  932
             Other service fees        438      381      370
             Gains on sales of
                mortgages, net          21       19       92
             Securities losses, net   (136)     (91)    (124)
             Other non-interest
                income                 637      477      284
             -----------------------------------------------
                Total               $2,113   $1,855   $1,554
             ------------------------------------------------

     Service charges on deposit accounts have historically represented the
largest single source of non-interest income. This continued to be the case in
1996, as such revenues totaled $1,153,000, an increase of 7.9%, compared to
$1,069,000 in 1995. Service charge income totaled $932,000 in 1994. Service
charge income increased in 1996 as the result of a larger account base and the
fee income associated with it. This component of non-interest income represented
54.6%, 57.6%, and 60.0% of the total non-interest income in 1996, 1995, and
1994, respectively. YNB's Product Development and Management Committee reviews
established and develops new deposit products and the service charges associated
with them. Deposit services are repriced annually to reflect current costs and
competitive factors.

     Gains on sales of mortgages, net, increased in 1996 to $21,000 from $19,000
in 1995. Gains on sales of mortgages, net, totaled $92,000 in 1994. Over the
last two years YNB has been less active in this area. This, in part, is due to a
more stable interest rate environment which translates to reduced refinancing
activity.

     YNB recorded net securities losses of $136,000, $91,000, and $124,000 in
1996, 1995, and 1994, respectively. In 1996, proceeds from securities sold were
utilized to fund higher yielding commercial loan assets. Management also sold
longer term fixed rate securities purchased using repurchase agreements to
reduce future interest rate risk exposure. Net securities losses realized during
1995 and 1994 were the result of management's decision to reposition funds in
the portfolio to improve yield and provide funds for loan growth. CMOs were sold
in 1995 to reduce outstandings in this illiquid portion of the portfolio
providing funds for higher yielding loan assets.

   Other non-interest income is primarily composed of income derived from life
insurance assets, and to a lesser extent, mortgage servicing income. Other
non-interest income totaled $637,000 in 1996, an increase of $160,000, or 33.5%
when compared to 1995. Other non-interest income totaled $284,000 in 1994. YNB
has purchased life insurance assets in 1996 and 1995 to fund executive
compensation plans and a deferred compensation plan for directors. Other
non-interest income from the life insurance assets totaled $419,000, increasing
$144,000, or 52.2%, when comparing 1996 to 1995.

NON-INTEREST EXPENSE

     Non-interest expense totaled $11,479,000 in 1996, an increase of
$1,219,000, or 11.9%, compared to $10,260,000 in 1995. Non-interest expense in
1995 increased 10.5% from $9,285,000 in 1994. The increase in non-interest
expense, for the comparative periods, is primarily the result of increases in
salaries and employee benefits and to a lesser extent, occupancy and equipment
expense.

                                      -15-
<PAGE>

     Salaries and employee benefits, which represent the largest portion of
non-interest expense, increased $936,000 in 1996 or 16.4% over 1995. Salaries
and employee benefits in 1995 increased $665,000, or 13.2%, over 1994. The
increase in 1996 expense over 1995 is the effect of additional staffing required
as the result of YNB's growth and normal annual salary increases. Full time
equivalent employees increased to 163 at December 31, 1996 from 147 at December
31, 1995. Staffing enhancements were made in loan and credit administration as
well as in the commercial loan production area to take advantage of
opportunities in new market areas. A management trainee program was also
instituted in key strategic areas, such as financial services. Employee benefits
also increased 23.7% for the comparable time periods. 1995's increase over 1994
was primarily the result of increased staffing associated with YNB's retail
growth, hiring of experienced lending professionals, expansion of the financial
services division, and normal annual salary increases. Salaries and employee
benefits as a percent of average assets was 1.5% in 1996, 1.7% in 1995, and 2.1%
in 1994, respectively.

     Net occupancy expense increased $194,000 to $920,000 in 1996 from $726,000
reported in 1995. The increase in occupancy expenses in 1996 compared to 1995
was due to increased maintenance costs, specifically snow removal, and the
additional occupancy costs associated with new branch offices. The total number
of bank facilities, including the operations building, is now 10. This component
of non-interest expense has remained constant as a percentage of average assets
at 0.2% in 1996 and 1995 and 0.3% in 1994. Equipment expenses increased
$182,000, or 35.5%, to $695,000 in 1996 from $513,000 in 1995. In 1995 equipment
expenses increased 10.1% from 1994. The increase in equipment expenses in 1996
was primarily attributable to the depreciation expense related to the investment
in hardware and software totaling approximately $1,200,000 for YNB's in-house
computer system. Conversely, computer service expenses were eliminated in the
first quarter of 1996. To a lesser extent, equipment expense rose in 1996 due to
equipment, furniture and fixture needs in YNB's expanding retail network and its
related depreciation expense. The increase in equipment expenses in 1995
compared to 1994 was attributable to increased depreciation costs associated
with new furniture and fixtures and computer equipment in YNB's branches. Other
computer equipment was also purchased in 1995, throughout the bank, in
preparation for the new computer system in 1996.

OTHER NON-INTEREST EXPENSE

     Other non-interest expense was $3,235,000, $3,328,000, and $3,180,000 in
1996, 1995, and 1994, respectively.

     The following table sets forth the components of other non-interest expense
for the years indicated:

     FDIC premiums were basically eliminated in 1996, except for a minimum
assessment payment which totaled only $1,000. FDIC insurance premiums decreased
by $289,000 in 1996 to $1,000 from $290,000 in 1995. FDIC insurance premiums
totaled $464,000 in 1994. On January 31, 1995, the FDIC proposed to reduce the
deposit insurance assessment rates of Bank Insurance Fund ("BIF") insured
institutions, effective at the date the BIF fund reaches the required level of
1.25% of BIF-insured deposits. During 1995 the fund reached the 1.25% level.
Premiums totaling approximately $168,000 were rebated to YNB on September 15,
1995. YNB's deposit insurance premium assessment was lowered from 23 basis
points to 4 basis points effective for the fourth quarter of 1995. As defined by
the FDIC, YNB is a well capitalized institution and under new FDIC guidelines
1996 premiums were eliminated.

                                      Year ended December 31,
              -----------------------------------------------
              (in thousands)           1996     1995     1994
              -----------------------------------------------
              FDIC insurance
                premium              $    1   $  290   $  464
              O.R.E. expenses           163      166      306
              Stationery and
                supplies                388      300      229
              Computer services          83      285      270
              Insurance (other)         102       93      119
              Marketing                 522      479      415
              Other                   1,976    1,715    1,377
              -----------------------------------------------
                 Total               $3,235   $3,328   $3,180
              ------------------------------------------------ 

     Other real estate (O.R.E.) expense decreased by $3,000, or 1.8%, in 1996 to
$163,000 from $166,000 in 1995. O.R.E. expenses declined by 45.8% in 1995
compared to 1994. Throughout the comparative periods, management has effectively
managed the level of other real estate owned and the expenses associated with
loan workout and foreclosed properties.

     Computer services expense decreased $202,000, or 70.9%, in 1996 to $83,000.
These expenses were $285,000 in 1995, an increase of $15,000, or 5.6%, from
$270,000 in 1994. Effective late February 1996 management terminated its
agreement with its outside computer servicer as the result of implementing a new
in-house computer system. The decrease in computer expenses in 1996 compared to
1995 is a result of service expenses for only two months, including conversion
costs, compared to a full year's expense in 1995. The increase in computer
expenses in 1995 compared to 1994 resulted from increased volume processing due
to growth.

     Marketing expenses increased by $43,000, or 9.0%, in 1996 to $522,000,
compared to $479,000 in 1995. Marketing expenses totaled $415,000 in 1994. The
primary increase in marketing expenses in 1996 over 1995 relates to increased
advertising to attract deposits to fund loan growth in a very competitive
marketplace. The increase in marketing expenses for the comparative periods
reflects YNB's emphasis on participation in community activities and additional
promotional costs in connection with branch openings.

     Other expenses, which include various professional fees, communication
expense, postage expense, and various loan related expenses, were $1,976,000 in
1996, an increase of $261,000, or 15.2%, from $1,715,000 in 1995. Other expenses
totaled $1,377,000 in 1994. The increase in other expenses in 1996 compared to
1995, in part, is attributable to loan related expenses due to the substantial
growth in the loan portfolio, attorney fees, and a full year's processing


                                      -16-
<PAGE>



costs by an outside vendor of YNB's mortgages to improve service quality
and management flexibility.


     YNB's ratio of non-interest expense to average assets decreased to 2.6% for
1996 compared to 3.0% for 1995 and 3.8% for 1994.

INCOME TAXES

     The provision for income taxes, which is comprised of Federal and state
income taxes, was $2,178,000 in 1996 compared to $1,822,000 in 1995 and
$1,085,000 in 1994. The increase was primarily the result of higher pre-tax
income. The provision for income taxes for 1996, 1995, and 1994 was at effective
tax rates of 35.1%, 34.9%, and 30.1%, respectively. The slight increase in the
effective tax rate for 1996 was the result of increased pre-tax earnings with a
relatively constant level of tax-free income.


                                      -17-
<PAGE>

FINANCIAL CONDITION
As of December 31, 1996 and 1995


TOTAL ASSETS

     YNB's assets were $490,545,000 at year-end 1996 versus $403,115,000 the
previous year, an increase of $87,430,000, or 21.7%. The growth in YNB's asset
base throughout 1996 was due primarily to an increase in loans. The increase in
loans was the product of a strategy to improve the profitability of the
organization through relationship banking and the continued consolidation in
YNB's marketplace, which has solidified YNB's competitive position in the small
and middle markets.

     YNB's ratio of average interest earning assets to average assets decreased
slightly to 94.9% for the year ended December 31, 1996 compared to 95.0% for
1995. YNB's ratio of average interest bearing liabilities to average assets
increased from 80.0% for the year ended December 31, 1995 to 81.2% for 1996.

SECURITIES

     YNB's securities portfolio represented $124,967,000 or 25.5% of assets at
December 31, 1996 versus $133,853,000 or 33.2% of assets at December 31, 1995.
On an average basis, the securities portfolio represented 31.0% of average
interest earning assets for the year ended December 31, 1996 compared to 29.8%
of average interest earning assets for the year ended December 31, 1995.

     The investment growth strategy, purchasing investments using repurchase
agreements, peaked at approximately $68,000,000 at the end of June 1996 and
stands at approximately $51,000,000 at December 31, 1996. All securities in this
strategy are held in the available for sale portfolio. The purpose of this
strategy is designed to improve return on equity and earnings per share. This
strategy is considered by management to be temporary until loan growth can
generate sufficient net interest income to improve performance measurements.
Throughout the year loan demand has continued to be strong in YNB's marketplace.
In July 1996, management decided to begin to gradually reduce assets purchased
with repurchase agreements to reduce interest rate risk exposure.

     The securities available for sale portfolio decreased to $93,671,000 at
December 31, 1996 from $98,469,000 at December 31, 1995. The decrease is a
result of YNB's downsizing of the investment growth strategy coupled with
principal paydowns from mortgage backed securities, called U.S. agency
securities, and maturities and sales of U.S. Treasury securities, offset by
short term security purchases to strengthen liquidity. During 1996, the only
securities purchased not held in the available for sale portfolio were municipal
bonds. Securities available for sale are held for indefinite periods of time and
may be sold due to changing market and interest rate conditions as part of YNB's
asset/liability management strategy. As of December 31, 1996 available for sale
securities represented 75.0% of the entire portfolio. This portfolio is
principally comprised of mortgage-backed securities issued by Federal agencies,
U.S. Treasury, and other agency securities. The available for sale portfolio,
except securities purchased using repurchase agreements, provides a secondary
source of liquidity for YNB. There are no securities designated for trading.

     Investment securities classified as held to maturity totaled $31,296,000 at
December 31, 1996 compared to $35,384,000 at December 31, 1995. This portfolio
is comprised of mortgage-backed securities and state and municipal securities.

     The following table shows the maturities, at amortized cost, and average
weighted yields for the securities available for sale at December 31, 1996.


SECURITY MATURITIES AND AVERAGE WEIGHTED YIELDS

<TABLE>
<CAPTION>
                                                                December 31, 1996
- -------------------------------------------------------------------------------------------------------------
                                                   After one     After five
                                      Within      but within     but within          After
(in thousands)                      one year      five years      ten years      ten years           Total
- -------------------------------------------------------------------------------------------------------------
<S>                                 <C>           <C>            <C>             <C>               <C>
U.S. Treasury securities and
   obligations of other
   government agencies                $6,005         $15,946         $   --        $10,000         $31,951
Mortgage-backed securities               365           2,690          6,863         49,523          59,441
Federal Reserve Bank Stock                --              --             --            572             572
Federal Home Loan Bank Stock              --              --             --          1,975           1,975
- -------------------------------------------------------------------------------------------------------------
   Total                              $6,370         $18,636         $6,863        $62,070         $93,939
- -------------------------------------------------------------------------------------------------------------
Weighted average yield                  5.61%           6.09%          6.98%          7.38%           6.98%
- -------------------------------------------------------------------------------------------------------------
</TABLE>

                                      -18-
<PAGE>

     Investments in mortgage-backed securities involve prepayment and interest
rate risk. At December 31, 1996 and 1995 YNB had mortgage-backed securities
totaling $81,667,000 and $105,479,000, respectively. At December 31, 1996 and
1995 there were $59,078,000 and $56,682,000 in fixed-rate mortgage-backed
securities outstanding, respectively. The risk associated with fixed-rate
mortgage-backed securities is similar to fixed-rate loans. In rising interest
rate environments, the rate of prepayment on fixed-rate, pass-through
mortgage-backed securities tends to decrease because of lower repayments on the
underlying mortgages and, conversely, as interest rates fall, repayments on such
securities tend to rise.

     YNB attempts to minimize these risks by diversifying the coupons of the
mortgage-backed securities, buying seasoned securities with consistent and
predictable prepayment histories, and adhering to strict pricing policies when
purchasing mortgage-backed securities.

     Collateralized mortgage obligations (CMOs) totaled approximately $5,300,000
at December 31, 1996. A CMO is a mortgage-backed security that is comprised of
classes of bonds created by prioritizing the cash flows from the underlying
mortgage pool in order to meet different objectives of investors. The CMOs in
the investment portfolio are agency named and were generally originally
purchased with short average lives of two to four years. At December 31, 1996
YNB held no private labeled or corporate CMOs. Stress tests are performed at
least semi-annually to assess prepayment speeds and their impact to the average
lives and yields on those securities. All CMOs at December 31, 1996 were held in
the available for sale category.

     The maturities and average weighted yields for investment securities were
as follows:

<TABLE>
<CAPTION>
                                                                December 31, 1996
- -------------------------------------------------------------------------------------------------------------
                                                   After one     After five
                                      Within      but within     but within          After
(in thousands)                      one year      five years      ten years        ten years       Total
- -------------------------------------------------------------------------------------------------------------
<S>                                  <C>          <C>            <C>              <C>            <C>
Obligations of state and political
   subdivisions                         $760         $ 3,091       $5,004         $  215         $ 9,070
Mortgage-backed securities                --          14,691           --          7,535          22,226
- -------------------------------------------------------------------------------------------------------------
   Total                                $760         $17,782       $5,004         $7,750         $31,296
- -------------------------------------------------------------------------------------------------------------
Weighted average yield                  3.49%           5.25%        4.78%          6.58%           5.46%
- ----------------------------------------------------------------------------------------------------------- 
</TABLE>


LOAN PORTFOLIO


     The continued consolidation in YNB's marketplace and management's emphasis
on establishing relationships has solidified YNB's competitive position in the
small and middle markets.

     During 1996, total loans increased $86,183,000, or 35.2%, to $331,237,000
at December 31, 1996 from $245,054,000 at December 31, 1995. YNB's loan
portfolio represented 67.5% of assets at December 31, 1996 versus 60.8% at the
prior year end.

     The following table sets forth the components of YNB's loan portfolio at
the dates indicated.

LOAN PORTFOLIO COMPOSITION
<TABLE>
<CAPTION>
                                                                    December 31,
- ------------------------------------------------------------------------------------------------------------------------------
                         1996                  1995                    1994                1993                     1992
- ------------------------------------------------------------------------------------------------------------------------------
(in thousands)        Amount    %           Amount    %             Amount    %         Amount     %          Amount      %
- ------------------------------------------------------------------------------------------------------------------------------
<S>                 <C>      <C>           <C>      <C>          <C>       <C>       <C>       <C>          <C>       <C>
Real estate - mortgage:
    Residential     $ 83,183  25.1%        $73,076   29.8%       $ 60,156   30.5%    $ 35,283    26.1%      $ 37,632   35.2%
    Commercial       112,914  34.1          73,164   29.8          49,186   25.0       32,517    24.1         13,559   12.7
    Home equity       23,457   7.1          26,951   11.0          29,388   14.9       30,107    22.3         28,648   26.8
Commercial and
    agricultural      63,426  19.2          33,218   13.6          26,626   13.5       17,642    13.1         14,822   13.8
Real estate -
    construction      25,958   7.8          19,353    7.9          15,560    7.9        9,742     7.2          5,250    4.9
Consumer              15,034   4.5          12,386    5.1          10,934    5.6        7,440     5.5          6,287    5.9
Other loans            7,265   2.2           6,906    2.8           5,060    2.6        2,252     1.7            795    0.7
- ------------------------------------------------------------------------------------------------------------------------------
Total loans         $331,237 100.0%       $245,054  100.0%       $196,910  100.0%    $134,983   100.0%      $106,993  100.0%
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>


     YNB's lending focus continues to be centered on commercial loans,
owner-occupied commercial mortgage loans, and tenanted commercial real estate
loans. In underwriting such loans, YNB first evaluates the cash flow capability
of the borrower to repay the loan. In addition, a majority of commercial loans
are secured by real estate, business assets, and guarantees. YNB makes
commercial loans primarily to small to medium-sized businesses and
professionals.


                                      -19-
<PAGE>

     Real estate - residential loans are primarily comprised of residential
mortgage loans and business loans secured by residential real estate. This
portion of the portfolio totaled $83,183,000 at December 31, 1996, up
$10,107,000, or 13.8%, from the prior year. Residential mortgage loans
represented $52,817,000, or 63.5% of the total. YNB's residential mortgage loans
are secured by first liens on the underlying real property. At December 31, 1996
approximately 34% of the residential mortgage loan portfolio had fixed interest
rates and 66% had adjustable interest rates.

     The home equity portfolio totaled $23,457,000 or 7.1% of YNB's loan
portfolio at December 31, 1996. This compares to $26,951,000, or 11.0% of the
total loan portfolio at December 31, 1995. Aggressive competition for home
equity loans in YNB's market accounted for the decline in outstanding balances.
The home equity portfolio has provided consistent operating income to YNB with
controllable delinquencies and minimal losses.


                                   [GRAPHIC]

In the printed version of the document, a line graph appears which
depicts the following plot points:

                              TOTAL LOAN PORTFOLIO
                             (dollars in thousands)

                       1992.......................  106,993
                       1993.......................  134,983
                       1994.......................  196,910
                       1995.......................  245,054
                       1996.......................  331,237

     Real estate -- commercial loans increased by $39,750,000, or 54.3% in 1996
to $112,914,000 from $73,164,000 at December 31, 1995. YNB's lending policies
require an 80% or lower loan-to-value ratio for commercial real estate
mortgages. Collateral values are established based upon independently prepared
appraisals. Generally, these loans are secured by owner-occupied properties and
are part of a broader commercial lending relationship.

     Commercial and agricultural loans increased $30,208,000, or 90.9%, at
December 31, 1996 to $63,426,000 from $33,218,000 at December 31, 1995.
Commercial and agricultural loans are made to small to middle market businesses
for inventory, working capital, and equipment needs. These loans are generally
secured by business assets of the borrower. Agricultural loans represent less
than 1% of the total.

     Real estate -- construction loans increased $6,605,000 to $25,958,000 at
December 31, 1996 compared to $19,353,000 at December 31, 1995. These loans
represented 7.8% of the total loan portfolio at December 31, 1996. YNB makes
loans to finance primarily the construction of residential and, to a limited
extent, non-residential properties. Construction loans generally are secured by
first liens on real estate and have floating rates of interest. These loans are
closely monitored with advances made only after work is completed and
independently inspected and verified by qualified professionals.

     YNB makes automobile, motorcycle, personal, and other loans to consumers.
Consumer loans increased to $15,034,000 at December 31, 1996 compared to
$12,386,000 at December 31, 1995.

     The majority of YNB's business is with customers located within Mercer
County, New Jersey, and contiguous counties. Accordingly, the ultimate
collectibility of the loan portfolio and the recovery of the carrying amount of
real estate are subject to changes in the region's real estate market and
economy.

NONPERFORMING ASSETS

     Nonperforming assets consist of nonperforming loans and other real estate
owned. In accordance with SFAS No. 114, insubstance foreclosures have been
reclassified as nonperforming loans for all periods presented.

     Nonperforming loans are composed of (1) loans on a nonaccrual basis, (2)
loans which are contractually past due 90 days or more as to interest and
principal payments but have not been classified as nonaccrual, and (3) loans
whose terms have been restructured to provide a reduction or deferral of
interest or principal because of a deterioration in the financial position of
the borrower.

     YNB's policy with regard to nonaccrual loans varies by the type of loan
involved. Generally, commercial loans are placed on a nonaccrual status when
they are 90 days past due unless they are well secured and in the process of
collection or, regardless of the past due status of the loan, when management
determines that the complete recovery of principal and interest is in doubt.
Consumer loans are generally charged off after they become 90 days past due.
Mortgage loans are not generally placed on a nonaccrual basis unless the value
of the real estate has deteriorated to the point that a potential loss of
principal or interest exists. Subsequent payments are credited to income only if
collection of principal is not in doubt.

     Nonperforming loans totaled $8,140,000 at December 31, 1996, an increase of
$5,321,000 from the $2,819,000 amount reported at December 31, 1995. The
increase in nonperforming loans is principally the result of two real estate
construction loans, totaling approximately $4,600,000, going into nonaccrual
status in the last quarter of 1996. Management is diligently striving to resolve
both loans.



                                      -20-
<PAGE>

     The following table sets forth nonperforming assets and risk elements in
YNB's loan portfolio by type at the dates indicated.

<TABLE>
<CAPTION>
                                                                 December 31,
- -------------------------------------------------------------------------------------------------------------
(in thousands)                          1996            1995           1994           1993            1992
- -------------------------------------------------------------------------------------------------------------
<S>                                    <C>            <C>             <C>             <C>            <C>
Nonaccrual loans:
   Commercial and agricultural        $  961         $   --          $  --          $   --         $   34   
   Real estate -- mortgage             1,451          1,395          1,203           1,764          2,651   
   Real estate -- construction         4,659            142            521             480          1,514   
   Consumer                               12             30             --              17             17   
- -------------------------------------------------------------------------------------------------------------
     Total                             7,083          1,567          1,724           2,261          4,216   
- -------------------------------------------------------------------------------------------------------------
Restructured loan                         --            612             --              --             --   
- -------------------------------------------------------------------------------------------------------------
Loans 90 days or more past due:                                                                             
   Commercial and agricultural            --             --             --              --              1   
   Real estate -- mortgage             1,014            588            326             209            388   
   Consumer                               43             52             16               3             14   
- -------------------------------------------------------------------------------------------------------------
     Total                             1,057            640            342             212            403   
- -------------------------------------------------------------------------------------------------------------
Total nonperforming loans              8,140          2,819          2,066           2,473          4,619   
- -------------------------------------------------------------------------------------------------------------
Other real estate                        395            625            314           1,393          1,107   
- -------------------------------------------------------------------------------------------------------------
Total nonperforming assets            $8,535         $3,444         $2,380          $3,866         $5,726   
- -------------------------------------------------------------------------------------------------------------
</TABLE>

     Nonperforming assets increased $5,091,000 to $8,535,000, at December 31,
1996 compared to $3,444,000 at December 31, 1995. The increase in nonperforming
assets is primarily attributable to the two loans going into nonaccrual status
in the fourth quarter of 1996, as previously discussed. Nonperforming assets
represented 1.74% of total assets at December 31, 1996 and 0.85% at December 31,
1995.

     Nonaccrual loans were $7,083,000, or 2.1% of total loans, at December 31,
1996, and $1,567,000, or 0.6% of total loans, at December 31, 1995.

     The one restructured loan totaled $612,000 at December 31, 1995. This loan
is in full compliance with the restructured terms and conditions and,
accordingly, has been returned to performing status at December 31, 1996.

     At December 31, 1996, loans that were 90 days or more past due but still
accruing interest income totaled $1,057,000, or 0.3% of total loans, compared to
$640,000, or 0.3% of total loans, at December 31, 1995. Management's decision to
accrue income on these loans was based on the level of collateral and the status
of collection efforts.

     Other real estate (O.R.E.) totaled $395,000 at December 31, 1996 and
$625,000 at December 31, 1995. O.R.E.represented 0.1% of total loans at December
31, 1996 and is reflective of an active strategy to liquidate these assets and
re-employ the proceeds in YNB's loan portfolio.


                                   [GRAPHIC]

In the printed version of the document, a line graph appears which
depicts the following plot points:

                           TOTAL NONPERFORMING ASSETS
                             (dollars in thousands)

                       1992........................  5,726
                       1993........................  3,866
                       1994........................  2,380
                       1995........................  3,444
                       1996........................  8,535



                                      -21-
<PAGE>

ALLOWANCE FOR LOAN LOSSES

     Management utilizes a systematic and documented allowance adequacy
methodology for loan losses that requires specific allowance assessment for all
loans, including residential real estate mortgages and consumer loans. This
methodology assigns reserves based upon credit risk ratings for specific loans
and general reserves for all other loans. The general reserves are based on
various factors, including historical performance and the current economic
environment. On a quarterly basis, management reviews all criticized credits as
reported by the loan review officer and monitors weekly all commercial loan and
mortgage, residential, and consumer delinquencies. Management continually
reviews the process utilized to determine the adequacy of the allowance for loan
losses. The following table presents, for the years indicated, an analysis of
the allowance for loan losses and other related data.


<TABLE>
<CAPTION>
                                                                Year ended December 31,
- -------------------------------------------------------------------------------------------------------------
(in thousands)                             1996           1995           1994            1993           1992
- -------------------------------------------------------------------------------------------------------------
<S>                                    <C>            <C>             <C>            <C>            <C>     
Allowance balance, beginning of year   $  3,677       $  2,912        $ 2,703        $  2,940       $  3,310
Charge offs:
   Commercial, financial, and
     agricultural                            --             --            (47)             --           (291)
   Real estate -- mortgage                  (72)           (26)           (51)           (222)           (42)
   Real estate -- construction              (75)           (30)           (25)            (45)          (270)
   Consumer                                (252)          (153)           (83)            (84)          (101)
- -------------------------------------------------------------------------------------------------------------
     Total charge offs                     (399)          (209)          (206)           (351)          (704)
- -------------------------------------------------------------------------------------------------------------
Recoveries:
   Commercial, financial, and agricultural   --             --             20              21            135
   Real estate -- mortgage                   --             64             43              37             20
   Consumer                                  39             45             47              56            129
- -------------------------------------------------------------------------------------------------------------
     Total recoveries                        39            109            110             114            284
- -------------------------------------------------------------------------------------------------------------
Net charge offs                            (360)          (100)           (96)           (237)          (420)
Provision charged to operations           1,640            865            305              --             50
- -------------------------------------------------------------------------------------------------------------
Allowance balance, end of year         $  4,957       $  3,677        $ 2,912        $  2,703       $  2,940
- -------------------------------------------------------------------------------------------------------------
Loans, end of year                     $331,237       $245,054       $196,910        $134,983       $106,993
Average loans outstanding              $287,289       $221,232       $157,411        $117,671       $ 93,245
Ratio of allowance for loan
   losses to total loans, end of year      1.50%          1.50%          1.48%           2.00%          2.75%
Ratio of net charge offs to average
   loans outstanding                       0.13%          0.05%          0.06%           0.20%          0.45%
Nonperforming loans to total loans         2.46%          1.15%          1.05%           1.83%          4.32%
Nonperforming assets to total loans
   and other real estate owned, end
   of year                                 2.57%          1.40%          1.21%           2.83%          5.30%
Ratio of allowance for loan losses
   to nonperforming assets, end of year   58.08%        106.77%        122.35%          69.92%         51.34%
Ratio of allowance for loan losses
   to nonperforming loans, end of year    60.90%        130.44%        140.95%         109.30%         63.65% 

</TABLE>

     YNB provides for possible loan losses by a charge to current operations to
maintain the allowance for loan losses at an adequate level determined according
to management's documented allowance adequacy methodology. The provision for
loan losses for 1996 was $1,640,000, reflective of the continued substantial
growth in the loan portfolio and increased nonperforming asset levels
experienced in the last quarter. This compares to a provision for loan losses of
$865,000 in 1995 and $305,000 in 1994. It is management's assessment that the
allowance for loan losses is adequate in relation to credit risk exposure
levels.

     At December 31, 1996, the allowance for loan losses totaled $4,957,000, an
increase of $1,280,000 or 34.8%, from $3,677,000 at December 31, 1995, which
compares to $2,912,000 at December 31, 1994. The ratio of allowance for loan
losses to total loans was 1.50%, 1.50%,and 1.48% at December 31, 1996, 1995, and
1994, respectively. Another measure of the allowance for loan losses is the
ratio of the allowance to total nonperforming loans. At December 31, 1996 this
ratio was 60.9% versus 130.4% at December 31, 1995.

     YNB's gross charge offs in 1996 totaled $399,000, compared with $209,000 in
1995, and $206,000 in 1994. Losses on loans and loans which are determined to be
uncollectible are charged against the allowance and subsequent recoveries, if
any, are credited to it. YNB's gross recoveries totaled $39,000 in 1996 compared
to $109,000 in 1995 and $110,000 in 1994 as a result of collection efforts. The
balance of the allowance for loan losses is determined by an overall analysis of
the loan portfolio and reflects an amount which, in management's judgment, is
adequate to provide for potential loan losses.

                                      -22-
<PAGE>

     Management has established the necessary steps to identify potential credit
problems in its loan portfolio by strengthening lending policies and improving
loan and credit administration. Management reviews all criticized loans on a
quarterly basis. Allocations to the allowance for loan losses, both specific and
general, are determined after this review. Loans are classified as
"satisfactory, special mention, substandard, doubtful, and loss." Loan
classifications are based on internal reviews and evaluations performed by the
lending staff. These evaluations are, in turn, examined by YNB's internal loan
review officer.

ALLOCATION OF THE ALLOWANCE FOR LOAN LOSSES

     The following tables describe the allocation for loan losses among various
categories of loans and certain other information as of the dates indicated. The
allocation is made for analytical purposes and is not necessarily indicative of
the categories in which future loan losses may occur. The total allowance is
available to absorb losses from any segment of loans.

<TABLE>
<CAPTION>
                                             December 31, 1996                     December 31, 1995
- -------------------------------------------------------------------------------------------------------------
                                                             Percent of                           Percent of
                                      Reserve   Percent of     Loans to     Reserve  Percent of     Loans to
(in thousands)                         Amount    Allowance  Total Loans      Amount   Allowance  Total Loans
- -------------------------------------------------------------------------------------------------------------
<S>                                   <C>        <C>         <C>             <C>       <C>        <C>

   Commercial and agricultural         $1,704       34.4%        19.2%        $  983      26.7%        13.6%
   Real estate -- mortgage              2,064       41.7         66.3          1,816      49.4         70.6
   Real estate -- construction            938       18.9          7.8            664      18.1          7.9
   Consumer                               175        3.5          4.5            132       3.6          5.1
   Other loans                             76        1.5          2.2             82       2.2          2.8
- -------------------------------------------------------------------------------------------------------------
     Total                             $4,957      100.0%       100.0%        $3,677     100.0%       100.0%
- -------------------------------------------------------------------------------------------------------------
</TABLE>

DEPOSITS

     YNB's deposit base is the principal source of funds supporting interest
earning assets. YNB offers a full range of deposit products, including demand
deposits, savings deposits, insured money market accounts, and certificates of
deposit (CDs). YNB's overall philosophy of building and maintaining long-term
customer relationships is the key to further expanding the deposit base, which,
in turn, presents opportunities for YNB to cross-sell its services.

     Total deposits amounted to $364,445,000 at year-end 1996 compared to
$302,972,000 at the end of 1995, an increase of 20.3%. Average total deposits
during 1996 totaled $326,048,000 compared to $284,508,000 during 1995, an
increase of 14.6%.

     In 1996, YNB's deposit base grew due to several factors. YNB opened two new
branches bringing YNB's total branch network to nine. The Always Win CD,
introduced in 1995, was complemented by the introduction of the nine and fifteen
month CD in the second half of 1996. These featured CD products were
competitively priced to help fund loan growth. In 1996, depositors continued to
place their funds in higher yielding CDs which is reflected in the growing
percentage of average time deposits to average total deposits. With the
investment in computer systems and technology in 1996, YNB's objective is to
develop and deliver products and services that anticipate and meet the needs of
YNB's diverse customer base while maintaining quality customer service.

                                      -23-

<PAGE>


     The following table provides information concerning average rates and
average balances of deposits for the years indicated:

AVERAGE DEPOSIT BALANCES AND RATES

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------
                                  1996                          1995                           1994
- --------------------------------------------------------------------------------------------------------------
                                            % of                          % of                          % of
(in thousands)         Balance     Rate    Total      Balance    Rate    Total       Balance    Rate   Total
- --------------------------------------------------------------------------------------------------------------
<S>                    <C>         <C>     <C>       <C>        <C>      <C>       <C>         <C>    <C>

Non-interest bearing
   demand deposits     $49,078      -- %    15.05%   $ 42,321     -- %   14.88%     $ 36,634     -- %   16.43%
Interest bearing
   demand deposits      23,554     2.50      7.22      21,236    2.77     7.46        16,346    2.01     7.33
Savings deposits       109,896     3.12     33.71     101,793    3.46    35.78        96,893    2.92    43.45
Time deposits          143,520     5.62     44.02     119,158    5.60    41.88        73,103    4.25    32.79
- --------------------------------------------------------------------------------------------------------------
   Total               $326,048    3.70%   100.00%   $284,508    3.79%  100.00%     $222,976    2.81%  100.00%
- --------------------------------------------------------------------------------------------------------------
</TABLE>
 
     The average balance of non-interest bearing demand deposits was $49,078,000
during 1996, an increase of $6,757,000, or 16.0%, from $42,321,000 during 1995.
Non-interest bearing demand deposits represent a stable, interest free source of
funds. The increase in demand deposits is a contributing factor in the growth of
net interest income.

     Average interest bearing demand, savings, and time deposits increased
10.9%, 8.0%, and 20.4%, respectively, from 1995 to 1996. Total average time
deposits, which consist of certificates of deposit and individual retirement
accounts, increased $24,362,000 to $143,520,000 during 1996 from $119,158,000 in
1995.

     The average rate paid on YNB's deposit balances in 1996 was 3.70%, a 2.4%
decrease from the 3.79% average rate for 1995.


     The table below details amounts and maturities for certificates of
deposit of $100,000 or more at the date indicated.


     Certificates of deposit of $100,000 or more totaled $22,162,000, or 6.1% of
deposits, at December 31, 1996 compared to $15,021,000, or 5.0% of deposits, at
December 31, 1995. YNB does not depend on historically less stable funding
sources.


     YNB has not purchased deposits through wholesale deposit brokers,
preferring to rely on more stable core deposits and borrowings to support
growth.

                                December 31,
- -----------------------------------------------
(in thousands)               1996          1995
- -----------------------------------------------
Maturity Range:
Within three months       $ 3,273       $ 3,095
After three but within
    six months              3,955         3,323
After six but within
    twelve months           9,291         5,890
After twelve months         5,643         2,713
- -----------------------------------------------
Total                     $22,162       $15,021
- ----------------------------------------------- 



                                   [GRAPHIC]

In the printed version of the document, a line graph appears which
depicts the following plot points:

                           TOTAL DEPOSITS AT YEAR END
                             (dollars in thousands)

                       1992.........................  192,223
                       1993.........................  206,688
                       1994.........................  259,296
                       1995.........................  302,972
                       1996.........................  364,445



                                      -24-
<PAGE>


BORROWED FUNDS

     Borrowed funds consist of securities sold under agreements to repurchase,
Federal Home Loan Bank of New York (FHLB) advances, Federal funds purchased,
treasury tax and loan deposits, and other forms of short-term borrowings.
Management utilizes, from time to time, two unsecured Federal funds lines of
credit with two of its correspondent banks for daily funding needs.

     Borrowed funds totaled $86,339,000 at December 31, 1996 compared to
$65,221,000 at December 31, 1995. YNB used FHLB advances in 1996 in order to
meet particularly strong commercial loan demand. Repurchase agreements totaling
approximately $51,000,000 at year-end 1996 were used as part of a strategy to
increase net interest income by purchasing investments.

     Borrowed funds averaged $87,065,000 in 1996, an increase of $53,726,000
from the average reported in 1995 of $33,339,000. At year-end 1996 there was
$20,813,000 in outstanding borrowings with the FHLB and no outstanding
borrowings from YNB's correspondents. Management will continue to strategically
utilize borrowed funds to meet short-term liquidity needs and as an additional
source of funding for the loan and investment portfolios.

LIQUIDITY

     Liquidity measures the ability to satisfy current and future cash flow
needs as they become due. YNB has an Asset/Liability Committee (ALCO) whose
function is to monitor and coordinate all activities relating to maintaining
adequate liquidity and protection of net interest income from fluctuations in
market interest rates.

     Liquidity management refers to YNB's ability to support asset growth while
satisfying the borrowing needs and deposit withdrawal requirements of customers.
In addition to maintaining liquid assets, factors such as capital position,
profitability, asset quality, and availability of funding affect a bank's
ability to meet its liquidity needs. On the asset side, liquid funds are
maintained in the form of cash and cash equivalents, Federal funds sold,
investment securities held to maturity maturing within one year, securities
available for sale and loans held for sale. Additional asset based liquidity is
derived from scheduled loan and investment repayments of principal and interest
from mortgage-backed securities. On the liability side, the primary source of
liquidity is the ability to generate core deposits, which generally excludes CDs
over $100,000. Short term borrowings are used as supplemental funding sources
when growth in the core deposit base does not keep pace with that of earning
assets.

     At December 31, 1996, liquid assets (excluding securities purchased
utilizing repurchase agreements) amounted to $62,574,000, as compared to
$60,162,000 at December 31, 1995. This represents 15.2% and 18.3% of earning
assets, and 14.2% and 17.2% of total assets at December 31, 1996 and 1995,
respectively.

     YNB has the availability to borrow up to $20,000,000 from the FHLB through
its line of credit program. In addition, the bank is eligible to borrow up to
30% of assets under the FHLB advance program subject to FHLB stock level
requirements, collateral requirements, and individual advance proposals based on
FHLB credit standards. YNB also has the ability to borrow at the Federal Reserve
discount window along with agreements to borrow from two of its correspondent
banks.

                                      -25-
<PAGE>


INTEREST RATE SENSITIVITY

     The objectives of interest rate risk management are to reduce, minimize,
and to the degree possible, control the effect of interest rate fluctuations on
net interest income. ALCO manages the interest rate sensitivity or repricing
characteristics of YNB's assets and liabilities.

     ALCO has established strategies and procedures to protect net interest
income against significant changes in interest rates. Generally, these
strategies are designed to achieve an acceptable level of net interest income
based upon management's projections of future changes in interest rates.

     A traditional form of asset/liability management is the static gap report.
The static gap report categorizes interest bearing assets and liabilities by
repricing maturity characteristics. These static measurements do not reflect the
results of any projected activity. On a cumulative basis, as of December 31,
1996, more of YNB's liabilities than assets repriced in the three month, six
month and one year periods.

     As shown below, interest rate sensitivity to interest rate fluctuations is
measured in a number of time frames. The following table sets forth rate
sensitive assets and liabilities.

YARDVILLE NATIONAL BANCORP AND SUBSIDIARY
RATE SENSITIVE ASSETS AND LIABILITIES

<TABLE>
<CAPTION>
                                                                  December 31, 1996
- -------------------------------------------------------------------------------------------------------------
                                             After three  After six   After
                                    Within    months but   months    one year    After
                                    three     within six but within but within   five    Non-interest
(in thousands)                      months      months    one year  five years   years    sensitive (1)   Total
- ----------------------------------------------------------------------------------------------------------------
<S>                                 <C>       <C>         <C>      <C>          <C>         <C>        <C>
INTEREST EARNING ASSETS:
Federal funds sold and interest
   bearing deposits                $  5,397    $    --    $    --   $     --    $    --      $    --    $  5,397
Available for sale securities (2)    21,437      4,117      3,404     18,637     43,797        2,547      93,939
Investment securities                    --        325        435     17,782     12,754           --      31,296
Loans, net of unearned income       126,852      4,271     14,631    137,103     41,023        7,357     331,237
- -----------------------------------------------------------------------------------------------------------------
   Total interest earning assets   $153,686    $ 8,713    $18,470   $173,522    $97,574      $ 9,904    $461,869
- -----------------------------------------------------------------------------------------------------------------
FUNDING SOURCES:
Portion of non-interest bearing
   funding sources used to fund
   earning assets                       --         --         --         --          --       66,604      66,604
Savings and interest checking      134,357         --         --         --          --           --     134,357
Certificates of deposit of
   $100,000 or more                  3,273      3,955      9,291      5,643          --           --      22,162
Other time deposits                 21,481     23,010     23,990     83,926          --           --     152,407
Borrowed funds                      52,696     19,500      8,330      5,813          --           --      86,339
- ----------------------------------------------------------------------------------------------------------------
   Total funding sources          $211,807    $46,465    $41,611   $ 95,382     $    --      $66,604    $461,869
- ----------------------------------------------------------------------------------------------------------------
Interest rate sensitivity gap      (58,121)   (37,752)   (23,141)    78,140      97,574      (56,700)
Ratio of rate sensitive assets to
   rate sensitive liabilities         0.73       0.19       0.44       1.82          --         0.15
Cumulative interest rate
   sensitivity gap                 (58,121)   (95,873)  (119,014)   (40,874)     56,700           --
Ratio of cumulative rate
   sensitive assets
   to rate sensitive liabilities      0.73       0.63       0.60       0.90        1.14         1.00
</TABLE>

(1)   Non-interest sensitive includes assets and liabilities that do not earn or
      pay interest, such as nonaccrual loans, overdrafts and demand deposits.
(2)   Available for sale securities are included in the above table at
      amortized cost.

Note: No effect is given to prepayments of loans or mortgage-backed securities
      in the amounts included above.  Mortgage-backed securities are shown by
      their maturity date as opposed to contractual principal amortization. 


                                      -26-

<PAGE>


     At December 31, 1996, YNB's twelve month cumulative gap position was
negative $119,014,000. Over the next twelve months, $119,014,000 more
liabilities are eligible to reprice than assets, indicating a liability
sensitive position. A liability sensitive gap may indicate an exposure to
earnings if interest rates increase. However, YNB's deposits that reprice within
one year are predominantly core savings, NOW, and money market deposits that are
bank administered. Historically, these accounts have been much less volatile
than the prime and Federal funds rates, which to a large degree affect earning
asset yields. Therefore, management believes the static gap position may
overstate the actual risk to earnings over the next twelve month period.

     To analyze the potential future effect on earnings of its market sensitive
assets and less rate sensitive core deposit accounts, management utilizes a
simulation model to project levels of net interest income under various interest
rate environments and balance sheet structures. The "base case" scenario uses
the current balance sheet strategy and tests the income effects of flat interest
rates, rising rates of 3% and falling rates of 3% over a 12 and 24 month period.
Management has established guidelines to limit the amount that net interest
income can vary within these rate ranges.

     The use of simulation models assists management in its continuing effort to
develop strategies to produce consistent earnings growth in changing interest
rate environments. YNB is in the process of developing longer-term measures of
interest rate sensitivity including duration of equity and equity at risk. Such
models are designed to estimate the impact on the value of equity resulting from
changes in interest rates and supplement the simulation model and gap analysis.


                                      -27-

<PAGE>

STOCKHOLDERS' EQUITY AND CAPITAL ADEQUACY

     Stockholders' equity at December 31, 1996 totaled $35,230,000 compared to
$31,717,000 at December 31, 1995. This represents an increase of $3,513,000 or
11.1%. This increase resulted from (i) earnings of $4,026,000 (less dividend
payments of $1,083,000) and offset by a negative equity adjustment of $267,000
for the unrealized loss on securities available for sale, (ii) proceeds of
$562,000 from exercised options, and (iii) proceeds of $275,000 from warrants
exercised that were issued in connection with YNB's 1993 Private Placement
Capital Offering and 1994 Stockholders' Rights Offering.

     In 1996, 16,940 warrants were exercised yielding additional capital of
$275,000. On June 13, 1996, all outstanding warrants from prior capital
offerings expired.

     YNB trades on the NASDAQ National Market System under the symbol "YANB."
The listing on the NASDAQ National Market System has provided increased
liquidity for YNB stockholders. During 1996, 1,775,965 shares were traded. There
were 2,430,414 shares of common stock outstanding at December 31, 1996.

     Dividends paid per share in 1996 totaled $0.45. As a result of YNB's
performance during 1996, the common stock dividend was increased from $0.11 per
share to $0.12 per share in the last quarter of 1996.

     Yardville National Bancorp and subsidiary is subject to minimum risk-based
and leverage capital guidelines issued by the Federal Reserve Board and
Comptroller of the Currency. The measurement of risk-based capital takes into
account the credit risk of both balance sheet assets and off-balance sheet
exposures. These guidelines require minimum risk-based capital ratios of 4% for
Tier I capital and 8% for total capital (Tier I plus Tier II). In addition, the
current minimum regulatory guideline for the Tier 1 leverage ratio is 4%.

     The Federal Deposit Insurance Corporation Improvement Act of 1991 (FDICIA)
established five capital level designations ranging from "well capitalized" to
"critically undercapitalized." A bank is considered "well capitalized" if it has
minimum Tier I and total risk-based capital ratios of 6% and 10%, respectively,
and a minimum Tier I leverage ratio of 5%.

     At December 31, 1996, the capital ratios for YNB exceeded the above ratios
required to be well capitalized. The table below summarizes YNB's capital
ratios at the dates indicated:

                              December 31,
- -----------------------------------------------
                        1996     1995     1994
- -----------------------------------------------
Tier 1 leverage ratio     7.8%    9.1%     7.8%
Tier 1 risk-based        10.2%   12.0%     9.6%
Total risk-based         11.4%   13.2%    10.8% 



                                      -28-
<PAGE>


RECENT ACCOUNTING PRONOUNCEMENTS

     Statement of Financial Accounting Standards No. 125 (SFAS 125), "Accounting
for Transfers and Servicing of Financial Assets and Extinguishments of
Liabilities," was issued by the Financial Accounting Standards Board (FASB) in
June 1996. SFAS 125 provides accounting and reporting standards for transfers
and servicing of financial assets and extinguishments of liabilities. SFAS 125
is effective for transfers and servicing of financial assets and extinguishments
of liabilities occurring after December 31, 1996, and is to be applied
prospectively. Management believes the implementation of SFAS 125 will not have
a material impact on the consolidated financial statements of the Corporation.

     Statement of Financial Accounting Standards No. 121 (SFAS 121), "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
Of," was issued by the FASB in March 1995. SFAS 121 requires that a review for
impairment be performed whenever events or changes in circumstances indicate
that the carrying amount of long-lived assets may not be recoverable. In
performing the review for recoverability, the Corporation should estimate the
future undiscounted cash flows expected to result from the use of the asset and
its eventual disposition. The Corporation adopted this standard during 1996. The
adoption of this standard did not have a material impact on the consolidated
financial statements of the Corporation.

     Statement of Financial Accounting Standards No. 122 (SFAS 122), "Accounting
for Mortgage Servicing Rights," was issued by the FASB in May 1995. This
statement amends SFAS 65, "Accounting for Certain Mortgage Banking Activities."
This statement eliminates the accounting distinction between originated and
purchased mortgage servicing rights. In addition, guidance is provided for a
consistent structure in measuring impairment of mortgage servicing rights. The
adoption of SFAS 122 did not have a material effect on the 1996 financial
statements.

     Statement of Financial Accounting Standards No. 123 (SFAS 123), "Accounting
for Stock-Based Compensation," was issued by the FASB in October 1995. SFAS 123
defines a fair value based method of accounting for an employee stock option or
similar equity instruments and encourages all entities to adopt that method of
accounting for all of their employee stock compensation plans. However, it also
allows an entity to continue to measure compensation cost for those plans using
the intrinsic value based method of accounting prescribed by APB Opinion No. 25,
Accounting for Stock Issued to Employees. The Corporation elected to remain with
the accounting of Opinion 25 for the employee and director stock option plans
and has provided the pro forma disclosures required by SFAS 123.


                                      -29-
<PAGE>

Yardville National Bancorp and Subsidiary

CONSOLIDATED STATEMENTS OF CONDITION
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                          December 31,
- ---------------------------------------------------------------------------------------------
(in thousands, except share data)                                      1996             1995
- ---------------------------------------------------------------------------------------------
<S>                                                                <C>             <C>
ASSETS:
Cash and due from banks (Note 2)                                   $ 13,110         $ 10,040
Federal funds sold                                                    4,040            2,795
- ---------------------------------------------------------------------------------------------
   Cash and Cash Equivalents                                         17,150           12,835
- ---------------------------------------------------------------------------------------------
Interest bearing deposits                                             1,357            1,033
Securities available for sale (Note 3)                               93,671           98,469
Investment securities (market value of $30,878 in 1996
   and $35,037 in 1995) (Note 3)                                     31,296           35,384
Loans                                                               331,237          245,054
   Less:  Allowance for loan losses                                  (4,957)          (3,677)
- ---------------------------------------------------------------------------------------------
   Loans, net (Note 4)                                              326,280          241,377
Bank premises and equipment, net (Note 5)                             5,418            4,026
Other real estate                                                       395              625
Other assets (Note 8)                                                14,978            9,366
- ---------------------------------------------------------------------------------------------
   Total Assets                                                    $490,545         $403,115
- ---------------------------------------------------------------------------------------------
LIABILITIES AND STOCKHOLDERS' EQUITY:
Deposits
   Non-interest bearing                                            $ 55,519         $ 46,682
   Interest bearing                                                 308,926          256,290
- ---------------------------------------------------------------------------------------------
   Total Deposits (Note 6)                                          364,445          302,972
Borrowed funds
   Securities sold under agreements to repurchase                    64,185           54,830
   Other                                                             22,154           10,391
- ---------------------------------------------------------------------------------------------
   Total Borrowed Funds (Note 7)                                     86,339           65,221
Other liabilities                                                     4,531            3,205
- ---------------------------------------------------------------------------------------------
   Total Liabilities                                               $455,315         $371,398
- ---------------------------------------------------------------------------------------------
Commitments and Contingent Liabilities (Notes 9 and 12)

Stockholders' equity (Notes 9 and 10)
   Preferred stock:  no par value
     Authorized 1,000,000 shares, none issued
   Common stock:  no par value
     Authorized 6,000,000 shares
     Issued and outstanding 2,430,414 shares in 1996
       and 2,349,592 shares in 1995                                  17,246           16,409
   Surplus                                                            2,205            2,205
   Undivided profits (Note 13)                                       15,940           12,997
   Unrealized (loss) gain -- securities available for sale             (161)             106
- ---------------------------------------------------------------------------------------------
     Total Stockholders' Equity                                      35,230           31,717
- ---------------------------------------------------------------------------------------------
     Total Liabilities and Stockholders' Equity                    $490,545         $403,115
- ---------------------------------------------------------------------------------------------
</TABLE>

See Accompanying Notes to Consolidated Financial Statements.



                                      -30-
<PAGE>

                                       Yardville National Bancorp and Subsidiary
                                               CONSOLIDATED STATEMENTS OF INCOME
                                               ---------------------------------
<TABLE>
<CAPTION>

                                                                              Year Ended December 31,
- -------------------------------------------------------------------------------------------------------------
(in thousands, except per share amounts)                                1996            1995            1994
- -------------------------------------------------------------------------------------------------------------
<S>                                                                  <C>            <C>              <C>
INTEREST INCOME:
Interest and fees on loans (Note 4)                                  $25,731         $21,080         $14,168
Interest on deposits with banks                                           98              36              23
Interest on securities available for sale                              6,262           3,592           1,347
Interest on investment securities:
   Taxable                                                             1,536           1,792           2,079
   Exempt from Federal income tax                                        396             372             335
Interest on Federal funds sold                                           228             464              52
- -------------------------------------------------------------------------------------------------------------
   Total Interest Income                                              34,251          27,336          18,004
- -------------------------------------------------------------------------------------------------------------
INTEREST EXPENSE:
Interest on savings account deposits                                   4,014           4,107           3,156
Interest on certificates of deposit of $100,000 or more                  922             883             299
Interest on other time deposits                                        7,138           5,792           2,810
Interest on borrowed funds (Note 7)                                    4,967           2,059              95
- -------------------------------------------------------------------------------------------------------------
   Total Interest Expense                                             17,041          12,841           6,360
- -------------------------------------------------------------------------------------------------------------
   Net Interest Income                                                17,210          14,495          11,644
Less provision for loan losses (Note 4)                                1,640             865             305
- -------------------------------------------------------------------------------------------------------------
   Net Interest Income After Provision for Loan Losses                15,570          13,630          11,339
- -------------------------------------------------------------------------------------------------------------
NON-INTEREST INCOME:
Service charges on deposit accounts                                    1,153           1,069             932
Gains on sales of mortgages, net                                          21              19              92
Security losses, net                                                    (136)            (91)           (124)
Other non-interest income                                              1,075             858             654
- -------------------------------------------------------------------------------------------------------------
   Total Non-Interest Income                                           2,113           1,855           1,554
- -------------------------------------------------------------------------------------------------------------

NON-INTEREST EXPENSE:
Salaries and employee benefits (Note 9)                                6,629           5,693           5,028
Occupancy expense, net (Note 5)                                          920             726             611
Equipment (Note 5)                                                       695             513             466
Other non-interest expense (Note 11)                                   3,235           3,328           3,180
- -------------------------------------------------------------------------------------------------------------
   Total Non-Interest Expense                                         11,479          10,260           9,285
- -------------------------------------------------------------------------------------------------------------
   Income before income tax expense                                    6,204           5,225           3,608
Income tax expense (Note 8)                                            2,178           1,822           1,085
- -------------------------------------------------------------------------------------------------------------
   Net Income                                                        $ 4,026         $ 3,403         $ 2,523
- -------------------------------------------------------------------------------------------------------------
EARNINGS PER SHARE:
Primary                                                              $  1.64         $  1.61         $  1.58
Fully Diluted                                                        $  1.64         $  1.60         $  1.56
- -------------------------------------------------------------------------------------------------------------
</TABLE>

See Accompanying Notes to Consolidated Financial Statements. 



                                      -31-

<PAGE>

Yardville National Bancorp and Subsidiary

CONSOLIDATED STATEMENTS OF CHANGES IN
- -------------------------------------
STOCKHOLDERS' EQUITY 


<TABLE>
<CAPTION>
 
                                                        Year Ended December 31, 1996, 1995 and 1994
- -----------------------------------------------------------------------------------------------------------------------
                                                                                              Unrealized gain
                                        Common        Common                  Undivided    (loss)- securities
(in thousands, except share amounts)    shares         stock       Surplus      profits    available for sale     Total
- -----------------------------------------------------------------------------------------------------------------------
<S>                                  <C>              <C>          <C>         <C>           <C>                <C>
BALANCE, December 31, 1993           1,144,488       $ 3,814        $2,205      $ 8,189              $    --    $14,208

Net income                                                                        2,523                           2,523
Cash dividends                                                                     (380)                           (380)
Common stock issued: 
   Exercise of stock options             2,100             6                                                          6
   Proceeds from issuance of
      common stock, net of
      related expense                  401,492         3,186                                                      3,186
Unrealized loss -- securities
   available for sale, net 
   of tax                                                                                             (1,092)    (1,092)
- -----------------------------------------------------------------------------------------------------------------------
BALANCE, December 31, 1994           1,548,080       $ 7,006        $2,205      $10,332              $(1,092)   $18,451

Net income                                                                        3,403                           3,403
Cash dividends                                                                     (738)                           (738)
Common stock issued:
   Exercise of stock options            27,663           202                                                        202
   Exercise of warrants                 83,849         1,283                                                      1,283
   Proceeds from issuance of
      common stock, net of   
      related expense                  690,000         7,918                                                      7,918
Unrealized gain -- securities
      available for sale, net
      of tax                                                                                           1,198      1,198
- ------------------------------------------------------------------------------------------------------------------------
BALANCE, December 31, 1995           2,349,592       $16,409        $2,205      $12,997              $   106    $31,717

Net income                                                                        4,026                           4,026
Cash dividends                                                                   (1,083)                         (1,083)
Common stock issued:
   Exercise of stock options            63,882           562                                                        562
   Exercise of warrants                 16,940           275                                                        275
Unrealized loss -- securities
   available for sale, net of tax                                                                      (267)       (267)
- -----------------------------------------------------------------------------------------------------------------------
BALANCE, December 31, 1996           2,430,414       $17,246        $2,205      $15,940             $  (161)    $35,230
- -----------------------------------------------------------------------------------------------------------------------
</TABLE>

See Accompanying Notes to Consolidated Financial Statements. 

                                      -32-

<PAGE>

                                       Yardville National Bancorp and Subsidiary

                                           CONSOLIDATED STATEMENTS OF CASH FLOWS
                                           -------------------------------------

<TABLE>
<CAPTION>

                                                                             Year Ended December 31,
- -------------------------------------------------------------------------------------------------------------
(in thousands)                                                       1996             1995              1994
- -------------------------------------------------------------------------------------------------------------
<S>                                                               <C>              <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income                                                        $ 4,026           $3,403           $ 2,523
Adjustments:
   Provision for loan losses                                        1,640              865               305
   Depreciation                                                       666              474               411
   Amortization and accretion                                         555              368               320
   Losses on sales of securities available for sale                   136               91               124
   Writedown of other real estate                                      69               66               182
   Increase in other assets                                        (5,434)          (3,289)           (4,017)
   Increase in other liabilities                                    1,326            1,617               344
- -------------------------------------------------------------------------------------------------------------
     Net Cash Provided by Operating Activities                      2,984            3,595               192
- -------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Net (increase) decrease in interest bearing deposits              (324)              61               328
   Purchase of securities available for sale                      (65,492)        (100,065)          (15,408)
   Maturities, calls and paydowns of securities available for sale 23,475           17,000             5,450
   Proceeds from sales of securities available for sale            45,864           10,481             9,380
   Proceeds from maturities and paydowns of investment securities   4,355            4,148             4,859
   Purchase of investment securities                                 (452)            (646)           (1,109)
   Net increase in loans                                          (86,915)         (48,962)          (62,353)
   Expenditures for bank premises and equipment                    (2,058)            (565)             (497)
   Proceeds from sale of other real estate                            533              353             1,301
   Capital improvements to other real estate                           --              (12)              (74)
- -------------------------------------------------------------------------------------------------------------
     Net Cash Used by Investing Activities                        (81,014)        (118,207)          (58,123)
- -------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Net increase in non-interest bearing
     demand, money market, and savings deposits                    15,704           19,044            12,128
   Net increase in certificates of deposit                         45,769           24,632            40,480
   Net increase (decrease) in borrowed funds                       21,118           64,006               (83)
   Proceeds from issuance of common stock                             837            9,403             3,192
   Dividends paid                                                  (1,083)            (738)             (380)
- -------------------------------------------------------------------------------------------------------------
     Net Cash Provided by Financing Activities                     82,345          116,347            55,337
- -------------------------------------------------------------------------------------------------------------
     Net increase (decrease) in cash and cash equivalents           4,315            1,735            (2,594)
     Cash and cash equivalents as of beginning of year             12,835           11,100            13,694
- -------------------------------------------------------------------------------------------------------------
Cash and Cash Equivalents as of End of Year                       $17,150          $12,835           $11,100
- -------------------------------------------------------------------------------------------------------------
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
   Cash paid during the year for:
     Interest                                                     $16,338          $11,432           $ 5,979
     Income taxes                                                   2,324            1,908             1,744
- -------------------------------------------------------------------------------------------------------------
</TABLE>

SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:

The Corporation transferred $372 in 1996, $454 in 1995, and $220 in 1994, net of
charge offs, from loans to other real estate.

See Accompanying Notes to Consolidated Financial Statements. 


                                      -33-
<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
Years ended December 31, 1996, 1995, and 1994


1. SUMMARY OF SIGNIFICANT
   ACCOUNTING POLICIES

Business

Yardville National Bancorp through its subsidiary Yardville National Bank (the
Bank) provides a full range of services to individuals and corporate customers
in Mercer County. The Bank is subject to competition from other financial
institutions. The Bank is also subject to the regulations of certain Federal
agencies and undergoes periodic examinations by those regulatory authorities.

Basis of Financial Statement Presentation

The consolidated financial statements have been prepared in conformity with
generally accepted accounting principles. In preparing the financial statements,
management is required to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets
and liabilities as of the date of the balance sheet and revenues and expenses
for the period. Actual results could differ significantly from those estimates.

     Material estimates that are particularly susceptible to significant change
in the near-term relate to the determination of the allowance for loan losses
and the valuation of real estate acquired in connection with foreclosures or in
satisfaction of loans.

A. Consolidation - The consolidated financial statements include the accounts of
Yardville National Bancorp and its sole subsidiary, the Bank and the Bank's
wholly owned subsidiary, the Yardville National Investment Corporation
(collectively, the Corporation). All significant inter-company accounts and
transactions have been eliminated.

B. Cash and Cash Equivalents - For purposes of the consolidated statements of
cash flows, cash and cash equivalents include cash on hand, amounts due from
banks, and Federal funds sold. Generally, Federal funds are purchased or sold
for one day periods.

C. Securities - The Corporation's securities portfolio is classified into three
separate portfolios: held to maturity, available for sale and trading. The
Corporation currently has no securities classified as trading. Securities
classified as available for sale may be used by the Corporation as funding and
liquidity sources and can be used to manage the Corporation's interest rate
sensitivity position. These securities are carried at their estimated market
value with their unrealized gains and losses carried, net of income tax, as
adjustments to stockholders' equity. Amortization of premium or accretion of
discount are recognized as adjustments to interest income, on a level yield
basis. Gains and losses on disposition are included in earnings using the
specific identification method.

     Investment securities are composed of securities that the Corporation has
the positive intent and ability to hold to maturity. These securities are stated
at cost, adjusted for amortization of premium or accretion of discount. The
premium or discount adjustments are recognized as adjustments to interest
income, on a level yield basis. Unrealized losses due to fluctuations in market
value are recognized as investment security losses when a decline in value is
assessed as being other than temporary.

D. Loans - Interest on loans is recognized based upon the principal amount
outstanding. Loans are stated at face value, less unearned income and net
deferred fees. Generally, commercial loans are placed on a nonaccrual status
when they are 90 days past due unless they are well secured and in the process
of collection or, regardless of the past due status of the loan, when management
determines that the complete recovery of principal and interest is in doubt.
Consumer loans are generally charged off after they become 90 days past due.
Mortgage loans are not generally placed on a nonaccrual basis unless the value
of the real estate has deteriorated to the point that a potential loss of
principal or interest exists. Subsequent payments are credited to income only if
collection of principal is not in doubt. Loan origination and commitment fees
less certain costs are deferred and the net amount amortized as an adjustment to
the related loan's yield. Loans held for sale are recorded at the lower of
aggregate cost or market.

E. Mortgage Servicing Rights - Effective January 1, 1996, the Corporation
adopted SFAS No. 122 "Accounting for Mortgage Servicing Rights and Excess
Servicing Receivables and for Securitization of Mortgage Loans" (SFAS 122). This
standard prospectively requires the Corporation, which services mortgage loans
for others in return for a servicing fee, to recognize these servicing rights as
assets, regardless of how such assets were acquired. Additionally, the
Corporation is required to assess the fair value of these assets at each
reporting date to determine impairment. The adoption of SFAS 122 did not have a
material effect on the 1996 financial statements. The mortgage servicing rights
(included in other assets) are amortized against loan servicing fee income on an
accelerated basis in proportion to, and over the period of, estimated net future
loan servicing fee income, which periods initially do not exceed seven years.
Service fee income is recognized when the related loan payments are collected.


                                      -34-


<PAGE>


F. Allowance for Loan Losses - For financial reporting purposes, the provision
for loan losses charged to operating expense is determined by management and is
based upon a periodic review of the loan portfolio, past experience, the
economy, and other factors that may affect a borrower's ability to repay the
loan. This provision is based on management's estimates, and actual losses may
vary from these estimates. These estimates are reviewed and adjustments, as they
become necessary, are reported in the periods in which they become known.
Management believes that the allowance for loan losses is adequate. While
management uses available information to recognize losses on loans, future
additions to the allowance may be necessary based on changes in economic
conditions, particularly in New Jersey. In addition, various regulatory
agencies, as an integral part of their examination process, periodically review
the Corporation's allowance for loan losses and the valuation of other real
estate. Such agencies may require the Corporation to recognize additions to the
allowance or adjustments to the carrying value of other real estate based on
their judgments about information available to them at the time of their
examination.

     The Corporation adopted the provisions of Statement of Financial Accounting
Standards (SFAS) No. 114, "Accounting by Creditors for Impairment of a Loan," as
amended by SFAS No. 118, "Accounting by Creditors for Impairment of a Loan
Income Recognition and Disclosures," on January 1, 1995. Management, considering
current information and events regarding the borrowers' ability to repay their
obligations, considers a loan to be impaired when it is probable that the
Corporation will be unable to collect all amounts due according to the
contractual terms of the loan agreement.

     When a loan is considered to be impaired, the amount of impairment is
measured based on the present value of expected future cash flows discounted at
the loan's effective interest rate or fair value of the collateral. Impairment
losses are included in the allowance for loan losses through provisions charged
to operations. In accordance with the adoption of SFAS No. 114, insubstance
foreclosures are classified as nonperforming loans for all periods presented.

G. Bank Premises and Equipment - Bank premises and equipment are stated at cost
less accumulated depreciation. Depreciation is computed on straight-line and
accelerated methods over the estimated useful lives of the assets (buildings 25
to 50 years, furniture and fixtures 7 to 10 years). Charges for maintenance and
repairs are expensed as they are incurred.

H. Other Real Estate (O.R.E.) - O.R.E. comprises real properties acquired
through foreclosure or deed in lieu of foreclosure in partial or total
satisfaction of problem loans. The properties are recorded at the lower of cost
or fair value less estimated disposal costs at the date acquired. When a
property is acquired, the excess of the loan balance over the fair value is
charged to the allowance for loan losses. Any subsequent writedowns that may be
required to the carrying value of the property are included in other
non-interest expense. Gains realized from the sales of other real estate are
included in other non-interest income, while losses are included in non-interest
expense.

I. Federal Income Taxes - Deferred tax assets and liabilities are recognized for
the future tax consequences attributable to differences between the financial
statement carrying amounts of existing assets and liabilities and their
respective tax bases. Deferred tax assets and liabilities are measured using
enacted tax rates expected to apply to taxable income in the years in which
temporary differences are expected to be recovered or settled. The effect on
deferred tax assets and liabilities of a change in the tax rates is recognized
in income in the period of the enactment date.

J. Stock Based Compensation - The Corporation adopted the provisions of SFAS 
No. 123, "Accounting for Stock-Based Compensation," for transactions entered
into after December 15, 1995. The Corporation elected to continue to apply
Accounting Principles Board (APB) Opinion 25 in accounting for its plans and,
accordingly, no compensation cost has been recognized for its stock options in
the consolidated financial statements. Pro forma disclosures, as required by
SFAS 123, have been included for awards granted after January 1, 1995 (see 
note 9).

K. Earnings Per Share - Earnings per share are based on the weighted average
number of shares outstanding including common stock equivalents (2,462,000
shares in 1996, 2,192,000 shares in 1995 and 1,757,000 shares in 1994) utilizing
the treasury stock method in 1996 and the modified treasury stock method in 1995
and 1994. The modified treasury stock method includes the potential dilutive
effect of options and warrants not included in the treasury stock method.

2. CASH AND DUE FROM BANKS

The Corporation maintains various deposits with other banks. As of December 31,
1996 and 1995, the Corporation maintained sufficient cash on hand to satisfy
Federal regulatory requirements.


                                      -35-


<PAGE>

3. SECURITIES

The amortized cost and estimated market value of securities available for sale
are as follows:

<TABLE>
<CAPTION>
                                                                  December 31,
- -----------------------------------------------------------------------------------------------------------------------------------
                                                    1996                                          1995
- -----------------------------------------------------------------------------------------------------------------------------------
                                                         Gross      Gross   Estimated                  Gross      Gross  Estimated
                                          Amortized Unrealized  Unrealized     Market   Amortized Unrealized Unrealized     Market
(in thousands)                                 Cost      Gains      Losses      Value        Cost      Gains     Losses      Value
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                         <C>           <C>        <C>      <C>         <C>           <C>      <C>        <C>
U.S. Treasury securities                                         
   and obligations of                                            
   other U.S. government                                         
   agencies and corporations                $31,951       $ 27       $ (36)   $31,942     $17,795       $ 63     $ (35)     $17,823
Mortgage-backed securities                   59,441        339        (598)    59,182      78,725        320      (171)      78,874
Federal Reserve Bank Stock                      572         --          --        572         512         --        --          512
Federal Home Loan Bank Stock                  1,975         --          --      1,975       1,260         --        --        1,260
- -----------------------------------------------------------------------------------------------------------------------------------
Total                                       $93,939       $366       $(634)   $93,671     $98,292       $383     $(206)    $98,469
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
                                                                  


The amortized cost and estimated market value of investment securities are as
follows:

<TABLE>
<CAPTION>
                                                                  December 31,
- -----------------------------------------------------------------------------------------------------------------------------------
                                                    1996                                          1995
- -----------------------------------------------------------------------------------------------------------------------------------
                                                         Gross      Gross   Estimated                  Gross      Gross  Estimated
                                          Amortized Unrealized  Unrealized     Market   Amortized Unrealized Unrealized     Market
(in thousands)                                 Cost      Gains      Losses      Value        Cost      Gains     Losses      Value
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                         <C>           <C>        <C>      <C>         <C>           <C>      <C>        <C>
Obligations of state and
   political subdivisions                   $ 9,070        $62     $ (24)     $ 9,108     $ 8,630        $56      $ (27)    $ 8,659
Mortgage-backed securities                   22,226         --      (456)      21,770      26,754         --       (376)     26,378
- -----------------------------------------------------------------------------------------------------------------------------------
Total                                       $31,296        $62     $(480)     $30,878     $35,384        $56      $(403)    $35,037
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


   The amortized cost and estimated market value of securities available for
sale and investment securities as of December 31, 1996 by contractual maturity
are shown below. Expected maturities will differ from contractual maturities
because borrowers may have the right to call or prepay obligations with or
without call or prepayment penalties.

Securities available for sale:

                                                                       Estimated
                                                      Amortized           Market
(in thousands)                                             Cost            Value
- --------------------------------------------------------------------------------
Due in 1 year or less                                    $6,005           $5,998
Due after 1 year
    through 5 years                                      15,946           15,944
Due after 10 years                                       12,547           12,547
- --------------------------------------------------------------------------------
    Subtotal                                             34,498           34,489
Mortgage-backed securities                               59,441           59,182
- --------------------------------------------------------------------------------
Total                                                   $93,939          $93,671
- --------------------------------------------------------------------------------



Investment securities:
                                                                       Estimated
                                                      Amortized           Market
(in thousands)                                             Cost            Value
- --------------------------------------------------------------------------------
Due in 1 year or less                                      $760             $760
Due after 1 year
    through 5 years                                       3,091            3,084
Due after 5 years
    through 10 years                                      5,004            5,039
Due after 10 years                                          215              225
- --------------------------------------------------------------------------------
    Subtotal                                              9,070            9,108
Mortgage-backed securities                               22,226           21,770
- --------------------------------------------------------------------------------
Total                                                   $31,296          $30,878
- --------------------------------------------------------------------------------


   Proceeds from sales of securities available for sale during 1996, 1995, and
1994 were $45,864,000, $10,481,000, and $9,380,000, respectively. Gross gains of
$43,000, $27,000, and $23,000 and gross losses of $179,000, $118,000, and
$147,000, respectively, were realized on those sales.


                                      -36-


<PAGE>


     Securities with a carrying value of approximately $74,953,000 as of
December 31, 1996 were pledged to secure public deposits and for other purposes
as required or permitted by law. As of December 31, 1996, Federal Home Loan Bank
(FHLB) stock with a carrying value of $1,975,000 was held by the Corporation as
required by the FHLB.

4. LOANS AND ALLOWANCE FOR LOAN LOSSES

The following table shows comparative year-end detail of the loan portfolio:

                                                                December 31,
- --------------------------------------------------------------------------------
(in thousands)                                              1996            1995
- --------------------------------------------------------------------------------
Commercial and
    agricultural loans                                  $ 63,426        $ 33,218
Real estate loans -- mortgage                            219,554         173,191
Real estate loans -- construction                         25,958          19,353
Consumer loans                                            15,034          12,386
Other loans                                                7,265           6,906
- --------------------------------------------------------------------------------
Total loans                                             $331,237        $245,054
- --------------------------------------------------------------------------------

     Residential mortgage loans held for sale amounted to $2,921,000, and
$2,979,000 as of December 31, 1996 and 1995, respectively. These loans are
accounted for at the lower of aggregate cost or market value and are included in
the table above.

     The Corporation originates and sells mortgage loans to Freddie Mac and
FNMA. Generally, servicing on such loans is retained by the Corporation. As of
December 31, 1996 and 1995, loans serviced for Freddie Mac were $44,637,000, and
$49,097,000, respectively. Loans serviced for FNMA were $2,682,000 and
$1,503,000, respectively, as of December 31, 1996 and 1995.

     In accordance with the provisions of SFAS 122, the Corporation has
capitalized $29,000 of originated servicing rights as of December 31, 1996.
These rights are included in other assets in the consolidated balance sheet.

     The Corporation has extended credit in the ordinary course of business to
directors, officers, and their associates on substantially the same terms,
including interest rates and collateral, as those prevailing for comparable
transactions with other customers of the Corporation.

     The following table summarizes activity with respect to such loans:

                                                         Year Ended December 31,
- --------------------------------------------------------------------------------
(in thousands)                                               1996           1995
- --------------------------------------------------------------------------------
Balance as of beginning of year                            $3,581         $2,633
Additions                                                     752          1,400
Repayments and resignations                                 1,003            452
- --------------------------------------------------------------------------------
Balance as of end of year                                  $3,330         $3,581
- --------------------------------------------------------------------------------

     The majority of the Corporation's business is with customers located within
Mercer County, New Jersey and contiguous counties. Accordingly, the ultimate
collectibility of the loan portfolio and the recovery of the carrying amount of
real estate are subject to changes in the region's real estate market. A portion
of the total portfolio is secured by real estate. The principal areas of
exposure are construction and development loans, which are primarily commercial
and residential projects and commercial mortgage loans. Commercial mortgage
loans are completed projects and are generally owner-occupied, creating cash
flow.

     Changes in the allowance for loan losses are as follows:

                                             Year Ended December 31,
- --------------------------------------------------------------------------------
(in thousands)                               1996           1995           1994
- --------------------------------------------------------------------------------
Balance as of beginning
    of year                               $ 3,677        $ 2,912        $ 2,703
Loans charged off                            (399)          (209)          (206)
Recoveries of loans
    charged off                                39            109            110
- --------------------------------------------------------------------------------
Net charge offs                              (360)          (100)           (96)
Provision charged
    to operations                           1,640            865            305
- --------------------------------------------------------------------------------
Balance as of
    end of year                           $ 4,957        $ 3,677        $ 2,912
- --------------------------------------------------------------------------------

     The detail of loans charged off is as follows:

                                             Year Ended December 31,
- --------------------------------------------------------------------------------
(in thousands)                               1996           1995           1994
- --------------------------------------------------------------------------------
Commercial and
    agricultural                          $    --        $    --        $    47
Real estate loans
    -- mortgage                                72             26             51
Real estate loans
    -- construction                            75             30             25
Consumer loans                                252            153             83
- --------------------------------------------------------------------------------
Total                                     $   399        $   209        $   206
- --------------------------------------------------------------------------------


     Nonperforming assets include nonperforming loans and other real estate. The
nonperforming loan category includes loans on which accrual of interest has been
discontinued with subsequent interest payments credited to income as received
and loans 90 days past due or greater on which interest is still accruing.
Nonperforming loans as a percentage of total loans were 2.46% as of December 31,
1996 and 1.15% as of December 31, 1995.


                                      -37-


<PAGE>


     A summary of nonperforming assets is as follows:

                                                                  December 31,
- --------------------------------------------------------------------------------
(in thousands)                                                 1996         1995
- --------------------------------------------------------------------------------
Nonaccruing loans:
    Commercial and
        agricultural loans                                 $    961     $     --
    Real estate loans
        -- mortgage                                           1,451        1,395
    Real estate loans
        -- construction                                       4,659          142
    Consumer loans                                               12           30
- --------------------------------------------------------------------------------
Total nonaccruing loans                                    $  7,083     $  1,567
- --------------------------------------------------------------------------------
Restructured loan                                          $     --     $    612
- --------------------------------------------------------------------------------
Past due 90 days or more:
    Real estate loans
       -- mortgage                                         $  1,014     $    588
    Consumer loans                                               43           52
- --------------------------------------------------------------------------------
Total past due 90 days or more                                1,057          640
- --------------------------------------------------------------------------------
Total nonperforming loans                                     8,140        2,819
Other real estate                                               395          625
- --------------------------------------------------------------------------------
Total nonperforming assets                                 $  8,535     $  3,444
- --------------------------------------------------------------------------------


     The Corporation adopted the provisions of SFAS No. 114 and SFAS No. 118
effective January 1, 1995. All loans receivable have been evaluated for
collectibility under the provisions of these statements.
 
     The Corporation has defined the population of impaired loans to be all
nonaccrual commercial loans. Impaired loans are individually assessed to
determine that the loan's carrying value is not in excess of the fair value of
the collateral or the present value of the loan's expected cash flows. Smaller
balance homogeneous loans that are collectively evaluated for impairment,
including residential mortgage and consumer loans, are specifically excluded
from the impaired loan portfolio.

     The recorded investment in loans receivable for which an impairment has
been recognized as of December 31, 1996 and 1995 was $6,827,000 and $1,291,000,
respectively. The related allowance for loan losses on these loans as of
December 31, 1996 and 1995 was $861,000 and $184,000, respectively. The average
recorded investment in impaired loans during 1996 and 1995 was $2,548,000 and
$1,322,000, respectively. There was no interest income recognized on impaired
loans in 1996 or 1995.

     Additional income before income taxes amounting to approximately $351,000
in 1996, $143,000 in 1995, and $183,000 in 1994 would have been recognized if
interest on all loans had been recorded based upon original contract terms.

     There was $9,858 of interest income recorded on the restructured loan
during 1995. There are no restructured loans as of December 31, 1996.


5. BANK PREMISES AND EQUIPMENT

The following table represents comparative information for premises and
equipment:


                                                                  December 31,
- --------------------------------------------------------------------------------
(in thousands)                                                 1996         1995
- --------------------------------------------------------------------------------
Land and improvements                                      $    528     $    524
Buildings and improvements                                    4,296        3,874
Furniture and equipment                                       5,128        3,496
- --------------------------------------------------------------------------------
Total                                                         9,952        7,894
Less accumulated depreciation                                 4,534        3,868
- --------------------------------------------------------------------------------
Bank premises
    and equipment, net                                     $  5,418     $  4,026
- --------------------------------------------------------------------------------

6. DEPOSITS

Total deposits consist of the following:

                                                                  December 31,
- --------------------------------------------------------------------------------
(in thousands)                                                 1996         1995
- --------------------------------------------------------------------------------
Non-interest bearing
    demand deposits                                        $ 55,519     $ 46,682
Money market deposits                                        62,783       56,759
Savings deposits                                             71,574       70,731
Certificates of deposit
    of $100,000 and over                                     22,162       15,021
Other time deposits                                         152,407      113,779
- --------------------------------------------------------------------------------
Total                                                      $364,445     $302,972
- --------------------------------------------------------------------------------

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

                                                                  December 31,
- --------------------------------------------------------------------------------
                                                               1996         1995
- --------------------------------------------------------------------------------
Within one year                                            $ 84,529     $ 73,602
One to two years                                             50,357       20,579
Two to three years                                           27,731       13,500
Three to four years                                           9,942       12,408
Four to five years                                            2,010        8,711
- --------------------------------------------------------------------------------
Total                                                      $174,569     $128,800
- --------------------------------------------------------------------------------

7. BORROWED FUNDS

Borrowed funds include securities sold under agreements to repurchase and FHLB
advances. Other borrowed funds consist of Federal funds purchased and Treasury
tax and loan deposits.


                                      -38-


<PAGE>


     The following table presents comparative data related to borrowed funds of
the Corporation at and for the years ended December 31, 1996 and 1995.

                                                                 December 31,
- --------------------------------------------------------------------------------
(in thousands)                                                1996         1995
- --------------------------------------------------------------------------------
Securities sold under
    agreements to repurchase                              $ 64,185      $54,830
FHLB advances                                               20,813       10,000
Other                                                        1,341          391
- --------------------------------------------------------------------------------
Total                                                     $ 86,339      $65,221
- --------------------------------------------------------------------------------
Maximum amount outstanding
    at any month end                                      $105,577      $65,221
Average interest rate
    on year end balance                                       5.72%        6.01%
Average amount outstanding
    during the year                                       $ 87,065      $33,339
Average interest rate
    for the year                                              5.70%        6.18%
- --------------------------------------------------------------------------------

     The following is a summary of securities sold under agreements to
repurchase and their maturities as of December 31, 1996:

(in thousands)
- --------------------------------------------------------------------------------
30 to 90 days                                                            $41,355
Over 90 days                                                              22,830
- --------------------------------------------------------------------------------
Total                                                                    $64,185
- --------------------------------------------------------------------------------

     The FHLB advances as of December 31, 1996, mature as follows:

(in thousands)
- --------------------------------------------------------------------------------
Less than three months                                                   $10,000
Three to six months                                                        5,000
Over one year                                                              5,813
- --------------------------------------------------------------------------------
Total                                                                    $20,813
- --------------------------------------------------------------------------------


     Interest expense on borrowed funds is comprised of the following:

                                                     Year Ended December 31,
- --------------------------------------------------------------------------------
                                                     1996       1995       1994
- --------------------------------------------------------------------------------
Securities sold under
    agreements to repurchase                      $ 3,792    $ 1,429    $    --
FHLB advances                                       1,116        576         --
Other                                                  59         54         95
- --------------------------------------------------------------------------------
Total                                             $ 4,967    $ 2,059    $    95
- --------------------------------------------------------------------------------


8. INCOME TAXES

Income taxes reflected in the consolidated financial statements for 1996, 1995,
and 1994 are as follows:

                                                     Year Ended December 31,
- --------------------------------------------------------------------------------
(in thousands)                                       1996       1995       1994
- --------------------------------------------------------------------------------
Statements of Income:
Federal:
    Current                                       $ 2,281    $ 1,881    $ 1,238
    Deferred                                         (521)      (400)      (129)
State:
    Current                                       $   560    $   253    $    34
    Deferred                                         (142)        88        (58)
- --------------------------------------------------------------------------------
Total tax expense                                 $ 2,178    $ 1,822    $ 1,085
- --------------------------------------------------------------------------------
Statements of Condition:
Deferred tax on securities
    available for sale                            $ (178)    $   798    $  (727)
- --------------------------------------------------------------------------------

     Deferred income taxes for 1996, 1995, and 1994 reflect the impact of
"temporary differences" between amounts of assets and liabilities for financial
reporting purposes and such amounts as measured by tax laws. Temporary
differences which give rise to a significant portion of deferred tax assets and
liabilities for 1996, 1995, and 1994 are as follows:

                                                            December 31,
- --------------------------------------------------------------------------------
(in thousands)                                       1996       1995       1994
- --------------------------------------------------------------------------------
Deferred tax assets:
Deferred loan fees                                $   170    $   119    $   141
Allowance for
    loan losses                                     1,686      1,174        838
Writedown of basis
    of O.R.E. properties                               36         36         46
Deferred income                                         1          1          5
Nonaccrual loans                                       40         40         59
Net state operating
    loss carryforward                                  --         --        124
Unrealized loss on
    securities available
    for sale                                          107         --        727
Deferred compensation                                 223        183         --
Other                                                  --         26         93
- --------------------------------------------------------------------------------
Total deferred tax assets                         $ 2,263    $ 1,579    $ 2,033
- --------------------------------------------------------------------------------
Valuation allowance                                   (78)       (78)       (78)
- --------------------------------------------------------------------------------
Deferred tax liabilities:
Unrealized gain on
    securities available
    for sale                                           --        (71)        --
Unamortized discount
    accretion                                         (94)       (76)       (39)
Depreciation                                         (207)      (227)      (304)
- --------------------------------------------------------------------------------
Net deferred tax assets                           $ 1,884    $ 1,127    $ 1,612
- --------------------------------------------------------------------------------


                                      -39-


<PAGE>


     The Corporation has established the valuation allowance against certain
temporary differences. The Corporation is not aware of any factors which would
generate significant differences between taxable income and pre-tax accounting
income in future years except for the effects of the reversal of current or
future net deductible temporary differences. Management believes, based upon
current information, that it is more likely than not that there will be
sufficient taxable income through carryback to prior years to realize the net
deferred tax asset. However, there can be no assurance regarding the level of
earnings in the future.

     A reconciliation of the tax expense computed by multiplying pre-tax
accounting income by the statutory Federal income tax rate of 34% is as follows:

                                                     Year Ended December 31,
- --------------------------------------------------------------------------------
(in thousands)                                       1996       1995       1994
- --------------------------------------------------------------------------------
Income tax expense
   at statutory rate                              $ 2,105    $ 1,776    $ 1,227
State income taxes, net
   of Federal benefit,
   before change in
   valuation reserve                                  276        226        151
Changes in taxes resulting from:
     Tax exempt interest                             (122)      (117)      (117)
     Tax exempt income                               (142)       (93)        --
     Non-deductible
      expenses                                         61         30         76
Change in Federal
    valuation reserve                                  --         --       (252)
- --------------------------------------------------------------------------------
Total                                             $ 2,178    $ 1,822     $1,085
- --------------------------------------------------------------------------------

9. BENEFIT PLANS

Retirement Savings Plan
The Corporation has a 401(K) plan which covers substantially all employees with
one or more years of service. The plan permits all eligible employees to make
basic contributions to the plan up to 12% of base compensation. Under the plan,
the Corporation provided a matching contribution of 50% in 1996 and 25% in 1995
and 1994, up to 6% of base compensation. Employer contributions to the plan
amounted to $83,000 in 1996, $36,000 in 1995, and $31,000 in 1994.

Postretirement Benefits
The Corporation provides additional postretirement benefits, namely life and
health insurance, to retired employees over the age of 62 who have completed 15
years of service. The plan calls for retirees to contribute a portion of the
cost of providing these benefits in relation to years of service.

     SFAS 106, "Employers' Accounting for Postretirement Benefits Other than
Pensions," requires an employer to recognize the cost of retiree health and life
insurance benefits over the employees' period of service. The transition
obligation is being amortized over a twenty year period.

     The periodic postretirement benefit cost under SFAS 106 was as follows:


                                                         Year Ended December 31,
- --------------------------------------------------------------------------------
(in thousands)                                            1996     1995     1994
- --------------------------------------------------------------------------------
Service cost                                              $ 79     $ 50     $ 46
Interest cost                                               83       68       47
Amortization of transition
    obligation                                              30       30       30
Amortization of
    actuarial loss                                          13       --       --
- --------------------------------------------------------------------------------
Net postretirement cost                                   $205     $148     $123
- --------------------------------------------------------------------------------


   The actuarial present value of benefit obligations was as follows:

                                                       Year Ended December 31,
- --------------------------------------------------------------------------------
(in thousands)                                         1996       1995     1994
- --------------------------------------------------------------------------------
Actuarial present value of benefit obligations:
Retirees                                            $   316    $   325    $ 143
Fully eligible active plan
    participants                                        320        299      212
Other active plan
    participants                                        701        582      274
- --------------------------------------------------------------------------------
Accumulated postretirement
    benefit obligation                                1,337      1,206      629
Unrecognized transition
    obligation                                         (480)      (510)    (540)
Unrecognized actuarial
    (loss) gain                                        (337)      (350)     137
- --------------------------------------------------------------------------------
Accrued postretirement
    benefit obligation                              $   520    $   346    $ 226
- --------------------------------------------------------------------------------


     The assumed annual rate of future increases in per capita cost of health
care benefits was 10% for 1996 and 11% for 1995. The rate was assumed to decline
gradually to 5% in 2001 and remain at that level thereafter. Increasing the
health care cost trend by 1% in each year would increase the accumulated
postretirement benefit obligation by $349,000 and $300,000 and the service,
interest and amortization costs by $49,000 and $29,000 in 1996 and 1995,
respectively. The weighted average discount rate used in determining the
accumulated benefit obligation was 7% in 1996 and 8.5% in 1995.


                                      -40-


<PAGE>


Stock Option Plan

In March 1988, the Stockholders approved an incentive stock option plan
(employee plan) for the purpose of assisting the Corporation in attracting and
retaining highly qualified persons as employees of the Corporation and to
provide such key employees with incentives to contribute to the growth and
development of the Corporation. In general, the plan allows the granting of up
to 44,000 shares of the Corporation's common stock at an option price to be no
less than the fair market value of the stock on the date such options are
granted. The vesting schedule of the stock options is set by a committee
appointed by the Board of Directors. In April 1994, the stock option plan was
amended and approved by the Board of Directors to increase the maximum number of
shares subject to grant to 164,000.

     Stock options vest during a period of up to five years after the date of
grant. The status of the plan for the years ended December 31, 1996, 1995, and
1994 is as follows:

                                                      Options Outstanding
- --------------------------------------------------------------------------------
                                                                          Price
                                                 Shares               Per Share
- --------------------------------------------------------------------------------
Balance,
   December 31, 1993                             39,850         $3.10 - $  8.00
- --------------------------------------------------------------------------------
Shares:                                                    
   Granted                                      122,480                 $  8.75
   Exercised                                      2,100                 $  3.10
- --------------------------------------------------------------------------------
Balance,                                                   
   December 31, 1994                            160,230         $3.10 - $  8.75
- --------------------------------------------------------------------------------
Shares:                                                    
   Granted                                        3,520                 $ 14.75
   Exercised                                     16,720         $3.10 - $ 14.75
   Expired                                        2,350         $8.00 - $  8.75
- --------------------------------------------------------------------------------
Balance,                                                   
   December 31, 1995                            144,680         $8.00 - $ 14.75
- --------------------------------------------------------------------------------
Shares:                                                    
   Exercised                                     57,339         $8.75 - $ 14.75
   Expired                                        2,811         $8.75 - $ 14.75
- --------------------------------------------------------------------------------
Balance,                                                   
   December 31, 1996                             84,530         $8.00 - $ 14.75
- --------------------------------------------------------------------------------
Shares exercisable as of
   December 31, 1996                             84,530         $8.00 - $ 14.75
- --------------------------------------------------------------------------------


1994 Stock Option Plan

In April 1994, the Board of Directors approved a non-qualified stock option plan
(director plan) for non-employee directors for the purpose of assisting the
Corporation in attracting and retaining highly qualified persons as non-employee
members of the Board of Directors and to provide such directors with incentives
to contribute to the growth and development of the business of the Corporation.
In general, the plan allows for the granting of up to 40,000 shares of the
Corporation's common stock at an option price to be no less than the fair market
value of the stock on the date such options are granted. The vesting schedule of
the stock options is set by a committee appointed by the Board of Directors.

     The shares granted in 1994 under this plan, vested immediately. The status
of the plan for the years ended December 31, 1996, 1995, and 1994 is as follows:

                                                      Options Outstanding
- --------------------------------------------------------------------------------
                                                                          Price
                                                     Shares           Per Share
- --------------------------------------------------------------------------------
Balance,
   December 31, 1994                                 32,000             $  8.75
- --------------------------------------------------------------------------------
Shares:                                                                   
   Exercised                                         10,943             $  8.75
   Expired                                            3,200             $  8.75
- --------------------------------------------------------------------------------
Balance,                                                                  
   December 31, 1995                                 17,857             $  8.75
- --------------------------------------------------------------------------------
Shares:                                                                   
   Granted                                            3,200             $ 15.75
   Exercised                                          6,543             $  8.75
   Expired                                              800             $  8.75
- --------------------------------------------------------------------------------
Balance,                                                                  
   December 31, 1996                                 13,714     $8.75 - $ 15.75
- --------------------------------------------------------------------------------
Shares exercisable as of                                                  
   December 31, 1996                                 13,714     $8.75 - $ 15.75
- --------------------------------------------------------------------------------
                           
                                                                         
     As of December 31, 1996, there were 2,261 and 8,800 additional shares
available for grant under the employee and director plans, respectively.

     As presented in the tables above, there were 3,200 options granted under
the director plan in 1996 and 3,520 options granted under the employee plan in
1995. The per share weighted average fair value of stock options granted during
1996 and 1995 was $2.46 and $2.00, respectively, on the date of grant using the
Black Scholes option pricing model with the following weighted average
assumptions in 1996 and 1995: (1) an expected annual dividend of $0.45 and
$0.38, respectively, (2) risk free interest rate of 5.2% and 5.1%, respectively,
and expected life of approximately 1 year.

     The Corporation adopted the provisions of SFAS 123 for transactions entered
into after December 15, 1995. Pro forma disclosures for options granted in 1996
and 1995 are required. The Corporation applies APB Opinion No. 25 in accounting
for its plans and, accordingly, no compensation cost has been recognized for
stock options in the consolidated financial statements.

                                      -41-


<PAGE>


Had the Corporation determined compensation cost based on the fair value at the
grant date for its stock options under SFAS 123, the Corporation's 1996 and 1995
net income would have been reduced to the pro forma amounts indicated below:

(in thousands)                                          1996                1995
- --------------------------------------------------------------------------------
Net income:
   As reported                                        $4,026              $3,403
   Pro forma                                           4,019               3,395
- --------------------------------------------------------------------------------
Earnings per share:
Primary:
   As reported                                         $1.64              $ 1.61
   Pro forma                                            1.64                1.61
Fully diluted:
   As reported                                         $1.64              $ 1.60
   Pro forma                                            1.64                1.60
- --------------------------------------------------------------------------------

Benefit Plans

     The Corporation has a salary continuation plan for three key executives and
a director deferred compensation plan for five board members. The plans provide
for yearly retirement benefits to be paid over a specified period. The present
value of the benefits accrued under these plans as of December 31, 1996 and 1995
is approximately $226,000 and $110,000, respectively, and is included in other
liabilities in the accompanying consolidated statements of condition.
Compensation expense of approximately $120,000 and $100,000 is included in the
accompanying consolidated statements of income for the years ended December 31,
1996 and 1995, respectively.

     In connection with the benefit plans, the Corporation has purchased life
insurance policies on the lives of the executives and directors. The Corporation
is the owner and beneficiary of the policies. The cash surrender values of the
policies are approximately $5,560,000 and $5,020,000 as of December 31, 1996 and
1995, respectively, and are included in other assets in the accompanying
consolidated statements of condition.

     The Corporation implemented an officer group term replacement plan for
certain executives in 1996. This plan replaces group term life insurance for
these executives. This plan is funded through life insurance policies purchased
by the Corporation. This plan is a split dollar plan; therefore, the policy
interests are divided between the bank and the employee. The death benefits over
and above the cash surrender of the life insurance policy, if any, are endorsed
to the beneficiary of the executive. The cash surrender value of the policies is
approximately $2,990,000 as of December 31, 1996 and is included in other assets
in the accompanying consolidated statements of condition.

10. COMMON STOCK

   On September 23, 1994, the Corporation completed its Rights Offering. This
offering, available only to stockholders of record on August 8, 1994, raised
$2,901,000, net of offering expenses. In connection with the 1993 private
placement capital offering, the Corporation agreed, subject to limits on total
ownership of common stock, to offer up to 21,000 shares to two accredited
private investors ("Additional Units Offering"). On October 11, 1994 each
private investor purchased the additional shares. The Corporation issued 401,492
units, from the Rights Offering and the Additional Units Offering, consisting of
one share of common stock and one warrant to purchase one share of common stock.
The proceeds from these offerings were $3,186,000, net of offering expenses.

     During 1996 and 1995, warrants totaling 16,940 and 83,849, respectively,
were exercised with proceeds of $275,000 and $1,283,000, respectively. On June
13, 1996, all outstanding warrants from prior capital offerings expired.

     On June 14, 1995 the Corporation completed its underwritten public offering
by issuing 690,000 shares of common stock. The proceeds from this offering were
$7,918,000, net of offering expenses.

11. OTHER NON-INTEREST EXPENSE

     Other non-interest expense included the following:

                                                         Year ended December 31,
- --------------------------------------------------------------------------------
(in thousands)                                            1996     1995     1994
- --------------------------------------------------------------------------------
FDIC insurance premium                                  $    1     $290     $464
O.R.E. expenses                                            163      166      306
Stationery and supplies                                    388      300      229
Computer services                                           83      285      270
Insurance (other)                                          102       93      119
Marketing                                                  522      479      415
Other                                                    1,976    1,715    1,377
- --------------------------------------------------------------------------------
Total                                                   $3,235   $3,328   $3,180
- --------------------------------------------------------------------------------

12. OTHER COMMITMENTS AND
    CONTINGENT LIABILITIES

     The Corporation enters into a variety of financial instruments with
off-balance sheet risk in the normal course of business. These financial
instruments include commitments to extend credit and letters of credit, both of
which involve, to varying degrees, elements of risk in excess of the amount
recognized in the consolidated financial statements.

     Credit risk, the risk that a counterparty of a particular financial
instrument will fail to perform, is the contract amount of the commitments to
extend credit and letters of credit. The credit risk associated with these
financial instruments is essentially the same as that involved in extending
loans to customers. Credit risk is managed by limiting the total amount of
arrangements outstanding and by applying normal credit policies to all
activities with credit risk. Collateral is obtained based on management's credit
assessment of the customer.

     The contract amounts of off-balance sheet financial instruments as of
December 31, 1996 and 1995 for commitments to extend credit were $56,071,000 and
$63,531,000, respectively. For standby letters of credit, the contract amounts
were $6,831,000 and $6,720,000, respectively.


                                      -42-


<PAGE>


   Many such commitments to extend credit may expire without being drawn upon,
and therefore, the total commitment amounts do not necessarily represent future
cash flow requirements.

   The Corporation maintains lines of credit with the FHLB and two of its
correspondent banks. There were approximately $27,000,000 in lines of credit
available as of December 31, 1996.

   The Corporation leases its banking offices in Ewing Township, East Windsor
Township, Trenton and Hamilton Square. Total lease rental expense was $186,305,
$103,002, and $42,678 for the years ended December 31, 1996, 1995, and 1994,
respectively. Minimum rentals under the terms of these leases for years 1997
through 2001 are $222,922, $222,922, $224,602, $225,162, and $229,017,
respectively.

   The Corporation and the Bank are party, in the ordinary course of business,
to litigation involving collection matters, contract claims and other
miscellaneous causes of action arising from their business. Management does not
consider that any such proceedings depart from usual routine litigation, and in
its judgment, the Corporation's consolidated financial position or results of
operations will not be affected materially by the final outcome of any pending
legal proceedings.

13. REGULATORY MATTERS

The Bank is subject to various regulatory capital requirements administered by
the 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 consolidated 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, liabilities and certain off-balance-sheet items as calculated under
regulatory accounting practices. The Bank's capital amounts and classification
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 total and Tier I capital (as defined in the regulations) to
risk-weighted assets (as defined), and of Tier I capital (as defined) to average
assets (as defined). Management believes, as of December 31, 1996, that the Bank
meets all capital adequacy requirements to which it is subject.

     As of December 31, 1996, the most recent notification from the Office of
the Comptroller of the Currency 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 total risk-based, Tier I risk-based,
and Tier I leverage ratios as set forth in the table. There are no conditions or
events since that notification that management believes have changed the Bank's
category.

The Bank's actual capital amounts and ratios and capital adequacy requirements
are presented in the table below.

<TABLE>
<CAPTION>

                                                                                                 To be well
                                                                          For capital        capitalized under
                                                                           adequacy          prompt corrective
                                                   Actual                  purposes          action provision
- ---------------------------------------------------------------------------------------------------------------
(amounts in thousands)                      Amount     Ratio         Amount    Ratio         Amount    Ratio
- ---------------------------------------------------------------------------------------------------------------
<S>                                        <C>          <C>         <C>          <C>        <C>         <C>
As of December 31, 1996:
   Total capital (to risk-weighted assets) $ 39,304     11.4%       $27,521      8.0%       $34,401     10.0%
   Tier I capital (to risk-weighted assets)  34,996     10.2         13,761      4.0         20,641      6.0
   Tier I capital (to average assets)        34,996      7.8         17,940      4.0         22,425      5.0
As of December 31, 1995:
   Total capital (to risk-weighted assets)   34,498     13.2         20,914      8.0         26,142     10.0
   Tier I capital (to risk-weighted assets)  31,230     12.0         10,457      4.0         15,685      6.0
   Tier I capital (to average assets)        31,230      9.1         13,776      4.0         17,219      5.0
</TABLE>

     Permission from the Comptroller of the Currency is required if the total of
dividends declared in a calendar year exceeds the total of the Bank's net
profits, as defined by the Comptroller, for that year, combined with its
retained net profits of the two preceding years. The retained net profits of the
Bank available for dividends are approximately $5,651,000 as of December 31,
1996.

     On December 19, 1991, the Federal Deposit Insurance Corporation Improvement
Act of 1991 (the "FDIC Improvement Act") became law. While the FDIC Improvement
Act primarily addresses additional sources of funding for the Bank Insurance
Fund, which insures the deposits of commercial banks and saving banks, it also
imposes a number of new mandatory supervisory measures on savings associations
and banks.

   The FDIC Improvement Act requires financial institutions to take certain
actions relating to their internal operations, including: providing annual
reports on financial condition and management to the appropriate federal banking
regulators, having an annual independent audit of financial statements performed
by an independent public accountant and establishing an independent audit
committee composed solely of outside directors. The FDIC Improvement Act also
imposes certain operational and managerial standards on financial institutions
relating to internal controls, loan documentation, credit underwriting, interest
rate exposure, asset growth, compensation, fees and benefits.


                                      -43-


<PAGE>


14. FAIR VALUE OF FINANCIAL INSTRUMENTS

The following fair value estimates, methods and assumptions were used to measure
the fair value of each class of financial instruments for which it is practical
to estimate that value:

Cash and Cash Equivalents:

For such short-term investments, the carrying amount was considered to be a
reasonable estimate of fair value.

Securities and Mortgage-backed Securities:

The carrying amounts for short-term investments approximate fair value because
they mature in 90 days or less and do not present unanticipated credit concerns.
The fair value of longer-term investments and mortgage-backed securities, except
certain state and municipal securities, is estimated based on bid prices
published in financial newspapers or bid quotations received from securities
dealers. The fair value of certain state and municipal securities is not readily
available through market sources other than dealer quotations, so fair value
estimates are based on quoted market prices of similar instruments, adjusted for
differences between the quoted instruments and the instruments being valued.

Loans:

Fair values are estimated for portfolios of loans with similar financial
characteristics. Loans are segregated by type such as commercial, commercial
real estate, residential mortgage and other consumer. Each loan category is
further segmented into fixed and adjustable rate interest terms and by
performing and nonperforming categories.

     The fair value of performing loans, except residential mortgage loans, is
calculated by discounting scheduled cash flows through the estimated maturity
using estimated market discount rates that reflect the credit and interest rate
risk inherent in the loan. The estimate of maturity is based on the
Corporation's historical experience with repayments for each loan
classification, modified, as required, by an estimate of the effect of current
economic and lending conditions. For performing residential mortgage loans, fair
value is estimated by discounting contractual cash flows adjusted for prepayment
estimates using discount rates based on secondary market sources adjusted to
reflect differences in servicing and credit costs.

     Fair value for significant nonperforming loans is based on recent external
appraisals. If appraisals are not available, estimated cash flows are discounted
using a rate commensurate with the risk associated with the estimated cash
flows. Assumptions regarding credit risk, cash flows, and discount rates are
judgmentally determined using available market information and specific borrower
information.

Deposit Liabilities:

The fair value of deposits with no stated maturity, such as non-interest bearing
demand deposits, savings, and NOW accounts, and money market and checking
accounts, is considered to be equal to the amount payable on demand. The fair
value of certificates of deposit is based on the discounted value of contractual
cash flows. The discount rate is estimated using the rates currently offered for
deposits of similar remaining maturities.

Borrowed Funds:

For securities sold under agreements to repurchase fair value was based on rates
currently available to the Corporation for agreements with similar terms and
remaining maturities. For other borrowed funds, the carrying amount was
considered to be a reasonable estimate of fair values.

     The estimated fair values of the Corporation's financial instruments are as
follows:

                                                               December 31, 1996
- --------------------------------------------------------------------------------
                                                           Carrying         Fair
(in thousands)                                                Value        Value
- --------------------------------------------------------------------------------
Financial Assets:
    Cash and cash
     equivalents                                            $17,150      $17,150
    Interest bearing
     deposits                                                 1,357        1,357
    Securities available for
     sale                                                    93,671       93,671
    Investment securities                                    31,296       30,878
    Loans                                                   326,280      333,502
Financial Liabilities:
    Deposits                                                364,445      365,976
    Borrowed funds                                           86,339       86,042
- --------------------------------------------------------------------------------


                                                               December 31, 1995
- --------------------------------------------------------------------------------
                                                           Carrying         Fair
(in thousands)                                                Value        Value
- --------------------------------------------------------------------------------
Financial Assets:
    Cash and cash
     equivalents                                            $12,835      $12,835
    Interest bearing
     deposits                                                 1,033        1,033
    Securities available for
     sale                                                    98,469       98,469
    Investment securities                                    35,384       35,037
    Loans                                                   241,377      249,848
Financial Liabilities:
    Deposits                                                302,972      304,039
    Borrowed funds                                           65,221       64,333
- --------------------------------------------------------------------------------


   The fair value of commitments to extend credit is estimated using the fees
currently charged to enter into similar agreements, and as the fair value for
these financial instruments was not material, these disclosures are not included
above.

Limitations:

Fair value estimates are made at a specific point in time, based on relevant
market information and information about the financial instrument. These
estimates do not 


                                      -44-


<PAGE>


reflect any premium or discount that could result from offering for sale at one
time the Corporation's entire holdings of a particular financial instrument.
Because no market exists for a significant portion of the Corporation's
financial instruments, fair value estimates are based on judgments regarding
future expected loss experience, current economic conditions, risk
characteristics of various financial instruments, and other factors. These
estimates are subjective in nature and involve uncertainties and matters of
significant judgment and therefore cannot be determined with precision. Changes
in assumptions could significantly affect the estimates.

     Fair value estimates are based on existing on- and off-balance sheet
financial instruments without attempting to estimate the value of anticipated
future business and the value of assets and liabilities that are not considered
financial instruments. Significant assets that are not considered financial
assets include the deferred tax assets and bank premises and equipment. In
addition, the tax ramifications related to the realization of the unrealized
gains and losses can have a significant effect on fair value estimates and have
not been considered in many of the estimates.

15. PARENT CORPORATION INFORMATION

The condensed financial statements of the parent company only are presented
below:

YARDVILLE NATIONAL BANCORP
(Parent Corporation)

Condensed Statements of Condition
                                                                 December 31,
- --------------------------------------------------------------------------------
(in thousands)                                                 1996         1995
- --------------------------------------------------------------------------------

Assets:
    Cash                                                    $   316      $   342
    Investment in subsidiary                                 34,835       31,336
    Other assets                                                 79           39
- --------------------------------------------------------------------------------
     Total Assets                                           $35,230      $31,717
- --------------------------------------------------------------------------------
Stockholders' Equity                                        $35,230      $31,717
- --------------------------------------------------------------------------------


Condensed Statements of Income
                                                       Year Ended December 31,
- --------------------------------------------------------------------------------
(in thousands)                                       1996       1995       1994
- --------------------------------------------------------------------------------
Operating Income:
    Dividends from
       subsidiary                                  $1,083       $843       $580
- --------------------------------------------------------------------------------
     Total Operating
        Income                                      1,083        843        580
- --------------------------------------------------------------------------------
Operating Expense:
    Other expense                                     114        115         11
- --------------------------------------------------------------------------------
Total Operating Expense                               114        115         11
- --------------------------------------------------------------------------------
Income before income
    taxes and equity in
    undistributed income
    of subsidiary                                     969        728        569
Federal income tax
    benefit                                           (40)       (41)        (3)
- --------------------------------------------------------------------------------
Income before equity in
    undistributed income
    of subsidiary                                   1,009        769        572
Equity in undistributed
    income of subsidiary                            3,017      2,634      1,951
- --------------------------------------------------------------------------------
     Net Income                                    $4,026     $3,403     $2,523
- --------------------------------------------------------------------------------





Condensed Statements of Cash Flows
                                                     Year Ended December 31,
- --------------------------------------------------------------------------------
(in thousands)                                     1996        1995        1994
- --------------------------------------------------------------------------------
Cash Flows from
    Operating Activities:
Net Income                                      $ 4,026     $ 3,403     $ 2,523
Adjustments:
    (Decrease) increase   
     in other assets                                (40)        (36)         96
    Equity in undistributed
     income of subsidiary                        (3,017)     (2,634)     (1,951)
    Decrease in
     other liabilities                               --          (1)         (5)
- --------------------------------------------------------------------------------
Net Cash Provided by
    Operating Activities                            969         732         663
- --------------------------------------------------------------------------------
Cash flows from investing activities:
    Investing in subsidiary                        (749)     (9,650)     (2,902)
- --------------------------------------------------------------------------------
Net Cash Used by
    Investing Activities                           (749)     (9,650)     (2,902)
- --------------------------------------------------------------------------------
Cash flows from financing
     activities:
     Proceeds from shares
      issued                                        837       9,403       3,192
     Dividends paid                              (1,083)       (738)       (380)
- --------------------------------------------------------------------------------
Net Cash (Used) Provided by
    Financing Activities                           (246)      8,665       2,812
- --------------------------------------------------------------------------------
Net (decrease) increase
    in cash                                         (26)       (253)        573
Cash as of beginning of year                        342         595          22
- --------------------------------------------------------------------------------
Cash as of End of Year                          $   316     $   342     $   595
- --------------------------------------------------------------------------------


                                      -45-


<PAGE>


INDEPENDENT AUDITORS' REPORT
- --------------------------------------------------------------------------------
THE BOARD OF DIRECTORS AND STOCKHOLDERS
YARDVILLE NATIONAL BANCORP:

     We have audited the accompanying consolidated statements of condition of
Yardville National Bancorp and subsidiary as of December 31, 1996 and 1995, and
the related consolidated statements of income, changes in stockholders' equity,
and cash flows for each of the years in the three-year period ended December 31,
1996. These consolidated financial statements are the responsibility of the
Corporation's management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

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

     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Yardville
National Bancorp and subsidiary as of December 31, 1996 and 1995, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1996, in conformity with generally accepted
accounting principles.



/s/  KPMG Peat Marwick LLP
- -------------------------------

Princeton, New Jersey
January 31, 1997



                                      -46-
<PAGE>


                                                               OFFICERS
                                                               -----------------
Yardville National Bancorp

President and Chief Executive Officer
Patrick M. Ryan

Secretary and Treasurer
Stephen F. Carman

Assistant Secretary and Treasurer
Diane H. Polyak

Yardville National Bank

President and Chief Executive Officer
Patrick M. Ryan

Executive Vice President,
Chief Financial Officer and Cashier
Stephen F. Carman

First Senior Vice President/Senior Loan Officer
James F. Doran

First Senior Vice President/Credit Administration
Mary C. O'Donnell

Senior Vice President and Controller
Richard A. Kauffman

Senior Vice President and Bank Administrator
Frank Durand III

Senior Vice President/Commercial Loans
Sarah J.Strout

Vice Presidents
Maida H. Bell
James T. Brotherton
Vincent P. Ditta
Elmer C. Fawcett
Kathleen A. Fone
Nancy C. German
Maurice F. Lippincott
Sandra R. Malanga
Thomas A. McBain
Nina D. Melker
Thomas L. Nash
Diane H. Polyak
Jane M. Trout
Susan M.Valentino

Assistant Vice Presidents
Shawn Chase-Merritt
Scott W. Civil
Nancy J. Collar
Sandra A. Gray
Dale K. Inman
Anne S. Marsilio
Debra L. Mincarelli
Leslie Rita
Christine A. Secrist
Joan M. Tarr

Assistant Cashiers
Sharon E. Bokma
June A. Haney
Fay Horrocks
Peggy A. Iucolino
Linda A. Kelly
Kathleen M. Kirkham
Patricia D. Majeski
Dawn L. Melker
Barbara G. Morgan
Michael J. Pelosci
Joseph H. Robotin
Elizabeth A. Salvatore
Flora B. Shiarappa



                                      -47-


<PAGE>


BOARD OF DIRECTORS
- ------------------


Yardville National Bancorp
Jay G. Destribats, Chairman of the Board

John C. Stewart, Vice Chairman*

Patrick M. Ryan, President and C.E.O.

C. West Ayres
Elbert G. Basolis, Jr.
Lorraine Buklad
Anthony M. Giampetro, M.D., F.C.C.P.
Gilbert W. Lugossy
Weldon J. McDaniel, Jr.
William J. Steiner, Jr.*+
F. Kevin Tylus

Edward M. Hendrickson, Director Emeritus +


* Director Emeritus as of March 1997
+ Deceased as of March 1997



Yardville National Bank

Jay G. Destribats, Chairman of the Board

John C. Stewart, Vice Chairman*

Patrick M. Ryan, President and C.E.O.

C. West Ayres
Elbert G. Basolis, Jr.
Lorraine Buklad
Anthony M. Giampetro, M.D., F.C.C.P.
Gilbert W. Lugossy
Weldon J. McDaniel, Jr.
William J. Steiner, Jr.*+
F. Kevin Tylus

Edward M. Hendrickson, Director Emeritus +


* Director Emeritus as of March 1997
+ Deceased as of March 1997



ADVISORY BOARD
- --------------



William C. Broderick
W. Michael Bryant
Nancy S. Ellis
William G. Engel
Daniel J. Graziano, Esq.
Sidney L. Hofing ++
James J. Kelly ++
John J. Klein III
Richard J. Klockner
Nancy J. Knight


Eugene P. Marfuggi
George S. Martin
Louis R. Matlack, Ph.D. ++
Robert E. Mule
Joyce H. Rainear
Marvin A. Rosen
N. Gerald Sapnar
Ronald K. Vernon
Robert L. Workman
Harold N. Zeltt


++ On the proxy ballot for nomination to Director

                                      -48-

<PAGE>



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q
(Mark One)
 (X)     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934
         For the quarterly period ended June 30, 1997


 ( )     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934
         For transition period from __________ to _____________

                  Commission File Number:  0-26086


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


                  NEW JERSEY                           22-2670267
        -------------------------------            ------------------
        (State or other jurisdiction of            (I.R.S. Employer
         incorporation or organization)            Identification No.)


         3111 Quakerbridge Road, Mercerville, New Jersey     08619
        -------------------------------------------------------------
        (Address of principal executive offices)           (Zip Code)


                                 (609) 585-5100
              ----------------------------------------------------
              (Registrant's telephone number, including area code)

                                 Not Applicable
              ----------------------------------------------------
              (Former name, former address and former fiscal year,
                          if changed from last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities 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 the number of shares outstanding of each of the issuer's classes of
common stock, as of August 1, 1997

        Common Stock,  no par value                2,473,934
        ---------------------------       ----------------------------
                   Class                  Number of shares outstanding


<PAGE>


                                      INDEX


                    YARDVILLE NATIONAL BANCORP AND SUBSIDIARY



PART I  FINANCIAL INFORMATION                         PAGE NO.
- -----------------------------                         --------


Item 1. Financial Statements

        Consolidated Statements of Condition
        June 30, 1997 and December 31, 1996              3

        Consolidated Statements of Income
        Three months and six months ended
        June 30, 1997 and 1996                           4

        Consolidated Statements of Cash Flows
        Six months ended June 30, 1997
        and 1996                                         5

        Notes to Consolidated Financial Statements       6-7


Item 2. Management's Discussion and Analysis of
        Financial Condition and Results of Operations   8-15



PART II OTHER INFORMATION
- -------------------------

Item 6. Exhibits and Reports on Form 8-K                 16

SIGNATURES                                               17

Item 10.1 1988 Stock Option Plan                         19


Exhibit 27.1  Financial Data Schedule                    27


<PAGE>


<TABLE>
<CAPTION>
                    Yardville National Bancorp and Subsidiary
                      Consolidated Statements of Condition
                                   (unaudited)

                                                          June 30,  December 31,
(in thousands, except share data)                           1997        1996
                                                          --------  ------------
<S>                                                       <C>         <C>
ASSETS:
Cash and due from banks                                   $ 19,119    $ 13,110
Federal funds sold                                           1,250       4,040
Cash and Cash Equivalents                                   20,369      17,150
Interest bearing deposits                                      873       1,357

Securities available for sale                              106,002      93,671
Investment securities (market value of $28,732 in 1997
   and $30,878 in 1996)                                     29,105      31,296
Loans                                                      352,941     331,237
   Less: Allowance for loan losses                          (5,284)     (4,957)
   Loans, net                                              347,657     326,280
Bank premises and equipment, net                             5,307       5,418
Other real estate                                              873         395
Other assets                                                15,534      14,978
   Total Assets                                           $525,720    $490,545

LIABILITIES AND STOCKHOLDERS' EQUITY:
Deposits
   Non-interest bearing                                   $ 59,154    $ 55,519
   Interest bearing                                        355,676     308,926
   Total Deposits                                          414,830     364,445
Borrowed funds
   Securities sold under agreements to repurchase           50,020      64,185
   Other                                                    18,119      22,154
   Total Borrowed Funds                                     68,139      86,339
Other liabilities                                            5,122       4,531
   Total Liabilities                                      $488,091    $455,315

Stockholders' equity
   Preferred stock:  no par value
        Authorized 1,000,000 shares, none issued
   Common stock: no par value
        Authorized 6,000,000 shares
        Issued and outstanding 2,472,954 shares in 1997
            and 2,430,414 shares in 1996                    17,625      17,246
   Surplus                                                   2,205       2,205
   Undivided Profits                                        17,818      15,940
   Unrealized loss - securities available for sale             (19)       (161)
      Total Stockholders' Equity                            37,629      35,230
      Total Liabilities and Stockholders' Equity          $525,720    $490,545
</TABLE>

    See accompanying Notes to Unaudited Consolidated Financial Statements.


<PAGE>




                    Yardville National Bancorp and Subsidiary
                        Consolidated Statements of Income
                                   (unaudited)

<TABLE>
<CAPTION>
                                                                     Three Months Ended          Six Months Ended
                                                                          June 30,                   June 30,
                                                                    --------------------       --------------------
(in thousands, except per share amounts)                             1997         1996          1997         1996
                                                                    -------      -------       -------      -------
Interest Income:
<S>                                                                 <C>          <C>           <C>          <C>
Interest and fees on loans                                          $ 7,751      $ 6,191       $15,096      $12,078
Interest on deposits with banks                                          16           32            32           66
Interest on securities available for sale                             1,760        1,608         3,329        3,011
Interest on investment securities:
    Taxable                                                             329          395           671          805
    Exempt from Federal income tax                                      100           97           202          193
Interest on Federal funds sold                                           72           29           236           86
    Total Interest Income                                            10,028        8,352        19,566       16,239
Interest Expense:
Interest on savings account deposits                                  1,288          990         2,518        1,962
Interest on certificates of deposit of $100,000 or more                 339          190           644          393
Interest on other time deposits                                       2,414        1,631         4,642        3,248
Interest on borrowed funds                                            1,059        1,281         2,216        2,256
     Total Interest Expense                                           5,100        4,092        10,020        7,859
     Net Interest Income                                              4,928        4,260         9,546        8,380
Less provision for loan losses                                          300          450           575          715
     Net Interest Income After Provision for Loan Losses              4,628        3,810         8,971        7,665

Non-Interest Income:
Service charges on deposit accounts                                     287          294           570          584
Gains on sales of mortgages, net                                          9           --             9           --
Security gains (losses), net                                              7          (25)            7          (46)
Other non-interest income                                               331          256           654          497
     Total Non-Interest Income                                          634          525         1,240        1,035

Non-Interest Expense:
Salaries and employee benefits                                        1,852        1,619         3,669        3,200
Occupancy expense, net                                                  241          225           475          445
Equipment                                                               278          180           528          357
Other non-interest expense                                              959          773         1,737        1,613
     Total Non-Interest Expense                                       3,330        2,797         6,409        5,615
Income before income tax expense                                      1,932        1,538         3,802        3,085
Income tax expense                                                      677          547         1,335        1,102
     Net Income                                                     $ 1,255      $   991       $ 2,467      $ 1,983
Earnings Per Share:
Primary                                                             $  0.50      $  0.41       $  0.99      $  0.81
Fully diluted                                                       $  0.50      $  0.41       $  0.99      $  0.81
Weighted average shares outstanding                                   2,503        2,422         2,492        2,389
</TABLE>

      See Accompanying Notes to Unaudited Consolidated Financial Statements.


<PAGE>

                    Yardville National Bancorp and Subsidiary
                      Consolidated Statements of Cash Flows
                                   (unaudited)
<TABLE>
<CAPTION>

                                                                   Six months ended
                                                                        June 30,
                                                                -----------------------
(in thousands)                                                    1997           1996
                                                                --------       --------
<S>                                                             <C>            <C>
Cash Flows from Operating Activities:
Net Income                                                      $  2,467       $  1,983
Adjustments:
    Provision for Loan Losses                                        575            715
    Depreciation                                                     420            346
    Amortization and accretion                                       216            309
    (Gain) loss on sale of securities available for sale              (7)            46
    Writedown of other real estate                                     8             35
    Increase in other assets                                        (651)        (4,268)
    Increase in other liabilities                                    591            246
                                                                   1,153         (2,571)
      Net Cash Provided by Operating Activities                    3,619           (588)
Cash Flows from Investing Activities:
    Net (increase) decrease in interest bearing deposits             484         (2,324)
    Proceeds from maturities and paydowns of
        investment securities                                      2,113          2,004
    Purchase of securities available for sale                    (25,970)       (56,346)
    Proceeds from sale of securities available for sale            2,011         28,181
    Purchase of investment securities                                 --           (453)
    Maturities, calls & paydowns of securities
       available for sale                                         11,734         16,061
    Net increase in loans                                        (22,438)       (41,121)
    Expenditures for bank premises and equipment                    (309)        (1,712)
    Proceeds from sale of O.R.E                                       --            141
      Net Cash Used by Investing Activities                      (32,375)       (55,569)
Cash Flows from Financing Activities:
    Net increase in non-interest bearing
        demand, money market, and saving deposits                 28,755          9,893
    Net increase in certificates of deposit                       21,630          4,193
    Net increase in borrowed funds                               (18,200)        40,356
    Proceeds from issuance of common stock                           379            821
    Dividends paid                                                  (589)          (525)
      Net Cash Provided by Financing Activities                   31,975         54,738
      Net increase (decrease) in cash and cash equivalents         3,219         (1,419)
      Cash and cash equivalents at beginning of period            17,150         12,835
Cash and Cash Equivalents at End of Period                      $ 20,369       $ 11,416
Supplemental Disclosure of Cash Flow Information:
      Cash paid during the period for:
        Interest expense                                        $  9,131       $  7,709
        Income taxes                                               2,301          1,555
</TABLE>

See Accompanying Notes to Unaudited Consolidated Financial Statements.

Supplemental Schedule of Non-cash Financing Activities: During the six month
period ended June 30, 1997 the Corporation transferred $486,000, net of charge
offs, from loans to other real estate.


<PAGE>


                    Yardville National Bancorp and Subsidiary

                   Notes to Consolidated Financial Statements

                         Six Months Ended June 30, 1997

                                   (Unaudited)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Financial Statement Presentation

     The consolidated financial statements have been prepared in conformity with
generally accepted accounting principles. In preparing the financial statements,
management is required to make estimates and assumptions that affect the
reported amounts of assets and liabilities as of the date of the balance sheet
and revenues and expenses for the period. Actual results could differ
significantly from those estimates.

     The consolidated financial data as of and for the six months ended June 30,
1997 and 1996 includes, in the opinion of management, all adjustments,
consisting of only normal recurring accruals, necessary for a fair presentation
of such periods. The consolidated financial data for the interim periods
presented is not necessarily indicative of the results of operations that might
be expected for the entire year ending December 31, 1997.

     Material estimates that are particularly susceptible to significant change
in the near-term relate to the determination of the allowance for loan losses
and the valuation of real estate acquired in connection with foreclosures or in
satisfaction of loans. In connection with the determination of the allowance for
loan losses and the valuation of other real estate, management obtains
independent appraisals for significant properties.

Consolidation

     The consolidated financial statements include the accounts of Yardville
National Bancorp (the "Corporation") and its sole subsidiary, the Yardville
National Bank (the "Bank") and Yardville's wholly owned subsidiaries, The
Yardville National Investment Corporation, Brenden, Inc., a subsidiary of the
Bank utilized for the control and disposal of other real estate properties and
the YNB Real Estate Holding Company, a subsidiary of the Bank utilized to hold
Bank branch properties. All significant intercompany accounts and transactions
have been eliminated.


<PAGE>


Allowance for Loan Losses

For financial reporting purposes, the provision for loan losses charged to
operating expense is determined by management and is based upon a periodic
review of the loan portfolio, past experience, the economy, and other factors
that may affect the borrower's ability to repay the loan. This provision is
based on management's estimates, and actual losses may vary from these
estimates. These estimates are reviewed and, as adjustments become necessary,
they are reported in the periods in which they become known. Management believes
that the allowance for losses on loans is adequate. While management uses
available information to recognize losses on loans and other real estate, future
additions to the allowance may be necessary based on changes in economic
conditions, particularly in New Jersey. In addition, various regulatory
agencies, as an integral part of their examination process, periodically review
the Bank's allowance for losses on loans and the valuation of other real estate.
Such agencies may require the Bank to recognize additions to the allowance or
adjustments to the carrying value of other real estate based on their judgments
about information available to them at the time of their examination.





<PAGE>


                   YARDVILLE NATIONAL BANCORP AND SUBSIDIARY

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

This financial review presents Management's discussion and analysis of financial
condition and results of operations. It should be read in conjunction with the
consolidated financial statements and the accompanying notes. The term
"Yardville" as used herein refers to the Company together with its sole
subsidiary, the Bank.

FINANCIAL CONDITION

Assets

Total consolidated assets at June 30, 1997 totaled $525,720,000 an increase of
$35,175,000 or 7.2%, compared to $490,545,000 at December 31, 1996. The growth
in Yardville's asset base during the first six months of 1997 was primarily due
to an increase in loans and securities. The increase in loans was the product of
a strategy to improve profitability of the organization through relationship
banking and the continued consolidation in Yardville's marketplace, which has
solidified Yardville's competitive position in the small and middle markets.
Yardville's asset base includes investments of approximately $57,100,000
purchased utilizing repurchase agreements and time deposits (Investment Growth
Strategy) at June 30, 1997, an increase of $6,000,000 compared to approximately
$51,000,000 at December 31, 1996. The primary goals of the growth strategy are
to improve return on equity and earnings per share.

Securities

Total securities increased by $10,140,000 or 8.1% to $135,107,000 as of June 30,
1997 compared to year end 1996. The growth in the securities portfolio in the
first half of 1997 was due to the purchase of short term treasuries and
government agency bonds to enhance short-term liquidity and the increase in the
investment growth strategy offset by principal paydowns on mortgage-backed
securities.

At June 30, 1997, the amortized cost of investment securities classified as held
to maturity was $29,105,000 compared to $31,296,000 at December 31, 1996, a
decrease of $2,191,000 or 7.0%.

Net unrealized losses as of June 30, 1997 in Yardville's available for sale
securities portfolio were $31,000. Net unrealized losses, net of tax effect of
$19,000, were reported as a reduction of stockholders' equity at June 30, 1997.
The available for sale portfolio, except those securities purchased utilizing
repurchase agreements, provides a secondary source of liquidity.


                                      -1-

<PAGE>


Federal Funds

At June 30, 1997 Federal funds sold totaled $1,250,000, a decrease of $2,790,000
as compared to $4,040,000 at December 31, 1996. While management continues to
focus on maintaining adequate short term liquidity levels, federal funds will
fluctuate due to other liquidity demands.

Loans

Total loans, net of unearned discounts, increased by $21,704,000 or 6.6%, to
$352,941,000 at June 30, 1997 compared to $331,237,000 at year end 1996.
Yardville's loan portfolio represented 67.1% of assets at June 30, 1997 compared
to 67.5% of assets at December 31, 1996.

Yardville's lending focus continues to be centered on commercial loans,
owner-occupied commercial mortgage loans and tenanted commercial real estate
loans. Yardville showed continued growth throughout its loan portfolio for the
six months ended June 30, 1997 as a result of management's emphasis on customer
relationships and opportunities associated with the continued consolidation of
the banking industry in Yardville's markets.

On a component basis, for the six month period ended June 30, 1997, commercial
loan balances increased $14,109,000 or 22.2%. Real estate-construction and real
estate-residential mortgage loan balances increased $4,189,000 and $1,280,000
respectively, or 16.1% and 1.5% respectively. Real estate-commercial mortgage
loan balances decreased $305,000 or 0.3% due to increased competition.

Liabilities

Yardville's deposit base is the principal source of funds supporting interest
earning assets. Total deposits amounted to $414,830,000 at June 30, 1997
compared to $364,445,000 at December 31, 1996, an increase of $50,385,000 or
13.8%. Yardville was successful in bidding for Mercer County Surrogate's
deposits which netted Yardville $15,000,000 in deposits in early January 1997.

Growth in Yardville's deposit base continues in higher yielding certificates of
deposit (CD's) and premium money market accounts, both higher cost funding
sources. Average interest bearing deposits including CD's of $100,000 or more,
increased $66,333,000 or 23.9% to total $343,303,000 for the six month period
ended June 30, 1997 as compared to $276,970,000 for the year ended December 31,
1996. Of the total increase, average time deposits grew $43,084,000 for the
comparable periods. Time deposits were competitively priced to reduce levels of
borrowed funds. Average non-interest bearing deposits have increased 9.2% for
the six month period ended June 30, 1997 compared to the year ended December 31,
1996. At June 30, 1997 interest bearing and non-interest bearing deposits
totaled $355,676,000 and $59,154,000, respectively.


Borrowed funds totaled $68,139,000 at June 30, 1997 compared to $86,339,000 at
December 31, 1996. The decrease of $18,200,000 or 21.1% in the first six months
of 1997 was principally due to the repayment of repurchase agreements.
Securities sold under agreements to repurchase decreased $14,165,000 or 22.1%
to $50,020,000 compared to $64,185,000 at December 31, 1996. Federal Home Loan
Bank advances are being utilized to strengthen short-term liquidity and support
core deposits in funding balance sheet growth. At June 30, 1997 Yardville has
$15,000,000 outstanding in FHLB advances. $10,000,000 of these advances will
mature on July 30, 1997 and the remaining $5,000,000 will mature in November of
1998.

Yardville has the availability to borrow up to $24,500,000 from the FHLB through
its line of credit program. In addition, the bank is eligible to borrow up to

                                      -2-


<PAGE>


30% of assets under the FHLB advance program subject to FHLB stock level
requirements, collateral requirements and individual advance proposals based on
FHLB credit standards. Yardville also has the ability to borrow at the Federal
Reserve discount window along with agreements to use two unsecured federal funds
lines of credit with two of its correspondent banks for daily funding needs.
Management's strategy, however, is to further build the bank's core deposit base
to fund asset growth. Borrowed funds will be utilized to meet short term
liquidity needs and as an additional source of funding for the loan and
investment portfolios.

Capital

Total stockholders' equity of $37,629,000 at June 30, 1997 increased $2,399,000
or 6.8% from $35,230,000 at December 31, 1996. This increase resulted from the
following factors during the six months ended June 30, 1997 (i) earnings of
$2,467,000 (less dividend payments of $589,000) and a decrease of $142,000 in
the unrealized loss on securities available for sale, net of income tax effect.
(ii) proceeds of $379,000 from exercised options.

Yardville's leverage ratio was 7.3% at June 30, 1997 compared to 7.8% at
December 31, 1996. At June 30, 1997 tier I and total tier I and II capital to
risk weighted assets were 10.1% and 11.4%, respectively. The risk based capital
levels at year end 1996 were 10.2% and 11.4% for tier I and total risk based
capital, respectively.

The minimum regulatory requirements require financial institutions to have a
tier I leverage ratio of 4.0%, a tier I risk-based ratio of 4.0% and a total
tier I and tier II ratio of 8.0%. A bank is considered "well capitalized" if it
has a minimum Tier 1 and total risk-based capital ratios of 6% and 10%,
respectively, and a minimum Tier 1 leverage ratio of 5%.

Credit Risk

At June 30, 1997, nonperforming loans, consisting of loans 90 days or more past
due, and nonaccruing loans totaled $7,630,000 compared to $8,140,000 at December
31, 1996. Other real estate owned at June 30, 1997 totaled $873,000 compared to
$395,000 at December 31, 1996.

Total nonperforming assets decreased $32,000 or 0.4% to $8,503,000 at June 30,
1997 compared to $8,535,000 at year end 1996. Nonperforming assets as a
percentage of total assets were 1.62% at June 30, 1997. Yardville continues to
actively manage nonperforming assets with the goal of reducing these assets in
relation to the entire portfolio. Where possible, existing loan relationships
are being restructured in an effort to return these loans to a performing
status.

The allowance for loan losses increased to $5,284,000 and remained at 1.50% of
total loans at June 30, 1997 compared to $4,957,000, or 1.50% of total loans, at
year end 1996. The provision for loan losses through June 30, 1997 was $575,000.
Yardville had net loan charge-offs of $248,000 for the six months ended June 30,
1997. At June 30, 1997 the allowance for loan losses covered 69.3% of
nonperforming loans and 62.1% of nonperforming assets. The allowance for loan
losses, in management's judgment, is adequate to provide for potential losses.


                                      -3-


<PAGE>


RESULTS OF OPERATIONS

Net Income

Yardville reported net income of $2,467,000 for the six months ended June 30,
1997, an increase of $484,000 or 24.4%, from net income of $1,983,000 reported
for the same time period in 1996. The increase in net income for the comparable
periods is attributable to an increase in net interest income, and to a lesser
extent, non-interest income, partially offset by an increase in non-interest
expenses. On a per share basis, the net income was $0.99 for the first six
months of 1997 compared to $0.81 for the first six months of 1996. The increase
in earnings per share is due primarily to the increase in net income during the
first six months of 1997 compared to the same time period in 1996.

On a quarterly basis, the income for the second quarter of 1997 was $1,255,000
or $0.50 per share, compared with $991,000 or $0.41 per share for the same
quarter a year ago. The increase in net income and net income per share for the
quarterly comparison are for the same reasons discussed above.

Net Interest Income

Yardville's net interest income for the six months ended June 30, 1997 was
$9,546,000, an increase of $1,166,000 or 13.9% over the $8,380,000 for the
comparable 1996 period. The principal factors contributing to the increase in
net interest income for the six months ended June 30, 1997 was an increase in
interest income of $3,327,000 resulting principally from an increase in
commercial loan volume, offset by an increase in interest expense of $2,161,000
due to increases in the volume of interest bearing deposits.

The net interest margin (tax equivalent basis) between yields on average
interest earning assets and costs of average funding sources was 3.99% at June
30, 1997 compared to 4.22% at June 30, 1996. The principal reason for the
decrease in the net interest margin was higher costs on interest bearing
liabilities.


The management strategy continuing through 1997 is to increase net interest
income by purchasing investments using repurchase agreements or other funding
sources. At June 30, 1997 approximately $57,100,000 was being utilized for this
purpose. The targeted spread on this strategy is 75 basis points after tax. This
strategy, while successful in increasing net interest income, has had a negative
impact on the net interest margin. Increased loan pricing competition and the


                                      -4-


<PAGE>


subsequent decrease in loan yields also accounted, in part, for the reduction in
the net interest margin of 23 basis points for the comparable periods.


On a quarterly comparison, net interest income was $4,928,000 for the second
quarter of 1997, an increase of $668,000 or 15.7% from net interest income of
$4,260,000 for the second quarter of 1996. The 1997 increase was the result of
an increase in average earning assets of $73,967,000 combined with a decrease of
$19,066,000 in average borrowed funds offset by an increase of $87,606,000 in
average interest bearing deposits compared to the second quarter of 1996.

Interest Income

For the six month period ended June 30, 1997 total interest income of
$19,566,000 increased $3,327,000 or 20.5% as compared to $16,239,000 reported
for the same period a year earlier. On a quarterly comparison, the second
quarter of 1997 experienced an increase of $1,676,000 or 20.1% in total interest
income compared to the same period a year earlier. The increase in interest
income is due primarily to the higher volume of average loan assets. Average
loans increased $76,972,000 or 29.0% for the six months ended June 30, 1997
compared to the same 1996 period. The average yield on the loan portfolio
decreased 28 basis points for the comparable period in a lower rate competitive
marketplace.

Interest income on securities increased $193,000 or 4.8%, for the first six
months of 1997, due to a 22 basis point increase in average yield and an
increase of $1,464,000 in average balances for the six months ended June 30,
1997 as compared to the same period a year earlier. On a quarterly comparison
interest on securities increased 4.2% primarily as a result of a 27 basis point
increase in average yield. Interest on Federal Funds sold increased $150,000 for
the six month period ended June 30, 1997 due to increases in average balances of
$5,803,000 combined with a decrease in the average yields of 12 basis points.

Overall, the yield on Yardville's interest earning assets decreased 1 basis
point to 8.06% for the period ended June 30, 1997 from 8.07% for the period
ended June 30, 1996 for the combined reasons discussed above.

Interest Expense

Total interest expense increased $2,161,000 or 27.5% to $10,020,000 for the six
months ended June 30, 1997 compared to $7,859,000 reported for the six months
ended June 30, 1996. The increase in interest expense for the comparable time
periods is the result of a larger deposit base, and higher market interest
rates. Deposit products continue to be competitively priced to increase the
bank's deposit base and provide a source of funds for asset growth.

Average interest bearing liabilities amounted to $420,437,000 for the six months
ended June 30, 1997 compared to $341,499,000 for the six months ended June 30,
1996. The average rate paid on interest bearing liabilities increased 17 basis
points for the time period discussed. Increases in deposit account relationships
are attributable in part to increased commercial loan activity, community
presence, ongoing consolidation within the banking industry and the impact of
new branches opened during 1996 that now have established deposit relationships
with the bank. Average time deposits, a higher cost funding source, increased
$55,741,000 or 42.6% for the first six months of 1997 compared to the first six
months of 1996.

For the second quarter of 1997, total interest expense increased $1,008,000 or
24.6% as compared to the second quarter of a year earlier. The increase in
interest expense for the comparable quarters is due primarily to higher levels
of average time deposits.

Interest expense on borrowed funds decreased during both the quarterly and
year-to-date periods when comparing 1997 to 1996. For the year-to-date
comparison interest expense decreased $40,000. For the three months ended June
30, 1997 interest on borrowed funds decreased $222,000 or 17.3% primarily as a
result of lower average balances. Repurchase agreements were repaid during the
period to reduce borrowed funds.


                                       -5-


<PAGE>


Provision For Loan Losses

Yardville provides for possible loan losses by a charge to current operations.
The provision for loan losses for the six months and three months ended June 30,
1997 was $575,000 and $300,000, respectively compared to $715,000 and $450,000,
respectively for the six months and three months ended June 30, 1996. The
year-to-date and quarterly 1997 provisions reflect management's continuing
analysis of the loan portfolio and non-performing assets. Management believes
that the allowance for loan losses is adequate in relation to credit risk
exposure levels.

Non-Interest Income

Total non-interest income was $1,240,000 for the first six months of 1997
compared to $1,035,000 for the same period in 1996. The increase of $205,000 or
19.8% is primarily attributable to an increase in other non-interest income
principally due to additional fee income derived from life insurance assets and
other fee income.

Service charges on deposit accounts decreased $14,000 or 2.4% for the first six
months of 1997 as compared to the same period a year earlier. The decrease in
service charge income resulted from a reduction in insufficient fund fees offset
by an increase in service charges on deposit accounts. Yardville realized $7,000
in gains on the sale of securities, net, in the first six months of 1997 versus
a loss of $46,000 on the sale of securities, net, in the first six months of
1996. Other non-interest income increased $157,000 or 31.6% in the first six
months of 1997 versus the first six months of 1996 for the reasons discussed
above.

For the second quarter comparison, the results were similar. Total non-interest
income for the second quarter of 1997 increased 20.8% over the same period a
year earlier. Service charges on deposit accounts decreased 2.4% for the
comparable quarters. Conversely, the increase experienced during the second
quarter of 1997 was in gains on the sale of securities of $7,000 net, compared
to a loss of $25,000 on the sale of securities net, for the three months ended
June 30, 1996. Other non-interest income increased $75,000 or 29.3% for the
three months ended June 30, 1997 compared to the three months ended June 30,
1996 due primarily to increased income derived from life insurance assets and
fee assessments for "others on us" Automated Teller Machine (ATM) card usage.
Offsetting these two increases was the elimination of the annual ATM fee for
Yardville National Bank cardholders in January 1997.

Non-Interest Expense

Total non-interest expense increased $794,000 or 14.1% to $6,409,000 for the
first six months of 1997 compared to $5,615,000 for the first six months of
1996. The increase in non-interest expense is primarily the result of increases
in salaries and employee benefits, equipment expenses and other non-interest
expenses.

Salaries and employee benefits were $3,669,000 for the first six months of 1997,
an increase of $469,000 or 14.7% compared to the same six month period of 1996.
The increase resulted from additional staffing required as Yardville has grown
for the comparable time periods and normal annual salary compensation and
benefit increases. Full time equivalent staff increased to 168 at June 30, 1997
from 152 at June 30, 1996.

Net occupancy increased $30,000 or 6.7% for the first six months of 1997 as
compared to the same period in 1996. This increase is primarily the result of
additional occupancy costs associated with new branch offices offset by
decreases in snow removal costs due to a milder winter.

Equipment expense increased $171,000 or 47.9% for the same period primarily due
to increased depreciation costs associated with new furniture and fixtures in
Yardville's new branches and in-house computer system as well as related
expenses of additional computer hardware and software upgrades required for the
implementation of a Windows 95 based computer system.


                                      -6-


<PAGE>


Other non-interest expenses totaled $1,737,000 for the six months ended June 30,
1997, an increase of $124,000 or 7.7%, from the comparable 1996 period. The
increase in other non-interest expense is primarily the result of increased
professional fees, marketing costs and expenses incurred in working out troubled
loans and other real estate. Other real estate expenses totaled $127,000 for the
six months ended June 30, 1997 compared to $44,000 for the six months ended June
30, 1996. The increase in other non-interest expenses was offset partially by
the elimination of computer service fees in late February 1996 with Yardville's
conversion to an in-house computer system.

When comparing the second quarter of 1997 with the second quarter of 1996, the
explanations for the fluctuations are similar to those presented above for the
six month period ended June 30. Non-interest expenses increased $533,000 or
19.1% versus the same period a year earlier. Salary and employee benefits
increased $233,000 or 14.4%. Net occupancy and equipment expenses increased 7.1%
and 54.4%, respectively. Other non-interest expenses increased 24.1% in the
second quarter of 1997 compared to the same period in 1996. The quarterly
comparison increase is due primarily to the same factors discussed in the
year-to-date review above.

Recently Issued Accounting Pronouncements

In February 1997, the Financial Accounting Standards Board issued SFAS No. 128
"Earnings Per Share." SFAS 128 supersedes AFB opinion No. 15, "Earnings Per
Share," and specifies the computation, presentation and disclosure requirements
for earnings per share for entities with publicly held common stock or potential
common stock. This statement is effective for financial statements for periods
ending after December 15, 1997. The adoption of this statement should not have a
material effect on the consolidated financial statements of Yardville.

In February 1997, the Financial Accounting Standards Board issued SFAS No. 129,
"Disclosure of Information about Capital Structure." SFAS 129 lists required
disclosures about capital structure that have been included in a number of
separate statements and opinions. This statement is effective for financial
statements for periods ending after December 15, 1997. The adoption of the
Statement should not have a material effect on the consolidated financial
statements of Yardville.


                                      -7-


<PAGE>


PART II OTHER INFORMATION


ITEM 6.  Exhibits and Reports on Form 8-K

A.  The following exhibits are filed with this Form 10-Q for the fiscal quarter
    ended June 30, 1997 by Yardville National Bancorp:

                  INDEX TO EXHIBITS

     No.    Exhibits                                       Page
    ----    --------                                       ----

 *   3.1    Restated Certificate of Incorporation of
            the Registrant

++   3.2    By-Laws of the Registrant

++   4.1    Specimen of Share of Common Stock

    10.1    1988 Stock Option Plan                           19

+++ 10.2    1997 Stock Option Plan

    27.1    Financial Data Schedule                          27


*   Incorporated by reference to the Issuer's Annual Report on Form 10-KSB for
    the Fiscal Year Ended December 31, 1994, as amended by Form 10-KSB/A filed
    on July 25, 1995.

++  Incorporated by reference to the Issuer's Registration Statement on Form
    SB-2 (Registration No. 33-78050)

+++ Incorporated by reference to the Issuer's Registration Statement on Form
    S-8 (Registration No. 333-28193)

B.  No reports on FORM 8-K were filed by the registrant during the quarter
    ended June 30, 1997.


<PAGE>


                                   SIGNATURES


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



                                   YARDVILLE NATIONAL BANCORP
                                   --------------------------
                                         (Registrant)




Date:   August 15, 1997       By: /s/ Stephen F. Carman
     ------------------           ---------------------------------------
                                      Stephen F. Carman
                                      Executive Vice President
                                      and Chief Financial Officer



<PAGE>


                           YARDVILLE NATIONAL BANCORP
                             1988 STOCK OPTION PLAN

(1.) Purposes of Plan.

         This 1988 Stock Option Plan (the "Plan") is designed to assist
Yardville National Bancorp (the "Company") in attracting and retaining highly
qualified persons as Employees of the Company and its Subsidiaries and to
provide such key employees with incentives to contribute to the growth and
development of the business of the Company.

         This Plan will be effected through the granting of stock options on the
terms and conditions hereinafter provided, which options are intended to qualify
as "incentive stock options" within the meaning of section 422A of the Internal
Revenue Code of 1986, as amended.

(2.) Definitions

         Unless the context otherwise indicates the following terms have the
following meanings:

         "Board" - means the Board of Directors of the Company.

         "Code" - means the Internal Revenue Code of 1986, as the same may from
         time to time be amended.

         "Committee" - means the Committee referred to in Section 4 hereof.

         "Common Stock" - means the Common Stock, no par value, of the Company.

         "Designated Beneficiary" - means the person designated by an optionee
         to be entitled on his death to any remaining rights arising out of an
         option, such designation to be made in accordance with such regulations
         as the Committee may implement from time to time.

         "Employee" - means any employee (including an officer) of the Company
         or any subsidiary of the Company.

         "Fair Market Value" - means the fair market value of Common Stock as
         determined by the Committee in a manner consistent with the Code and
         any regulations thereunder.

         "Incentive Stock Options" - means stock options which constitute
         incentive stock options within the meaning of Section 422A, or any
         successor section, of the Code having the provisions specified in the
         Plan for such incentive stock options and otherwise qualifies as a "Non
         Employee director" under Rule 16b-3 under the Exchange Act.

         "Parent" - means "parent corporation" as defined in Section 425(e), or
         any successor section, of the Code.


<PAGE>


         "Stock Option Agreement" - means a stock option agreement entered into
         pursuant to the Plan substantially in the form of Exhibit A hereto.

         "Subsidiary" - means "subsidiary corporation" as defined in Section
         425(f), or any successor section, of the Code.

         "Ten Percent Stockholder" - shall mean any person who, immediately
         after any option is granted to such person owns, within the meaning of
         Section 422A(b)(6) (or any successor section of the Code) more than
         10% of the total combined voting power of all classes of stock of the
         Company, its parent, if any, or its Subsidiaries.


(3.) Stock Subject to Plan.

         The shares to be issued upon exercise of the options granted under the
         Plan shall be Common Stock. The maximum number of shares of Common
         Stock for which options may be granted under the Plan shall be 22,000
         shares (subject to adjustment as provided in section 10 hereof). The
         Common Stock to be issued upon exercise of the options may be
         authorized but unissued shares or treasury shares, as determined from
         time to time by the Committee. If any option granted under the Plan
         shall expire or terminate for any reason whatsoever without having been
         exercised in full, the unpurchased shares of Common Stock previously
         subject to such option shall become available for new options.


(4.) Administration.

                  (a) The Plan shall be administered by a Stock Option Committee
of not less than two Directors. The Board shall annually appoint the members of
the Stock Option Committee at the annual organizing meeting of the Board.

                  (b) The Board shall fill all vacancies on the Committee and
may remove any member of the Committee at any time with or without cause. The
Committee shall select its own chairman and shall adopt, alter or repeal such
rules and procedures as it may deem proper and shall hold its meetings at such
times and places as it may determine. The Committee shall keep minutes of its
proceedings. Action by a majority of the Committee members present at any
meeting at which a quorum is present, or action approved in writing by all
members of the Committee without a meeting, shall constitute the acts of the
Committee.

                  (c) Subject to the provisions of the Plan, the Committee shall
have the full and final authority to (i) determine the Employees to whom, and
the times at which, options shall be granted and the number of shares subject to
each option; (ii) prescribe, amend and determine the provisions of options
granted under the Plan (which need not be identical) and, with the consent of
the holder thereof, amend or modify any option; (iii) determine the provisions


                                       2





<PAGE>


of options granted under the Plan (which need not be identical) and, with the
consent of the holder thereof, amend or modify any option; (iv) interpret the
Plan and the respective options; and (v) make all other determinations necessary
or advisable for administering the Plan. All determinations and interpretations
by the Committee shall be binding upon all parties. No member of the Committee
or the Board shall be liable for any action or determination made in good faith
in respect of the Plan or any option granted under it.

         (d) The provisions of this Section 4 shall survive any termination of
the Plan.

(5.) Eligibility for Award of Options.

         (a) Options may be granted only to officers and other key employees of
the Company and its Subsidiaries. Any reference in the Plan to "employment by
the Company" shall also be deemed to include employment by any Subsidiary of the
Company. Determination by the Committee or the Board as to who are eligible
employees shall be conclusive.

         (b) A person who is a director of the Company, or any subsidiary, shall
not be considered an officer or employee for the purpose of the Plan solely
because he or she is a director. However, a person who otherwise is an eligible
officer or employee shall not be disqualified by virtue of being a director of
the Company or any Subsidiary.

         (c) More than one option may be granted to any eligible Employee.

(6.) Option Price.

         (a) The purchase price of the Common Stock under each option shall be
determined by the Committee. The purchase price shall be at least 100 percent
(100%) of the fair market value of the Common Stock on the date of grant of the
option. The purchase price under an option granted to an officer or employee who
is a Ten Percent Stockholder shall be at least 110% of the fair market value of
the Common Stock on the date of the grant of the option.

         (b) It is anticipated that the purchase price of the Common Stock under
the option will be 100% of the fair market value, except that with respect to a
Ten Percent Stockholder the purchase price will be 110% of the fair market
value. The fair market value is expected to be the price most recently quoted by
the market makers in the Common Stock. If there is no asked quotation, the fair
market value is expected to be the bid quotation. If there is both a bid and
asked quotation, the fair market value is expected to be the average of the bid
and asked quotations. This paragraph shall not be binding on the Committee. The
Committee in its discretion may issue stock options with a purchase price in
excess of the fair market value and may utilize a different measure of the fair
market value than that set forth here.


                                        3


<PAGE>


(7.) Annual Limitation on Grants To One Officer or Employee.

         No option shall be granted during any calendar year to any individual
under the Plan if the aggregate fair market value (as of the time the option is
granted) of the Common Stock with respect to which incentive stock options are
exercisable for the first time by such individual during any calendar year
(under the Plan and any other plan of the Company, its Parent, if any, and its
Subsidiaries) exceeds $100,000.

(8.) Terms and Exercise of Options.

         (a) Maximum 10 year Termination Date. Each option shall expire no later
than ten years after the date on which it shall have been granted, but the
Committee in its discretion may prescribe a shorter period for any individual
option or options. Any Incentive Stock Option granted to a person who is a Ten
Percent Stockholder shall terminate no later than 5 years after the date on
which the option was granted. The date of termination pursuant to this paragraph
is referred to hereinafter as the "termination date of the option."

         (b) Vesting.

             (i) Options shall be exercisable at such times and in such
                 installments, if any, as the Committee may determine. In the
                 event any option is exercisable in installments, any shares
                 which may be purchased during any year or other period which
                 are not purchased during such year or other period may be
                 purchased at any time or from time to time during any
                 subsequent year or period during the term of the option unless
                 otherwise provided in the Stock Option Agreement.

            (ii) While the Committee may set any vesting schedule which it
                 wishes, it is the expectation of the Board in adopting this
                 Plan that the options vest during a period of up to five years
                 after the date of grant. For example, the Committee may provide
                 that only 25% of the shares granted under the option may be
                 purchased during the first year after the date of grant, an
                 additional 25% of the shares may be purchased commencing two
                 years after the date of grant, an additional 25% of the shares
                 may be purchased at any time three years after the date of
                 grant and 100% of the stock may be purchased only four years
                 after the date of grant.

           (iii) In connection with any proposed sale or conveyance of all or
                 substantially all of the assets of the Company or of any
                 proposed consolidation or merger of the Company or of any
                 proposed Change in Control of the Company, the Board in its
                 discretion may accelerate the vesting schedule of any or all
                 options. In the event the Board does determine to accelerate
                 the vesting schedule, it shall notify each holder of an option
                 whose vesting schedule has been accelerated.


                                        4




<PAGE>


          (c) Means of Exercise of Option. An option shall be exercised by
written notice to the Secretary or Treasurer of the Company at its principal
office. The notice shall specify the number of shares as to which the option is
being exercised and shall be accompanied by payment in full of the purchase
price for such shares. An optionee at his discretion may, in lieu of cash
payment, deliver Common Stock already owned, with a Fair Market Value (on the
date of exercise) equal to the purchase price for the shares being acquired
pursuant to exercise of the option, as payment for the exercise of any option.
In the event an option is being exercised in whole or in part, by any person
other than the optionee, a notice of election shall be accompanied by proof
satisfactory to the Company of the rights of such person to exercise said
option. An optionee shall not, by virtue of granting of an option, be entitled
to any rights of a shareholder in the Company and he shall not be considered a
record holder of shares purchased by him until the date on which he shall
actually be recorded as the holder of such shares upon the stock records of the
Company. The Company shall not be required to issue any fractional shares upon
exercise of any option and shall not be required to pay to the person exercising
the option the cash equivalent of any fractional share interest unless so
determined by the Committee.

         (d) Options Are Non-Transferrable. No stock options may be transferred
by the optionee (except in connection with death or disability as provided in
Section 8(f) and (g).

         (e) Options Lapse 3 Months After Termination of Employment. In the
event of the termination of an optionee's employment by the Company or its
Subsidiaries at any time for any reason (excluding disability or death), his
options and all rights thereunder shall be exercisable by the optionee at any
time within three (3) months thereafter but only to the extent exercisable by
him on the date of termination of his employment and in no event later than the
termination date of his option.

         (f) Option Exercisable 12 Months After Termination in Event of
Disability. In the event an employee is permanently and totally disabled (within
the meaning of Section 422(c)(6), or any successor section, of the Code), his
option and all rights thereunder shall be exercisable by the optionee at any
time within twelve (12) months of his termination of employment, but in no event
later than the termination date of the option.

         (g) Options Exercisable 12 Months After Date of Death. If an optionee
shall die while in the employ of the Company or any of its Subsidiaries, his
options may be exercised at any time within twelve (12) months after the date
of his death, but only to the extent exercisable by the optionee at his death
and the option may not be exercised later than the termination date of the
option.

         (h) No Right to Continued Employment. Nothing in the Plan or in any
option granted pursuant hereto shall confer on any individual any right to
continue in the employ of the Company or any of its

                                        5


<PAGE>


Subsidiaries or prevent or interfere in any way with the right of the Company or
its Subsidiaries to terminate his employment at any time, with or without cause.

         (i) Options Must Be Evidenced by Writing. Each option granted pursuant
to the Plan shall be evidenced by a written Stock Option Agreement, duly
executed by the Company and the optionee, in such form and containing such
provisions as the Committee or Board may from time to time authorize or approve.

         (j) In the event of an Employee's death or disability (within the
meaning of Section 422(c)(6) or any successor section, of the Code), such
Employee's Designated Beneficiaries, legal representative or executor shall have
the right to exercise such Employee's options to the same extent as such
Employee would have under Section 8(e), (f) or (g), as applicable, as of the
date on which such Employee's employment by the Company or any Subsidiary
terminated.

(9.) Adjustments.

         The Stock Option Agreement shall contain appropriate provisions for the
adjustment of the kind and number of shares subject to each outstanding option
and the purchase price under each option in the event of any changes in the
outstanding Common Stock of the Company by reason of stock dividends, stock
splits, recapitalization, reorganizations, mergers, consolidations, combinations
or exchange of shares, and the like. In the event of any such change or changes
in the outstanding Common Stock, and as often as the same shall occur, the kind
and aggregate number of shares available under the Plan shall be appropriately
adjusted by the Committee or Board, whose determination shall be binding and
conclusive.

(10.) Amendment and Termination.

         (a) Unless the Plan shall have been sooner terminated as provided
herein, no incentive stock option shall be granted hereunder after February 24,
1998. The Board may at any time prior to that date alter, suspend or terminate
the Plan as it may deem advisable, except that it may not without further
shareholder approval (i) increase the maximum number of shares subject to the
Plan (except for changes pursuant to Section 10), (ii) extend the period during
which options may be granted or exercised or (iii) make any other change unless
the Board determines that the change would not materially increase the cost of
the Plan to the Company. Except as otherwise hereinafter provided, no
alteration, suspension or termination of the Plan may, without the consent of
the employee to whom any option shall have theretofore been granted (or the
person or persons entitled to exercise such option under Section 8(f) or (g) of
the Plan), terminate his option or adversely affect his rights thereunder.


         (b) Anything herein to the contrary notwithstanding, in the event that
the Board shall at any time declare it advisable to do so in connection with any


                                       6


<PAGE>


proposed sale or conveyance of all or substantially all of the assets of the
Company or of any proposed consolidation or merger of the Company, the Company
may give written notice to the holder of any option that his option may be
exercised only within thirty (30) days after the date of such notice but not
thereafter, and all rights under said option which shall not have been so
exercised shall terminate at the expiration of such thirty (30) days, provided
that the proposed sale, conveyance, consolidation or merger to which such notice
shall relate shall be consummated within six (6) months after the date of such
notice. In the event such notice shall have been given, any such option may be
exercised either in whole or in part notwithstanding the vesting period required
under the terms of the option for the exercise thereof. If such proposed sale,
conveyance, consolidation or merger shall not be consummated within said time
period, no unexercised rights under any option shall be affected by such notice
except that such option may not be exercised between the date of expiration of
such thirty (30) days and the date of the expiration of such six (6) months.


(11.) Indemnification.

         Any member of the Committee or the Board who is made, or threatened to
be made, a party to any action or proceeding, whether civil or criminal, by
reason of the fact that he is or was a member of the Committee or the Board
insofar as relates to the Plan shall be indemnified by the Company, and the
Company may advance his related expenses, to the full extent permitted by law
and/or the By-Laws of the Company.

(12.) Effective Date of the Plan.

         The Plan shall become effective on, and options may be granted
thereunder after February 24, 1988, provided, however, that if the Plan shall 
not be approved by the holders of a majority of the outstanding voting stock of
the Company within twelve months of said date, the Plan and all options granted
thereunder shall be and become null and void, and provided, further, that no
options granted by the Committee may be exercised prior to the approval of the
Plan by shareholders.

(13.) Expenses.

         The Company shall pay all fees and expenses incurred in connection with
the establishment and administration of the Plan.


(14.) Government Regulations, Registration and Listing of Stock.

         (a) The Plan, and the grant and exercise of options thereunder, and the
Company's obligation to sell and deliver stock under such options, shall be
subject to all applicable federal and state laws, rules and regulations and to
such approvals by any regulatory or governmental agency as may be required.

         (b) Unless a registration statement under the Securities Act

                                        7


<PAGE>


of 1933 and the applicable rules and regulations thereunder (collectively the
"Act") is then in effect with respect to shares issued upon exercise of any
option (which registration shall not be required), the Company shall require
that the offer and sale of such shares be exempt from the registration
provisions of said Act. In furtherance of such exemption, the Company may
require, as a condition precedent to the exercise of any option, that the person
exercising the option give to the Company a written representation and
undertaking, satisfactory form and substance to the Company, that he is
acquiring the shares for his own resale thereof and otherwise establish to the
Company's satisfaction that the offer or sale of the shares issuable upon
exercise of the option will not constitute or result in any breach or violation
of the Act or any similar state act or statute or any rules or regulations
thereunder. In the event a registration statement under the Act is not then in
effect with respect to the shares of Common Stock issued upon exercise of an
option, the Company shall place upon any stock certificate an appropriate legend
referring to the restrictions or disposition under the Act.

         (c) In the event the class of shares issuable upon the exercise of any
option is listed on any national securities exchange, the Company shall not be
required to issue or deliver any certificate for shares upon the exercise of any
option prior to the listing of the shares so issuable on such national
securities exchange and prior to the registration of the same under the
Securities Exchange Act of 1934 or any similiar act or statute.

<PAGE>

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-Q/A
(Mark One)
 (X)     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934
         For the quarterly period ended June 30, 1997


 ( )     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934
         For transition period from __________ to _____________

                         Commission File Number: 0-26086


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


                  NEW JERSEY                           22-2670267
        -------------------------------            ------------------
        (State or other jurisdiction of            (I.R.S. Employer
         incorporation or organization)            Identification No.)


 3111 Quakerbridge Road, Mercerville, New Jersey     08619
- -------------------------------------------------------------
(Address of principal executive offices)           (Zip Code)


                                 (609) 585-5100
              ----------------------------------------------------
              (Registrant's telephone number, including area code)

                                 Not Applicable
              ----------------------------------------------------
              (Former name, former address and former fiscal year,
                          if changed from last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities 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 the number of shares outstanding of each of the issuer's classes of
common stock, as of August 1, 1997

          Common Stock, no par value                 2,473,934
          --------------------------        ----------------------------
                     Class                  Number of shares outstanding


<PAGE>


                    YARDVILLE NATIONAL BANCORP AND SUBSIDIARY

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

This financial review presents Management's discussion and analysis of financial
condition and results of operations. It should be read in conjunction with the
consolidated financial statements and the accompanying notes. The term
"Yardville" as used herein refers to the Company together with its sole
subsidiary, the Bank.

FINANCIAL CONDITION

Assets

Total consolidated assets at June 30, 1997 totaled $525,720,000 an increase of
$35,175,000 or 7.2%, compared to $490,545,000 at December 31, 1996. The growth
in Yardville's asset base during the first six months of 1997 was primarily due
to an increase in loans and securities. The increase in loans was the product of
a strategy to improve profitability of the organization through relationship
banking and the continued consolidation in Yardville's marketplace, which has
solidified Yardville's competitive position in the small and middle markets.
Yardville's asset base includes investments of approximately $57,100,000
purchased utilizing repurchase agreements and time deposits (Investment Growth
Strategy) at June 30, 1997, an increase of $6,000,000 compared to approximately
$51,000,000 at December 31, 1996. The primary goals of the growth strategy are
to improve return on equity and earnings per share.

Securities

Total securities increased by $10,140,000 or 8.1% to $135,107,000 as of June 30,
1997 compared to year end 1996. The growth in the securities portfolio in the
first half of 1997 was due to the purchase of short term treasuries and
government agency bonds to enhance short-term liquidity and the increase in the
investment growth strategy offset by principal paydowns on mortgage-backed
securities.

At June 30, 1997, the amortized cost of investment securities classified as held
to maturity was $29,105,000 compared to $31,296,000 at December 31, 1996, a
decrease of $2,191,000 or 7.0%.

Net unrealized losses as of June 30, 1997 in Yardville's available for sale
securities portfolio were $31,000. Net unrealized losses, net of tax effect of
$19,000, were reported as a reduction of stockholders' equity at June 30, 1997.
The available for sale portfolio, except those securities purchased utilizing
repurchase agreements, provides a secondary source of liquidity.


                                      -1-

<PAGE>


Federal Funds

At June 30, 1997 Federal funds sold totaled $1,250,000, a decrease of $2,790,000
as compared to $4,040,000 at December 31, 1996. While management continues to
focus on maintaining adequate short term liquidity levels, federal funds will
fluctuate due to other liquidity demands.

Loans

Total loans, net of unearned discounts, increased by $21,704,000 or 6.6%, to
$352,941,000 at June 30, 1997 compared to $331,237,000 at year end 1996.
Yardville's loan portfolio represented 67.1% of assets at June 30, 1997 compared
to 67.5% of assets at December 31, 1996.

Yardville's lending focus continues to be centered on commercial loans,
owner-occupied commercial mortgage loans and tenanted commercial real estate
loans. Yardville showed continued growth throughout its loan portfolio for the
six months ended June 30, 1997 as a result of management's emphasis on customer
relationships and opportunities associated with the continued consolidation of
the banking industry in Yardville's markets.

On a component basis, for the six month period ended June 30, 1997, commercial
loan balances increased $14,109,000 or 22.2%. Real estate-construction and real
estate-residential mortgage loan balances increased $4,189,000 and $1,280,000
respectively, or 16.1% and 1.5% respectively. Real estate-commercial mortgage
loan balances decreased $305,000 or 0.3% due to increased competition.

Liabilities

Yardville's deposit base is the principal source of funds supporting interest
earning assets. Total deposits amounted to $414,830,000 at June 30, 1997
compared to $364,445,000 at December 31, 1996, an increase of $50,385,000 or
13.8%. Yardville was successful in bidding for Mercer County Surrogate's
deposits which netted Yardville $15,000,000 in deposits in early January 1997.

Growth in Yardville's deposit base continues in higher yielding certificates of
deposit (CD's) and premium money market accounts, both higher cost funding
sources. Average interest bearing deposits including CD's of $100,000 or more,
increased $66,333,000 or 23.9% to total $343,303,000 for the six month period
ended June 30, 1997 as compared to $276,970,000 for the year ended December 31,
1996. Of the total increase, average time deposits grew $43,084,000 for the
comparable periods. Time deposits were competitively priced to reduce levels of
borrowed funds. Average non-interest bearing deposits have increased 9.2% for
the six month period ended June 30, 1997 compared to the year ended December 31,
1996. At June 30, 1997 interest bearing and non-interest bearing deposits
totaled $355,676,000 and $59,154,000, respectively.

Borrowed funds totaled $68,139,000 at June 30, 1997 compared to $86,339,000 at
December 31, 1996. The decrease of $18,200,000 or 21.1% in the first six months
of 1997 was principally due to the repayment of repurchase agreements.
Securities sold under agreements to repurchase decreased $14,165,000 or 22.1%
to $50,020,000 compared to $64,185,000 at December 31, 1996. Federal Home Loan
Bank advances are being utilized to strengthen short-term liquidity and support
core deposits in funding balance sheet growth. At June 30, 1997 Yardville has
$15,000,000 outstanding in FHLB advances. $10,000,000 of these advances will
mature on July 30, 1997 and the remaining $5,000,000 will mature in November of
1998.

Yardville has the availability to borrow up to $24,500,000 from the FHLB through
its line of credit program. In addition, the bank is eligible to borrow up to

                                      -2-


<PAGE>


30% of assets under the FHLB advance program subject to FHLB stock level
requirements, collateral requirements and individual advance proposals based on
FHLB credit standards. Yardville also has the ability to borrow at the Federal
Reserve discount window along with agreements to use two unsecured federal funds
lines of credit with two of its correspondent banks for daily funding needs.
Management's strategy, however, is to further build the bank's core deposit base
to fund asset growth. Borrowed funds will be utilized to meet short term
liquidity needs and as an additional source of funding for the loan and
investment portfolios.

Capital

Total stockholders' equity of $37,629,000 at June 30, 1997 increased $2,399,000
or 6.8% from $35,230,000 at December 31, 1996. This increase resulted from the
following factors during the six months ended June 30, 1997 (i) earnings of
$2,467,000 (less dividend payments of $589,000) and a decrease of $142,000 in
the unrealized loss on securities available for sale, net of income tax effect.
(ii) proceeds of $379,000 from exercised options.

Yardville's leverage ratio was 7.3% at June 30, 1997 compared to 7.8% at
December 31, 1996. At June 30, 1997 tier I and total tier I and II capital to
risk weighted assets were 10.1% and 11.4%, respectively. The risk based capital
levels at year end 1996 were 10.2% and 11.4% for tier I and total risk based
capital, respectively.

The minimum regulatory requirements require financial institutions to have a
tier I leverage ratio of 4.0%, a tier I risk-based ratio of 4.0% and a total
tier I and tier II ratio of 8.0%. A bank is considered "well capitalized" if it
has a minimum Tier 1 and total risk-based capital ratios of 6% and 10%,
respectively, and a minimum Tier 1 leverage ratio of 5%.

Credit Risk

At June 30, 1997, nonperforming loans, consisting of loans 90 days or more past
due, and nonaccruing loans totaled $7,630,000 compared to $8,140,000 at December
31, 1996. Other real estate owned at June 30, 1997 totaled $873,000 compared to
$395,000 at December 31, 1996.

Total nonperforming assets decreased $32,000 or 0.4% to $8,503,000 at June 30,
1997 compared to $8,535,000 at year end 1996. Nonperforming assets as a
percentage of total assets were 1.62% at June 30, 1997. Yardville continues to
actively manage nonperforming assets with the goal of reducing these assets in
relation to the entire portfolio. Where possible, existing loan relationships
are being restructured in an effort to return these loans to a performing
status.

The allowance for loan losses increased to $5,284,000 and remained at 1.50% of
total loans at June 30, 1997 compared to $4,957,000, or 1.50% of total loans, at
year end 1996. The provision for loan losses through June 30, 1997 was $575,000.
Yardville had net loan charge-offs of $248,000 for the six months ended June 30,
1997. At June 30, 1997 the allowance for loan losses covered 69.3% of
nonperforming loans and 62.1% of nonperforming assets. The allowance for loan
losses, in management's judgment, is adequate to provide for potential losses.


                                      -3-


<PAGE>


RESULTS OF OPERATIONS

Net Income

Yardville reported net income of $2,467,000 for the six months ended June 30,
1997, an increase of $484,000 or 24.4%, from net income of $1,983,000 reported
for the same time period in 1996. The increase in net income for the comparable
periods is attributable to an increase in net interest income, and to a lesser
extent, non-interest income, partially offset by an increase in non-interest
expenses. On a per share basis, the net income was $0.99 for the first six
months of 1997 compared to $0.81 for the first six months of 1996. The increase
in earnings per share is due primarily to the increase in net income during the
first six months of 1997 compared to the same time period in 1996.

On a quarterly basis, the income for the second quarter of 1997 was $1,255,000
or $0.50 per share, compared with $991,000 or $0.41 per share for the same
quarter a year ago. The increase in net income and net income per share for the
quarterly comparison are for the same reasons discussed above.

Net Interest Income

Yardville's net interest income for the six months ended June 30, 1997 was
$9,546,000, an increase of $1,166,000 or 13.9% over the $8,380,000 for the
comparable 1996 period. The principal factors contributing to the increase in
net interest income for the six months ended June 30, 1997 was an increase in
interest income of $3,327,000 resulting principally from an increase in
commercial loan volume, offset by an increase in interest expense of $2,161,000
due to increases in the volume of interest bearing deposits.

The net interest margin (tax equivalent basis) between yields on average
interest earning assets and costs of average funding sources was 3.99% at
June 30, 1997 compared to 4.22% at June 30, 1996. The principal reason for the
decrease in the net interest margin was higher costs on interest bearing
liabilities.

The management strategy continuing through 1997 is to increase net interest
income by purchasing investments using repurchase agreements or other funding
sources. At June 30, 1997 approximately $57,100,000 was being utilized for this
purpose. The targeted spread on this strategy is 75 basis points after tax. This
strategy, while successful in increasing net interest income, has had a negative
impact on the net interest margin. Increased loan pricing competition and the


                                      -4-


<PAGE>


subsequent decrease in loan yields also accounted, in part, for the reduction in
the net interest margin of 23 basis points for the comparable periods.

On a quarterly comparison, net interest income was $4,928,000 for the second
quarter of 1997, an increase of $668,000 or 15.7% from net interest income of
$4,260,000 for the second quarter of 1996. The 1997 increase was the result of
an increase in average earning assets of $73,967,000 combined with a decrease of
$19,066,000 in average borrowed funds offset by an increase of $87,606,000 in
average interest bearing deposits compared to the second quarter of 1996.

Interest Income

For the six month period ended June 30, 1997 total interest income of
$19,566,000 increased $3,327,000 or 20.5% as compared to $16,239,000 reported
for the same period a year earlier. On a quarterly comparison, the second
quarter of 1997 experienced an increase of $1,676,000 or 20.1% in total interest
income compared to the same period a year earlier. The increase in interest
income is due primarily to the higher volume of average loan assets. Average
loans increased $76,972,000 or 29.0% for the six months ended June 30, 1997
compared to the same 1996 period. The average yield on the loan portfolio
decreased 28 basis points for the comparable period in a lower rate competitive
marketplace.

Interest income on securities increased $193,000 or 4.8%, for the first six
months of 1997, due to a 22 basis point increase in average yield and an
increase of $1,464,000 in average balances for the six months ended June 30,
1997 as compared to the same period a year earlier. On a quarterly comparison
interest on securities increased 4.2% primarily as a result of a 27 basis point
increase in average yield. Interest on Federal Funds sold increased $150,000 for
the six month period ended June 30, 1997 due to increases in average balances of
$5,803,000 combined with a decrease in the average yields of 12 basis points.

Overall, the yield on Yardville's interest earning assets decreased 1 basis
point to 8.06% for the period ended June 30, 1997 from 8.07% for the period
ended June 30, 1996 for the combined reasons discussed above.

Interest Expense

Total interest expense increased $2,161,000 or 27.5% to $10,020,000 for the six
months ended June 30, 1997 compared to $7,859,000 reported for the six months
ended June 30, 1996. The increase in interest expense for the comparable time
periods is the result of a larger deposit base, and higher market interest
rates. Deposit products continue to be competitively priced to increase the
bank's deposit base and provide a source of funds for asset growth.

Average interest bearing liabilities amounted to $420,437,000 for the six months
ended June 30, 1997 compared to $341,499,000 for the six months ended June 30,
1996. The average rate paid on interest bearing liabilities increased 17 basis
points for the time period discussed. Increases in deposit account relationships
are attributable in part to increased commercial loan activity, community
presence, ongoing consolidation within the banking industry and the impact of
new branches opened during 1996 that now have established deposit relationships
with the bank. Average time deposits, a higher cost funding source, increased
$55,741,000 or 42.6% for the first six months of 1997 compared to the first six
months of 1996.

For the second quarter of 1997, total interest expense increased $1,008,000 or
24.6% as compared to the second quarter of a year earlier. The increase in
interest expense for the comparable quarters is due primarily to higher levels
of average time deposits.

Interest expense on borrowed funds decreased during both the quarterly and
year-to-date periods when comparing 1997 to 1996. For the year-to-date
comparison interest expense decreased $40,000. For the three months ended June
30, 1997 interest on borrowed funds decreased $222,000 or 17.3% primarily as a
result of lower average balances. Repurchase agreements were repaid during the
period to reduce borrowed funds.


                                       -5-

<PAGE>


Provision For Loan Losses

Yardville provides for possible loan losses by a charge to current operations.
The provision for loan losses for the six months and three months ended June 30,
1997 was $575,000 and $300,000, respectively compared to $715,000 and $450,000,
respectively for the six months and three months ended June 30, 1996. The
year-to-date and quarterly 1997 provisions reflect management's continuing
analysis of the loan portfolio and non-performing assets. Management believes
that the allowance for loan losses is adequate in relation to credit risk
exposure levels.

Non-Interest Income

Total non-interest income was $1,240,000 for the first six months of 1997
compared to $1,035,000 for the same period in 1996. The increase of $205,000 or
19.8% is primarily attributable to an increase in other non-interest income
principally due to additional fee income derived from life insurance assets and
other fee income.

Service charges on deposit accounts decreased $14,000 or 2.4% for the first six
months of 1997 as compared to the same period a year earlier. The decrease in
service charge income resulted from a reduction in insufficient fund fees offset
by an increase in service charges on deposit accounts. Yardville realized $7,000
in gains on the sale of securities, net, in the first six months of 1997 versus
a loss of $46,000 on the sale of securities, net, in the first six months of
1996. Other non-interest income increased $157,000 or 31.6% in the first six
months of 1997 versus the first six months of 1996 for the reasons discussed
above.

For the second quarter comparison, the results were similar. Total non-interest
income for the second quarter of 1997 increased 20.8% over the same period a
year earlier. Service charges on deposit accounts decreased 2.4% for the
comparable quarters. Conversely, the increase experienced during the second
quarter of 1997 was in gains on the sale of securities of $7,000 net, compared
to a loss of $25,000 on the sale of securities net, for the three months ended
June 30, 1996. Other non-interest income increased $75,000 or 29.3% for the
three months ended June 30, 1997 compared to the three months ended June 30,
1996 due primarily to increased income derived from life insurance assets and
fee assessments for "others on us" Automated Teller Machine (ATM) card usage.
Offsetting these two increases was the elimination of the annual ATM fee for
Yardville National Bank cardholders in January 1997.

Non-Interest Expense

Total non-interest expense increased $794,000 or 14.1% to $6,409,000 for the
first six months of 1997 compared to $5,615,000 for the first six months of
1996. The increase in non-interest expense is primarily the result of increases
in salaries and employee benefits, equipment expenses and other non-interest
expenses.

Salaries and employee benefits were $3,669,000 for the first six months of 1997,
an increase of $469,000 or 14.7% compared to the same six month period of 1996.
The increase resulted from additional staffing required as Yardville has grown
for the comparable time periods and normal annual salary compensation and
benefit increases. Full time equivalent staff increased to 168 at June 30, 1997
from 152 at June 30, 1996.

Net occupancy increased $30,000 or 6.7% for the first six months of 1997 as
compared to the same period in 1996, This increase is primarily the result of
additional occupancy costs associated with new branch offices offset by
decreases in snow removal costs due to a milder winter.

Equipment expense increased $171,000 or 47.9% for the same period primarily due
to increased depreciation costs associated with new furniture and fixtures in
Yardville's new branches and in-house computer system as well as related
expenses of additional computer hardware and software upgrades required for the
implementation of a Windows 95 based computer system.


                                      -6-

<PAGE>


Other non-interest expenses totaled $1,737,000 for the six months ended June 30,
1997, an increase of $124,000 or 7.7%, from the comparable 1996 period. The
increase in other non-interest expense is primarily the result of increased
professional fees, marketing costs and expenses incurred in working out troubled
loans and other real estate. Other real estate expenses totaled $127,000 for the
six months ended June 30, 1997 compared to $44,000 for the six months ended
June 30, 1996. The increase in other non-interest expenses was offset partially
by the elimination of computer service fees in late February 1996 with
Yardville's conversion to an in-house computer system.

When comparing the second quarter of 1997 with the second quarter of 1996, the
explanations for the fluctuations are similar to those presented above for the
six month period ended June 30. Non-interest expenses increased $533,000 or
19.1% versus the same period a year earlier. Salary and employee benefits
increased $233,000 or 14.4%. Net occupancy and equipment expenses increased 7.1%
and 54.4%, respectively. Other non-interest expenses increased 24.1% in the
second quarter of 1997 compared to the same period in 1996. The quarterly
comparison increase is due primarily to the same factors discussed in the
year-to-date review above.

Recently Issued Accounting Pronouncements

In February 1997, the Financial Accounting Standards Board issued SFAS No. 128
"Earnings Per Share." SFAS 128 supersedes AFB opinion No. 15, "Earnings Per
Share," and specifies the computation, presentation and disclosure requirements
for earnings per share for entities with publicly held common stock or potential
common stock. This statement is effective for financial statements for periods
ending after December 15, 1997. The adoption of this statement should not have a
material effect on the consolidated financial statements of Yardville.

In February 1997, the Financial Accounting Standards Board issued SFAS No. 129,
"Disclosure of Information about Capital Structure." SFAS 129 lists required
disclosures about capital structure that have been included in a number of
separate statements and opinions. This statement is effective for financial
statements for periods ending after December 15, 1997. The adoption of the
Statement should not have a material effect on the consolidated financial
statements of Yardville.


                                      -7-


<PAGE>


                                   SIGNATURES


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



                                   YARDVILLE NATIONAL BANCORP
                                   --------------------------
                                         (Registrant)




Date:   August 15, 1997       By: /s/ Stephen F. Carman
     ------------------           ---------------------------------------
                                      Stephen F. Carman
                                      Executive Vice President
                                      and Chief Financial Officer


<PAGE>

No person has been authorized in connection with the offering made hereby to
give any information or to make any representation not contained in this
prospectus and, if given or made, such information or representation must not be
relied upon as having been authorized by the company or any underwriter. This
prospectus does not constitute an offer to sell or a solicitation of any offer
to buy any of the securities offered hereby to any person or by anyone in any
jurisdiction in which it is unlawful to make such offer or solicitation. Neither
the delivery of this prospectus nor any sale made hereunder shall, under any
circumstances, create any implication that the information contained herein is
correct as of any date subsequent to the date hereof.

                                TABLE OF CONTENTS

                                                                          PAGE

Summary.........................................
Summary Consolidated Financial Data.............
Risk Factors....................................
Yardville National Bancorp......................
Yardville Capital Trust.........................
Use of Proceeds.................................
Market for Preferred Securities.................
Accounting Treatment............................
Capitalization..................................
Description of Preferred Securities.............
Description of the Subordinated
  Debentures....................................
Description of the Guarantee....................
Expense Agreement...............................
Relationship Among the Preferred
  Securities, Subordinated
  Debentures and the Guarantee..................
Certain Federal Income Tax
  Consequences..................................
Certain ERISA Considerations....................
Underwriting....................................
Legal Matters...................................
Experts.........................................
Incorporation of Certain Documents by
   Reference....................................
Available Information...........................
Appendix A - 1996 Annual Report to
   Stockholders
Appendix B - Quarterly Report on Form 10-Q, as
   amended, for the Quarter ended
   June 30, 1997

                         1,000,000 Preferred Securities


                                YARDVILLE CAPITAL
                                      TRUST


                             % Preferred Securities
                           (Liquidation Amount $10 per
                               Preferred Security)
                       guaranteed, as described herein, by

                                     [LOGO]


                               YARDVILLE NATIONAL
                                     BANCORP




                                   $10,000,000
                            % Subordinated Debentures
                                       of
                               YARDVILLE NATIONAL
                                     BANCORP


                                   PROSPECTUS
                                  _______, 1997




                        Sandler O'Neill & Partners, L.P.

<PAGE>

                           YARDVILLE NATIONAL BANCORP

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 14.  Other Expenses of Issuance and Distribution

     The following table sets forth costs and expenses payable by Yardville
National Bancorp (the "Company") in connection with the sale and distribution of
securities registered hereunder. All amounts are estimated except the Securities
and Exchange Commission ("SEC") registration fee and the NASD filing fee.

          SEC Registration Fee                                 $3,484.85
          NASD Filing Fee                                          *
          Legal Fees and Expenses                                  *
          Accounting Fees and Expenses                             *
          Trustee's, Transfer Agent's and Registrar's
             Fees and Expenses                                     *
          Blue Sky Fees and Expenses                               *
          Printing Expenses                                        *
          Transfer Agent and Registration Fees and Expenses        *
          Miscellaneous                                            *
                                                               ---------
          Total Offering Expenses                              $   *
                                                               =========
- --------------------
*  To be completed by amendment.

ITEM 15. Indemnification of Directors and Officers of the Company

          Statutory Indemnification. Reference is made to Section 14A:3-5 of the
     New Jersey Business Corporation Act, as amended, which sets forth the
     extent to which a corporation may indemnify its directors, officers and
     employees. More specifically, such law empowers a corporation to indemnify
     a corporate agent against his or her expenses and liabilities incurred in
     connection with any proceeding (other than a derivative law suit) involving
     the corporate agent by reason of his or her being or having been a
     corporate agent if (a) the corporate agent acted in good faith or in a
     manner he or she reasonably believed to be in or not opposed to the best
     interests of the corporation, and (b) with respect to any criminal
     proceeding, the corporate agent had no reasonable cause to believe his or
     her conduct was unlawful. For purposes of such law the term "corporate
     agent" includes any present or former director, officer, employee or agent
     of the corporation, and a person serving as a "corporate agent" at the
     request of the corporation for any other enterprise, or the legal
     representative of any such director, officer, trustee, employee or agent.
     For purposes of this section, "proceeding" means any pending, threatened or
     completed civil, criminal, administrative or arbitrative action, suit, or
     proceeding, and any appeal therein and any inquiry or investigation which
     could lead to such action, suit or proceeding.

          With respect to any derivative action, the corporation is empowered to
     indemnify a corporate agent against his or her expenses (but not his or her
     liabilities) incurred in connection with any proceeding involving the
     corporate agent by reason of his or her being or having been a corporate
     agent if the agent acted in good faith and in a manner he or she reasonably
     believed to be in or not opposed to the best interests of the corporation.
     However,

                                      II-1

<PAGE>



     only a court can empower a corporation to indemnify a corporate agent
     against expenses with respect to any claim, issue or matter as to which the
     agent was adjudged liable to the corporation.

          The corporation may indemnify a corporate agent in a specific case if
     a determination is made by any of the following that the applicable
     standard of conduct was met: (i) the Board of Directors, or a committee
     thereof, acting by a majority vote of a quorum consisting of disinterested
     directors; (ii) by independent legal counsel, if there is not a quorum of
     disinterested directors or if the disinterested quorum empowers counsel to
     make the determination; or (iii) by the stockholders.

          A corporate agent is entitled to mandatory indemnification to the
     extent that the agent is successful on the merits or otherwise in any
     proceeding, or in defense of any claim, issue or matter in the proceeding.
     If a corporation fails or refuses to indemnify a corporate agent, whether
     the indemnification is permissive or mandatory, the agent may apply to a
     court to grant him or her the requested indemnification. In advance of the
     final disposition of a proceeding, the Board of Directors may direct the
     corporation to pay an agent's expenses if the agent agrees to repay the
     expenses in the event that it is ultimately determined that he is not
     entitled to indemnification.

          Indemnification Pursuant to Restated Certificate of Incorporation of
     the Company. In accordance with the foregoing statutory provision, Article
     VI of the Company's Restated Certificate of Incorporation provides as
     follows:

          "The Corporation shall indemnify its officers, directors, employees,
     and agents and former officers, directors, employees and agents, and any
     other persons serving at the request of the Corporation as an officer,
     director, employee or agent of another corporation, association,
     partnership, joint venture, trust, or other enterprise, against expenses
     (including attorneys' fees, judgements, fines, and amounts paid in
     settlement) incurred in connection with any pending or threatened action,
     suit, or proceeding, whether civil, criminal, administrative or
     investigative, with respect to which such officer, director, employee,
     agent or other person is a party, or is threatened to be made a party, to
     the full extent permitted by the New Jersey Business Corporation Act. The
     indemnification provided herein shall not be deemed exclusive of any other
     right to which any person seeking indemnification may be entitled under any
     by-law, agreement, or vote of stockholders or disinterested directors or
     otherwise, both as to action in his official capacity and as to action in
     another capacity, and shall inure to the benefit of the heirs, executors,
     and the administrators of any such person. The Corporation shall have the
     power to purchase and maintain insurance on behalf of any persons
     enumerated above against any liability asserted against him and incurred by
     him in any such capacity, arising out of his status as such, whether or not
     the corporation would have the power to indemnify him against such
     liability under the provisions under this Article."




                                      II-2

<PAGE>

ITEM 16.  Exhibits

1.1      Form of Underwriting Agreement.

4.1      Form of Indenture relating to the Subordinated Debentures.

4.2      Form of Subordinated Debenture (included as an exhibit to Exhibit 4.1).

4.3      Form of Certificate of Trust of Yardville Capital Trust.

4.4      Form of Amended Restated Trust Agreement of Yardville Capital Trust.

4.5      Form of Preferred Security.

4.6      Form of Preferred Securities Guarantee Agreement.

4.7      Form of Agreement as to Expenses and Liabilities.

5.1      Opinion of Stradley, Ronon, Stevens & Young, LLP as to legality of
         securities.

8.1      Opinion of Stradley, Ronon, Stevens & Young, LLP as to certain tax
         matters (included in Exhibit 5.1).

10.1     Employment Contract between the Company and Patrick M. Ryan.

10.2     Employment Contract between the Company and Jay G. Destribats.

10.3     Employment Contract between the Company and Stephen F. Carman.

10.4     Employment Contract between the Company and Timothy J. Losch.

10.5     Employment Contract between The Yardville National Bank (the "Bank")
         and James F. Doran.

10.6     Employment Contract between the Bank and Richard A. Kauffman.

10.7     Employment Contract between the Bank and Mary C. O'Donnell.

10.8     Employment Contract between the Bank and Frank Durand III.

10.9     Salary Continuation Plan for the Benefit of Patrick M. Ryan.

10.10    Salary Continuation Plan for the Benefit of Jay G. Destribats.

10.11    1988 Stock Option Plan.

10.12    1994 Stock Option Plan.


                                      II-3

<PAGE>



10.13    Directors' Deferred Compensation Plan.

10.14    Lease Agreement between Jim Cramer and the Bank dated
         November 3, 1993.

10.15    Lease between Richardson Realty Company and the Bank dated
         November 14, 1994.

10.16    Agreement between the Lalor Urban Renewal Limited Partnership
         and the Bank dated October, 1994.

10.17    Survivor Income Plan for the Benefit of Stephen F. Carman.

10.18    Lease Agreement between Devon, Inc. and the Bank dated
         as of February 9, 1996.

10.19    1997 Stock Option Plan.

12.1     Statements re: Computation of Ratios

13.1     Annual Report on Form 10-K of the Company ("Form 10-K")
         for the fiscal year ended December 31, 1996 (filed with
         the SEC on March 31, 1997).

13.2     Quarterly Report on Form 10-Q of the Company for the fiscal
         quarter ended March 31, 1997 (filed with the SEC
         on May 15, 1997).

13.3     Quarterly Report on Form 10-Q, as amended by Form 10-Q/A,
         of the Company for the fiscal quarter ended June 30, 1997
         (filed with the SEC on August 15, 1997).

13.4     1996 Annual Report to Stockholders of the Company
         (filed with SEC as Exhibit 13.1 to Form 10-K).

21.1     List of Subsidiaries of the Company.

23.1     Consent of KPMG Peat Marwick LLP (Independent Auditor).

23.2     Consent of Stradley, Ronon, Stevens & Young, LLP
         (included in Exhibit 5.1).

24.1     Power of Attorney (see Signatures)

25.1     Form T-1 Statement of Eligibility of Wilmington Trust Company
         - Preferred Securities.

25.2     Form T-1 Statement of Eligibility of Wilmington Trust Company
         - Subordinated Debentures.

25.3     Form T-1 Statement of Eligibility of Wilmington Trust Company
         - Guarantee.

ITEM 17.  Undertakings

1.   Insofar as indemnification for liabilities arising under the Securities Act
of 1933 (the "Act") may be permitted to directors, officers and controlling
persons of either of the Registrants pursuant to the foregoing provisions, or
otherwise, the Registrants have been advised that in the opinion of the
Securities

                                      II-4

<PAGE>

and Exchange Commission such indemnification is against public policy as
expressed in the Act and is, therefore, unenforceable. In the event that a claim
for indemnification against such liabilities (other than the payment by either
Registrant of expenses incurred or paid by a director, officer or controlling
person of the Registrant in the successful defense of any action, suit or
proceeding) is asserted by such director, officer or controlling person in
connection with the securities being registered, each Registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit to a court of appropriate jurisdiction the question whether such
indemnification by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.

2.   The undersigned Registrant hereby undertakes that:

     (a) For purposes of determining any liability under the Securities Act of
1933, the information omitted from the form of prospectus filed as part of this
registration statement in reliance upon Rule 430A and contained in a form of
prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4) or 497(h)
under the Securities Act shall be deemed to be part of this registration
statement as of the time it was declared effective.

     (b) For the purpose of determining any liability under the Securities Act
of 1933, each post-effective amendment that contains a form of prospectus shall
be deemed to be a new registration statement relating to the securities offered
therein, and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.


                                      II-5

<PAGE>

                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the registrant
certifies that it has reasonable grounds to believe that it meets all of the
requirements for filing on Form S-2 and has duly caused this registration
statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in the City of Trenton, State of New Jersey, on September __, 1997.

                                         YARDVILLE NATIONAL BANCORP



                                         By:  Patrick M. Ryan /s/
                                            -------------------------------
                                            Patrick M. Ryan, President and
                                            Chief Executive Officer

     Pursuant to the requirements of the Securities Act of 1933, the registrant
certifies that it has reasonable grounds to believe that it meets all of the
requirements for filing on Form S-2 and has duly caused this registration
statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in the City of Trenton, State of New Jersey, on September __, 1997.

                                         YARDVILLE CAPITAL TRUST



                                         By:  Jay G. Destribats /s/
                                            -------------------------------
                                            Jay G. Destribats, Administrative
                                            Trustee


                                         By:  Patrick M. Ryan /s/
                                            -------------------------------
                                            Patrick M. Ryan, Administrative
                                            Trustee


                                         By:  Stephen F. Carman /s/
                                            -------------------------------
                                            Stephen F. Carman, Administrative
                                            Trustee


     Each of the undersigned directors and officers of Yardville National
Bancorp hereby constitutes and appoints Jay G. Destribats, Patrick M. Ryan and
Stephen F. Carman, and each of them with full power to act without the other,
his or her true and lawful attorneys-in-fact and agents, with full power of
substitution and resubstitution, for her or him and in her or his name, place
and stead in any and all capacities (until revoked in writing) to sign all
amendments (including post-effective amendments) to this Registration Statement
on Form S-2 and to file the same with the Securities and Exchange Commission,
with all exhibits thereto and other documents in connection therewith, granting
unto said attorneys-in-fact and agents, and each them, full power and authority
to do and perform each and every act and thing requisite and necessary fully to
all intents and purposes as she or he might or could do in person, thereby

                                      II-6

<PAGE>

ratifying and confirming all that said attorneys-in-fact and agents or any of
them, or their or his substitute, may lawfully do or cause to be done by virtue
hereof. Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons in the
capacities stated on September __, 1997.


         Signatures                                  Title
         ----------                                  -----


Jay G. Destribats /s/                       Chairman of the Board
- ---------------------------------           and Director
Jay G. Destribats

Patrick M. Ryan /s/                         Director, President and
- ---------------------------------           Chief Executive Officer
Patrick M. Ryan

Stephen F. Carman /s/                       Treasurer, Secretary,
- ---------------------------------           Principal Financial Officer       
Stephen F. Carman                           and Principal Accounting Officer  
                                            

C. West Ayres /s/                           Director
- ---------------------------------           
C. West Ayres


Lorraine Buklad /s/                         Director
- ---------------------------------           
Lorraine Buklad


- ---------------------------------           Director
Anthony M. Giampetro


Gilbert W. Lugossy /s/                      Director
- ---------------------------------           
Gilbert W. Lugossy


Weldon J. McDaniel, Jr. /s/                 Director
- ---------------------------------           
Weldon J. McDaniel, Jr.


F. Kevin Tylus /s/                          Director
- ---------------------------------           
F. Kevin Tylus

Elbert G. Basolis, Jr. /s/                  Director
- ---------------------------------           
Elbert G. Basolis, Jr.


                                      II-7

<PAGE>


         Signatures                                  Title
         ----------                                  -----

Sidney L. Hofing /s/                        Director
- ---------------------------------           
Sidney L. Hofing


James J. Kelly /s/                          Director
- ---------------------------------           
James J. Kelly

Louis R. Matlack /s/                        Director
- ---------------------------------           
Louis R. Matlack

                                      II-8

<PAGE>

                                INDEX TO EXHIBITS

No.      Exhibits                                                           Page
- ---      --------                                                           ----

     1.1   Form of Underwriting Agreement. (1)
     
     4.1   Form of Indenture relating to the Subordinated
           Debentures. (1)
     
     4.2   Form of Subordinated Debenture (included as exhibit
           to Exhibit 4.1).

     4.3   Certificate of Trust of Yardville Capital Trust.
     
     4.4   Amended and Restated Trust Agreement of Yardville
           Capital Trust. (1)
     
     4.5   Form of Preferred Security. (1)

     4.6   Form of Preferred Securities Guarantee Agreement. (1)

     4.7   Form of Agreement as to Expenses and Liabilities. (1)

     5.1   Opinion of Stradley, Ronon, Stevens & Young, LLP
           as to legality of securities. (1)

     8.1   Opinion of Stradley, Ronon, Stevens & Young, LLP as to
           certain tax matters (included in Exhibit 5.1).

 +   10.1  Employment Contract between Yardville National
           Bancorp (the "Company") and Patrick M. Ryan.

 +   10.2  Employment Contract between the Company and
           Jay G. Destribats.

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

 +           Incorporated by reference to the Company's Annual Report on
             Form 10-K for the fiscal year ended December 31, 1996.
++           Incorporated by reference to the Company's Quarterly Report on
             Form 10-Q for the fiscal quarter ended June 30, 1997.
+++          Incorporated by reference to the Company's Annual Report on
             Form 10-KSB for the fiscal year ended December 31, 1994, as
             amended by Form 10-KSB/A filed on July 25, 1995.
*            Incorporated by reference to the Company's Registration Statement
             on Form SB-2 (Registration No. 33-78050).
**           Incorporated by reference to the Company's Annual Report on
             Form 10-KSB for the fiscal year ended December 31, 1995.
***          Incorporated by reference to the Company's Registration
             Statement on Form S-8 (Registration No. 333-28193).

 (1)         To be filed by amendment.


                                       E-1

<PAGE>


No.   Exhibits                                                           Page
- ---   --------                                                           ----


      10.3     Employment Contract between the Company and
               Stephen F. Carman.

      10.4     Employment Contract between the Company and
               Timothy J. Losch.

      10.5     Employment Contract between The Yardville
               National Bank (the "Bank") and James F. Doran.

      10.6     Employment Contract between the Bank and
               Richard A. Kauffman.

      10.7     Employment Contract between the Bank and
               Mary C. O'Donnell.

      10.8     Employment Contract between the Bank and
               Frank Durand III.

 +    10.9     Salary Continuation Plan for the Benefit
               of Patrick M. Ryan.

 +    10.10    Salary Continuation Plan for the Benefit
               of Jay G. Destribats.

 ++   10.11    1988 Stock Option Plan.

 +++  10.12    1994 Stock Option Plan.

 +++  10.13    Directors' Deferred Compensation Plan.

 *    10.14    Lease Agreement between Jim Cramer and
               the Bank dated November 3, 1993.

 +++  10.15    Lease between Richardson Realty Company and
               the Bank dated November 14, 1994.

 +++  10.16    Agreement between the Lalor Urban Renewal
               Limited Partnership and the Bank

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

     +            Incorporated by reference to the Company's Annual Report on
                  Form 10-K for the fiscal year ended December 31, 1996.
     ++           Incorporated by reference to the Company's Quarterly Report on
                  Form 10-Q for the fiscal quarter ended June 30, 1997.
     +++          Incorporated by reference to the Company's Annual Report on
                  Form 10-KSB for the fiscal year ended December 31, 1994, as
                  amended by Form 10-KSB/A filed on July 25, 1995.
     *            Incorporated by reference to the Company's Registration
                  Statement on Form SB-2  (Registration No. 33-78050).
     **           Incorporated by reference to the Company's Annual Report on
                  Form 10-KSB for the fiscal year ended December 31, 1995.
     ***          Incorporated by reference to the Company's Registration
                  Statement on Form S-8 (Registration No. 333-28193).

     (1)          To be filed by amendment.


                                       E-2

<PAGE>


No.      Exhibits                                                           Page
- ---      --------                                                           ----

         dated October, 1994.

 **      10.17    Survivor Income Plan for the Benefit of
                  Stephen F. Carman.

 **      10.18    Lease Agreement between Devon, Inc. and
                  the Bank dated as of February 9, 1996.

 ***     10.19    1997 Stock Option Plan.

         12.1     Statements re: Computation of Ratios.

         13.1     Annual Report on Form 10-K of the Company ("Form 10-K") for
                  the fiscal year ended December 31, 1996 (filed with the SEC on
                  March 31, 1997).

         13.2     Quarterly Report on Form 10-Q of the Company for the fiscal
                  quarter ended March 31, 1997 (filed with the SEC on May 15,
                  1997).

         13.3     Quarterly Report on Form 10-Q, as amended by Form 10-Q/A, of
                  the Company for the fiscal quarter ended June 30, 1997 (filed
                  with the SEC on August 15, 1997).

         13.4     1996 Annual Report to Stockholders of the Company (filed with
                  the SEC as Exhibit 13.1 to Form 10-K).

         21.1     List of Subsidiaries of the Company.

         23.1     Consent of KPMG Peat Marwick LLP (Independent Auditor).

         23.2     Consent of Stradley, Ronon, Stevens & Young, LLP (included in
                  Exhibit 5.1).


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

 +           Incorporated by reference to the Company's Annual Report on
             Form 10-K for the fiscal year ended December 31, 1996.
++           Incorporated by reference to the Company's Quarterly Report on
             Form 10-Q for the fiscal quarter ended June 30, 1997.
+++          Incorporated by reference to the Company's Annual Report on
             Form 10-KSB for the fiscal year ended December 31, 1994, as
             amended by Form 10-KSB/A filed on July 25, 1995.
*            Incorporated by reference to the Company's Registration Statement
             on Form SB-2 (Registration No. 33-78050).
**           Incorporated by reference to the Company's Annual Report on
             Form 10-KSB for the fiscal year ended December 31, 1995.
***          Incorporated by reference to the Company's Registration Statement
             on Form S-8 (Registration No. 333-28193).

 (1)         To be filed by amendment.


                                       E-3

<PAGE>


No.      Exhibits                                                           Page
- ---      --------                                                           ----

 24.1    Power of Attorney (see Signatures).

 25.1    Form T-1 Statement of Eligibility of Wilmington Trust Company
         - Preferred Securities.

 25.2    Form T-1 Statement of Eligibility of Wilmington Trust Company
         - Subordinated Debentures.

 25.3    Form T-1 Statement of Eligibility of Wilmington Trust Company
         - Guarantee.

 27      Financial Data Schedule

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

 +          Incorporated by reference to the Company's Annual Report on
            Form 10-K for the fiscal year ended December 31, 1996.
++          Incorporated by reference to the Company's Quarterly Report on
            Form 10-Q for the fiscal quarter ended June 30, 1997.
+++         Incorporated by reference to the Company's Annual Report on
            Form 10-KSB for the fiscal year ended December 31, 1994, as
            amended by Form 10-KSB/A filed on July 25, 1995.
*           Incorporated by reference to the Company's Registration Statement
            on Form SB-2 (Registration No. 33-78050).
**          Incorporated by reference to the Company's Annual Report on
            Form 10-KSB for the fiscal year ended December 31, 1995.
***         Incorporated by reference to the Company's Registration Statement
            on Form S-8 (Registration No. 333-28193).

 (1)        To be filed by amendment.


                                       E-4


                              CERTIFICATE OF TRUST

                                       OF

                             YARDVILLE CAPITAL TRUST

                            a Delaware Business Trust



                  This Certificate of Trust of YARDVILLE CAPITAL TRUST (the
"Trust"), dated as of this 27th day of August, 1997, is being duly executed and
filed, in order to form a business trust pursuant to the Delaware Business Trust
Act (the "Act"), Del. Code Ann. tit. 12, ss.ss.3801-3822.


                  1. Name. The name of the business trust formed hereby is
"YARDVILLE CAPITAL TRUST."

                  2. Delaware Trustee. The name and business address of the
trustee of the Trust having its principal place of business in the State of
Delaware is:


                           Wilmington Trust Company
                           Rodney Square North
                           1100 North Market Street
                           Wilmington, Delaware 19890-0001
                           Attention: Corporate Trust Administration


                  This Certificate may be executed in one or more counterparts
which, taken together, shall constitute one and the same original document.


<PAGE>


                  IN WITNESS WHEREOF, the Trustees named below do hereby execute
this Certificate of Trust as of the date written above.


                                             WILMINGTON TRUST COMPANY


                                             By: /s/ Debra Eberly
                                                --------------------------------
                                             Name: Debra Eberly
                                             Title:  Admin. Acct. Manager



                                                   /s/ Jay G. Destribats
                                                   -----------------------------
                                             Name: Jay G. Destribats



                                                   /s/ Patrick M. Ryan
                                                   -----------------------------
                                             Name: Patrick M. Ryan



                                                   /s/ Stephen F. Carman
                                                   -----------------------------
                                             Name: Stephen F. Carman





                                       -2-



                              EMPLOYMENT CONTRACT



     This AGREEMENT is made effective as of this thirty-first day of January,
1996 by and between THE YARDVILLE NATIONAL BANCORP (the "Holding Company"), a
corporation organized under the laws of the State of New Jersey, and Stephen F.
Carman (the "Officer").


                                    RECITALS


     WHEREAS, the Holding Company desires to employ and retain the services of
the Officer for the period provided in this Agreement; and

     WHEREAS, the Officer is willing to serve in the employ of the Bank on a
full-time basis for said period;

     NOW, THEREFORE, in consideration of the mutual covenants herein contained,
and upon the other terms and conditions hereinafter provided, the parties hereto
agree as follows:

1. POSITION AND RESPONSIBILITIES

     During the period of his employment hereunder, the Officer shall serve as
Executive Vice President and Chief Financial Officer of the Yardville National
Bank (the "Bank") reporting to the President of the Bank.

2. TERMS AND DUTIES

     (a) The period of the Officer's Employment Agreement shall commence as of
January 31, 1996, and shall continue for a period of twenty-four (24) full
calendar months thereafter unless terminated by the Bank on account of death,
disability or cause (as herein defined). This Agreement is subject to approval,
for continuation, by the President/Chief Executive Officer and the Board of
Directors of the Yardville National Bancorp, at the conclusion of each contract
period. Renewals shall be on the same terms and conditions as set forth herein,
except for such modification of compensation and benefits as may hereafter be
agreed upon between the parties hereto from time to time.

     (b) During the period of employment, the Officer shall devote full time and
attention to such employment and shall perform such duties as are customarily
and appropriately vested in the Executive Vice President and Chief Financial
Officer of a commercial bank.


<PAGE>

3. DEFINITIONS

     For purposes of the Agreement,

     (a) "Cause" means any of the following:

           (i)    the willful commission of an act that causes or that probably
                  will cause substantial economic damage to the Bank or
                  substantial injury to the Bank's business reputation; or,

           (ii)   the commission of an act of fraud in the performance of the
                  Officer's duties; or

           (iii)  a continuing willful failure to perform the duties of the
                  Officer's position with the Bank; or

           (iv)   the order of a bank regulatory agency or court requiring the
                  termination of the Officer's employment.

     (b)   "Change in Control" means any of the following:

           (i)    the acquisition by any person or group acting in concert of
                  beneficial ownership of forty percent (40%) or more of any
                  class equity security of the Bank or the Bank's Holding
                  Company, or,

           (ii)   the approval by the Board, and appropriate regulatory
                  authorities of the sale of all or substantially all of the 
                  assets of the Bank or Holding Company; or,

           (iii)  the approval by the Board and appropriate regulatory
                  authorities of any merger, consolidation, issuance of 
                  securities or purchase of assets, the result of which would 
                  be the occurrence of an event described in clause (i) or 
                  (ii) above.

     (c)   "Disability" means a mental or physical illness or condition
           rendering the Officer incapable of performing his normal duties for
           the Bank.

     (d)   "Willfulness" means an act or failure to act done not in good faith
           and without reasonable belief that the action or omission was in the
           best interest of the Bank.

<PAGE>


4. COMPENSATION AND REIMBURSEMENT

     (a) During the period of employment the Bank shall pay the Officer an
annual salary of not less than $82,500.00, and an annual salary of not less than
$85,000.00 in the second year of the contract period; which salary shall be paid
in bi-weekly installments. Such salary shall be reviewed by the board or a duly
appointed committee thereof at least annually and any adjustments in the amount
of salary or said review shall be fixed by the Board from time to time.

     (b) The Executive shall be entitled to participate in or receive benefits
under any retirement plan, pension plan, medical coverage or any other employee
benefit plan or prerequisite arrangement currently available or which may
hereafter be adopted by the Bank for its senior executives and key management
employees, subject to and on a basis consistent with the terms, conditions and
overall administration of such plans and arrangements. Nothing paid to the
Executive under any such plan or arrangement will be deemed to be in lieu of
other compensation to which the executive is entitled under this agreement.

     (c) The Executive shall be provided by the Bank with an automobile for his
individual use.

     (d) In addition to the salary provided for under Section 4:

         (a) The Bank shall pay for all reasonable travel and other reasonable
             expenses incurred by the Executive in performing his obligations 
             under this Agreement.

5. STOCK OPTIONS

     (a) the Bank agrees to grant to the Executive the right, privilege, and
option to purchase 4,700 shares of its common stock of the Bank Holding Company
(at the private placement price of $16.00 (subject to shares becoming available
through existing or additional approvals by shareholders) subject to the terms
and conditions of the Holding Company's 1991 Stock Option Plan (the "Plan"). It
is the intention of this Agreement that the Executive be granted options that
will not be subject to state or federal income taxes when they are exercised,
but rather only when the resultant stock is sold, assuming that such date of
sale is at least two years after the date such options were granted and one year
after the date such stock was acquired by the Executive. It is understood that
the Holding Company will receive no tax benefits or tax deduction in connection
with these options.


<PAGE>

     (b) the options as to the 4,700 shares may be exercised by the Executive at
any time during a period commencing with the vesting date of such options and
ending three (3) years after the option grant date, except to the extent that
said time period may be decreased in accordance with the provisions contained in
Subsections 5(c), 5(f) and 

The options shall vest in accordance with the following schedule:

                 Number of Options                  Vesting Date
                 -----------------                  ------------
                       1570                       November 25, 1993
                       1570                       November 25, 1994
                       1560                       November 25, 1995

     The rights to exercise shall be cumulative, and any option exercised in a
prior year may be exercised in a subsequent year throughout the ten year option
period.

     (c) In connection with any proposed sale or conveyance of all or
substantially all of the assets of the Bank or Holding Company or recently
accomplished Change in Control of the Holding Company, the vesting schedule of
all options granted hereunder to the Executive shall accelerate and 100% of all
options shall immediately vest to the Executive.

     (d) If and to the extent that the number of issued shares of common stock
of the Holding Company shall be increased or reduced by any change in the par
value, split-stock, or the like, the number of shares proportionately adjusted.
If the Holding Company is reorganized, consolidated or merged with another
corporation in the same proportion and at an equivalent price and subject to the
same conditions. For the purposes of the preceding sentence, the excess of the
aggregate fair market value of all shares subject to the option immediately
after the reorganization, consolidation or merger over the aggregate option
price of such shares, and a new option or assumption of the old option shall not
give the Executive additional benefits which he did not have under the old
option.

     (e) The options granted hereunder are transferable by the Executive.


<PAGE>


5. TERMINATION FOR CAUSE

     (a) The Officer shall not have the right to receive compensation or other
benefits provided hereunder for any period after termination for Cause, except
to the extent that the Officer may be legally entitled to participate by virtue
of COBRA or any other State or Federal Law concerning employee rights to 
benefits upon termination.

6. TERMINATION BY THE OFFICER

     (a) In the event of the Officer's voluntary termination, the Officer shall
not have the right to receive compensation or benefits as provided hereunder
after such date of termination, except to the extent that the Officer may be
legally entitled to participate by virtue of COBRA or any other State or Federal
Law concerning employee rights to benefits upon termination.

7. CHANGE IN CONTROL

     (a) In the event that within three (3) years after a Change in Control (as
herein defined), the Officer's employment is terminated by the Bank, other than
for death, disability or cause, the Officer shall be entitled to receive two 
years' salary at the annual salary currently being paid, which payment shall be
made in a lump sum promptly after the occurrence of such termination.

8. TERMINATION UPON DISABILITY

     (a) In the event that the Officer experiences a Disability during the
period of his employment, his salary shall continue at the same rate as was in
effect on the date of the occurrence of such Disability, reduced by any
concurrent disability benefit payments provided under disability insurance
maintained by the Bank. If such Disability continues for a period of six (6)
consecutive months, the Bank at its option may thereafter, upon written notice
to the Officer or his personal representative, terminate the Officer's
employment with no further notice.

9. GOVERNING LAW

     This Agreement and other obligations of the parties hereto shall be
interpreted, construed and enforced in accordance with the laws of the State of
New Jersey.


<PAGE>


10. ENTIRE AGREEMENT

     This instrument contains the entire agreement of the parties. It may not be
changed orally, but only by an agreement in writing signed by the party against
whom enforcement of any waiver, change, modification, extension or discharge is
sought.

 IN WITNESS WHEREOF, the parties have hereto executed this Agreement on the
_____ 31st ____ day of ________ January ___, 1996.



ATTEST:                                          YARDVILLE NATIONAL BANCORP



- -----------------------                          ---------------------------
                                                         President/CEO


WITNESS:


- -----------------------                          ---------------------------
                                                        Individually
Stephen F. Carman
EVP/Chief Financial Officer





                              EMPLOYMENT CONTRACT



     This AGREEMENT is made effective as of this 2nd day of June, 1997 by and
between THE YARDVILLE NATIONAL BANCORP (the "Holding Company"), a corporation
organized under the laws of the State of New Jersey, and Timothy J. Losch (the
"Executive").


                                    RECITALS


     WHEREAS, the Holding Company desires to employ and retain the services of
the Officer; and

     WHEREAS, the Officer is willing to serve in the employ of the Bank;

     NOW, THEREFORE, in consideration of the mutual covenants herein contained,
and upon the other terms and conditions hereinafter provided, the parties hereto
agree as follows:


1. POSITION AND RESPONSIBILITIES.

     During the period of his employment hereunder, the Officer shall serve as
Executive Vice President and Chief Operations Officer of the Yardville National
Bank (the "Bank") reporting to the President and Chief Executive Officer.

2. TERMS AND DUTIES

     (a) The period of the Officer's employment under this Agreement shall
commence as of June 2, 1997 and shall continue for a period of twenty (20) full
calendar months unless terminated by the Bank on account of death, disability or
cause (as herein defined). This Agreement is subject to approval, for
continuation, by the President/CEO, and the Board of Directors of the Yardville
National Bancorp, at the conclusion of each contract period (conclusion for this
contract period will be January 31, 1999). Renewals shall be on the same terms
and conditions as set forth herein, except for such modification of compensation
and benefits as may hereafter be agreed upon between the parties hereto from
time to time.


<PAGE>


This Agreement shall be deemed to continue for an additional twelve months from
each succeeding anniversary date of the Agreement, it being the intention of the
parties that, unless notice is given to the contrary by either party, the
Agreement shall be extended for an additional one year period so that there be a
full twelve month term remaining.

     (b) During the period of employment, the Officer shall devote full time and
attention to such employment and shall perform such duties as are customarily
and appropriately vested in the Executive Vice President and Chief Operating
Officer of a commercial bank.

3. DEFINITIONS

     For purposes of the Agreement,

     (a) "Cause" means any of the following:

           (i)    the willful commission of an act that causes or that probably
                  will cause substantial economic damage to the Bank or
                  substantial injury to the Bank's business reputation; or,

           (ii)   the commission of an act of fraud in the performance of the
                  Officer's duties; or

           (iii)  a continuing willful failure to perform the duties of the
                  Officer's position with the Bank; or

           (iv)   the order of a bank regulatory agency or court requiring the
                  termination of the Officer's employment.

     (b)   "Change in Control" means any of the following:

           (i)    the acquisition by any person or group acting in concert of
                  beneficial ownership of forty percent (40%) or more of any
                  class of equity security of the Bank or the Bank's Holding
                  Company, or,

           (ii)   the approval by the Board of the sale of all or substantially
                  all of the assets of the Bank or Holding Company; or,

           (iii)  the approval by the Board of any merger, consolidation,
                  issuance of securities or purchase of assets, the result of
                  which would be the occurrence of any event described in clause
                  (i) or (ii) above.


<PAGE>


     (c)   "Disability" means a mental or physical illness or condition
           rendering the Officer incapable of performing his normal duties for
           the Bank.

     (d)   "Willfulness" means an act or failure to act done not in good faith
           and without reasonable belief that the action or omission was in the
           best interest of the Bank.


4. COMPENSATION AND REIMBURSEMENT

     (a) During the period of employment, the Bank shall pay to the Officer an
annual salary of not less than $105,000.00, in the 1997 period of this
agreement, and $115,000.00, in the second year (1998) of this agreement;
proceeds shall be paid in bi-weekly installments.

     Such salary shall be reviewed by the Board or a duly appointed committee
thereof at least annually and any adjustments in the amount of salary on said
review shall be fixed by the Board from time to time.

     (b) The Officer shall be entitled to participate in or receive benefits
under any retirement plan, salary continuation plan, pension plan,
profit-sharing plan, stock plan, executive group term replacement plan,
health-and-accident plan, medical coverage or any other employee benefit plan or
prerequisite arrangement currently available or which may hereafter be adopted
by the Bank for its senior executives and key management employees, subject to
and on a basis consistent with the terms, conditions and overall administration
of such plans and arrangements. Nothing paid to the Officer under any such plan
or arrangement will be deemed to be in lieu of other compensation to which the
Officer is entitled under this Agreement.

     (c) The Officer shall be provided by the Bank with an automobile for his
individual use.

     (d) In addition to the salary provided for under Section 4:

     (a)   The Bank shall pay for all reasonable travel and other reasonable
           expenses incurred by the Officer in performing his obligations under
           this Agreement.


<PAGE>


5. STOCK OPTIONS

     (a) the Bank agrees to grant to the Officer the right, privilege, and
option to purchase 5,000 shares of common stock of the Bank Holding Company at
the fair market value of said stock as of the date of the Agreement, subject to
the terms and conditions of the Holding Company's Stock Option Plan (the
"Plan"). It is the intention of this Agreement that the Officer be granted
options that will not be subject to state or federal income taxes when they are
exercised, but rather only when the resultant stock is sold, assuming that such
date of sale is at least two years after the date such options were granted one
year after the date such stock was acquired by the Officer. It is understood
that the Holding Company will receive no tax benefits or tax deduction in
connection with these options.

     (b) the options as to the 5,000 shares may be exercised by the Officer at
any time during a period commencing with the vesting date of such options and
ending three (3) years after the option grant date, except to the extent that
said time period may be decreased in accordance with the provisions contained in
Subsections 5(c), 5(f) and 7(d).

The options shall vest in accordance with the following schedule:

                 Number of Options                  Vesting Date
                 -----------------                  ------------
                       1750                         June 2, 1998
                       1750                         June 2, 1999
                       1500                         June 2, 2000

The rights to exercise shall be cumulative, and any option not exercised in a
prior year may be exercised in a subsequent year throughout the ten year option
period.

     (c) In connection with any proposed sale or conveyance of all or
substantially all of the assets of the Bank or Holding Company or recently
accomplished Change in Control of the Holding Company, the vesting schedule of
all options granted hereunder to the Executive shall accelerate and 100% of all
options shall immediately vest to the Officer.

     (d) If and to the extent that the number of issued shares of common stock
of the Holding Company shall increased by or reduced by any change in the par
value, split-up, reclassification, distribution of a dividend payable in stock
or the like, the number of shares proportionately adjusted.


<PAGE>


If the Holding Company is reorganized, consolidated or merged with another
corporation, the Executive shall be entitled to receive options covering shares
of such reorganized, consolidated or merged corporation in the same proportion
and at an equivalent price and subject to the same conditions. For the purposes
of the preceding sentence, the excess of the aggregate fair market value of the
shares subject to the option immediately after the reorganization, consolidation
or merger over the aggregate option price of such shares shall not be more than
the excess of the aggregate fair market value of all shares subject to the
option immediately before such reorganization, consolidation or merger over the
aggregate option price of such shares, and a new option or assumption of the old
option shall not give the Officer additional benefits which he did not have
under the old option.

     (e) The options granted hereunder are nontransferable by the Officer.

     (f) Any additional Incentive Stock Options granted, outside of this
Agreement, will be periodically negotiated for the Officer under the terms and
conditions of the shareholder approved Employee Stock Option Plan.


6. TERMINATION FOR CAUSE

     (a) The Officer shall not have the right to receive compensation or other
benefits provided hereunder for any period after termination for Cause, except
to the extent that Officer may be legally entitled to participate by virtue of
COBRA or any other State or Federal Law concerning employee rights to benefits
upon termination.

     (b) Any unexercised stock option granted to the Officer shall become null
and void effective upon the Officer's receipt of notice of termination for Cause
and shall not be exercisable by the Officer at any time subsequent to such
termination for Cause.


7. CHANGE IN CONTROL

     (a) In the event that within three (3) years after a Change in Control (as
herein defined), the Officer's employment is terminated by the Bank, other than
for death, disability or Cause, the Officer shall be entitled to receive two (2)
years' salary at the annual salary currently being paid, which payment shall be
made in a lump sum promptly after the occurrence of such termination.


<PAGE>


8. TERMINATION UPON DISABILITY

     (a) In the event that the Officer experiences a Disability during the
period of his employment, his salary shall continue at the same rate as was in
effect on the day of the occurrence of such Disability, reduced by any
concurrent disability benefit payments provided under disability insurance
maintained by the Bank. If such Disability continues for a period of six (6)
consecutive months, the Bank at its option may thereafter, upon written notice
to the Officer or his personal representative, terminate the Officer's
employment with no further notice.


9. OTHER TERMINATION BY THE BANK

     (a) In the event the Officer's employment is terminated by the Bank, other
than for disability, death or cause, and in the absence of occurrence of a
Change in Control, the Officer will be entitled to payment of the remaining term
of this agreement, at the annual salary currently being paid with said payment
to be a lump sum payment upon termination.


10. TERMINATION BY THE EXECUTIVE

     (a) In the event of the Officer's voluntary termination, the Officer shall
not have the right to receive compensation or benefits as provided hereunder
after such date of termination, except to the extent that Executive may be
legally entitled to participate by virtue of COBRA or any other State or Federal
Law concerning employee rights to benefits upon termination.


11. SOURCE OF PAYMENTS

     It is intended by the parties hereto that all payments provided in this
Agreement shall be paid in cash or check from the general funds of the Bank, as
the case may be.

12. MODIFICATION AND WAIVER

     This Agreement may not be modified or amended except by an instrument in
writing signed by the parties hereto.


<PAGE>


13. NOTICES

     Any notice required or permitted to be given under this Agreement shall be
sufficient if in writing and if sent by registered mail to his residence in the
case of the Officer or to its principal place of business in the case of the
Bank.

14. GOVERNING LAW

     This Agreement and the obligations of the parties hereto shall be
interpreted, construed and enforced in accordance with the laws of the State of
New Jersey.


15. ENTIRE AGREEMENT

     This instrument contains the entire agreement of the parties. It may not be
changed orally, but only by an agreement in writing signed by the party against
whom enforcement of any waiver, change, modification, extension or discharge is
sought.


     IN WITNESS WHEREOF, the parties have hereto executed this Agreement on the
2nd day of June, 1997.



ATTEST:                                          YARDVILLE NATIONAL BANCORP



- -----------------------                          ---------------------------
                                                        Patrick M. Ryan
                                                         President/CEO


WITNESS:


- -----------------------                          ---------------------------
                                                      Timothy J. Losch
                                                    Executive Vice President
                                                  & Chief Operating Officer




                               EMPLOYMENT CONTRACT

     This AGREEMENT is made effective as of this thirty-first day of January,
1996 by and between THE YARDVILLE NATIONAL BANK (the "Bank"), a corporation
organized under the laws of the State of New Jersey, and James F. Doran (the
"Officer").

                                    RECITALS

     WHEREAS, the Bank desires to employ and retain the services of the Officer
for the period provided in this Agreement; and

     WHEREAS, Officer is willing to serve in the employ of the Bank on a
full-time basis for said period;

     NOW, THEREFORE, in consideration of the mutual covenants herein contained,
and upon the other terms and conditions hereinafter provided, the parties hereto
agree as follows:

1. POSITION AND RESPONSIBILITIES

     During the period of his employment hereunder, the Officer shall serve as
First Senior Vice President and Senior Lending Officer of The Yardville National
Bank (the "Bank") reporting to the President of The Bank.

2. TERMS AND DUTIES

     (a) The period of the Officer's employment agreement shall commence as of
January 31, 1996, and shall continue for a period of twenty-four (24) full
calendar months thereafter unless terminated by the Bank on account of death,
disability or cause (as herein defined). This Agreement is subject to approval,
for continuation, by the President/Chief Executive Officer and the Board of
Directors of the Yardville National Bancorp, at the conclusion of each contract
period. Renewals shall be on the same terms and conditions as set forth herein,
except for such modification of compensation and benefits as may hereafter be
agreed upon between the parties hereto from time to time.

     (b) During the period of employment, the Officer shall devote full time and
attention to such employment and shall perform such duties as are customarily
and appropriately vested in the First Senior Vice President and Senior Lending
Officer of a commercial bank.


<PAGE>



3.   DEFINITIONS

     For purposes of the Agreement,

     (a) "Cause" means any of the following:

           (i)    the willful commission of an act that causes or that probably
                  will cause substantial economic damage to the Bank or
                  substantial injury to the Bank's business reputation; or,

           (ii)   the commission of an act of fraud in the performance of the
                  Officer's duties; or

           (iii)  a continuing willful failure to perform the duties of the
                  Officer's position with the Bank; or

           (iv)   the order of a bank regulatory agency or court requiring the
                  termination of the Officer's employment.

     (b) "Change in Control" means any of the following:

           (i)    the acquisition by any person or group acting in the concert
                  of beneficial ownership of forty percent (40%) or more of any
                  class equity security of the Bank or the Bank's Holding
                  Company, or

           (ii)   the approval by the Board, and appropriate regulatory
                  authorities of the sale of all or substantially all of the
                  assets of the bank or Holding Company, or

           (iii)  the approval by the Board and appropriate regulatory
                  authorities of any merger, consolidation, issuance of
                  securities or purchase of assets, the result of which would be
                  the occurrence of an event described in clause (i) or (ii)
                  above.

     (c)   "Disability" means a mental or physical illness or condition
           rendering the Officer incapable of performing his normal duties for
           the Bank.

     (d)   "Willfulness" means an act or failure to act done not in good faith
           and without reasonable belief that the action or omission was in the
           best interest of the Bank.

4. COMPENSATION AND REIMBURSEMENT

     (a) During the period of employment the Bank shall pay the Officer an
annual salary of not less than $77,500.00, which salary shall be paid in
bi-weekly installments. Such salary shall be reviewed by the board or a duly
appointed committee thereof at least annually and any adjustments in the amount
of salary or said review shall be fixed by the Board from time to time.

     (c)   The officer shall be provided by the Bank with an automobile for his
           individual use.



5. TERMINATION FOR CAUSE

     (a) The Officer shall not have the right to receive compensation or other
benefits provided hereunder for any period after termination for Cause, except
to the extent that the Officer may be legally entitled to participate by virtue
of COBRA or any other State or Federal Law concerning employee rights to
benefits upon termination.


6. TERMINATION BY THE OFFICER

     (a) In the event of the Officer's voluntary termination, the Officer shall
not have the right to receive compensation or benefits as provided hereunder
after such date of termination, except to the extent that the Officer may be
legally entitled to participate by virtue of COBRA or any other State or Federal
Law concerning employee rights to benefits upon termination.


7. CHANGE OF CONTROL

     (a) In the event that within three (3) years after a Change in Control (as
herein defined), the Officer's employment is terminated by the Bank, other than
for death, disability or cause, the Officer shall be entitled to receive
eighteen (18) months salary at the annual salary currently being paid, which
payment shall be made in lump sum promptly after the occurrence of such
termination.

8. TERMINATION UPON DISABILITY

     (a) In the event that the Officer experiences a Disability during the
period of his employment, his salary shall continue at the same rate as was in
effect on the date of the occurrence of such Disability, reduced by any
concurrent disability benefit payments provided under disability insurance


<PAGE>


maintained by the Bank. If such Disability continues for a period of six (6)
consecutive months, the Bank at its option may thereafter, upon written notice
to the Officer or his personal representative, terminate the Officer's
employment with no further notice.

9. GOVERNING LAW

     This Agreement and other obligations of the parties hereto shall be
interpreted, construed and enforced in accordance with the laws of the State of
New Jersey.

10. ENTIRE AGREEMENT

     This instrument contains the entire agreement of the parties. It may not be
changed orally, but only by an agreement in writing signed by the party against
whom enforcement of any waiver, change, modification, extension or discharge is
sought.

     IN WITNESS WHEREOF, the parties have hereto executed this Agreement on the
_____31st___day of _____January___, 1996.



ATTEST:                                          Yardville National Bank



- -----------------------                          ---------------------------
                                                        President/CEO


WITNESS


- -----------------------                          ---------------------------
                                                       James F. Doran
                                                 First Senior Vice President



                              EMPLOYMENT CONTRACT

     This AGREEMENT is made effective as of this thirty-first day of January,
1997 by and between THE YARDVILLE NATIONAL BANK (the "Bank"), a corporation
organized under the laws of the State of New Jersey, and Richard A. Kauffman
(the "Officer").


                                    RECITALS

     WHEREAS, the Bank desires to employ and retain the services of the Officer
for the period provided in this Agreement; and

     WHEREAS, Officer is willing to serve in the employ of the Bank on a
full-time basis for said period;

     NOW, THEREFORE, in consideration of the mutual covenants herein contained,
and upon the other terms and conditions hereinafter provided, the parties hereto
agree as follows:


1. POSITION AND RESPONSIBILITIES.

     During the period of his employment hereunder, the Officer shall serve as
Senior Vice President and Controller of The Yardville National Bank (the "Bank")
reporting to the Executive Vice President and Chief Financial Officer.


2. TERMS AND DUTIES.

     (a) The period of the Officer's employment agreement shall commence as of
January 31, 1997 and shall continue for a period of twelve (12) full calendar
months thereafter unless terminated by the Bank on account of death, disability
or cause (as herein defined). This Agreement is subject to approval, for
continuation, by the President/CEO, and the Board of Directors of Yardville
National Bank, at the conclusion of each contract period. Renewals shall be on
the same terms and conditions as set forth herein, except for such modification
of compensation and benefits as may hereafter be agreed upon between the parties
hereto from time to time.

     (b) During the period of employment, the Officer shall devote full time and
attention to such employment and shall perform such duties as are customarily
and appropriately vested in the Senior Vice President and Controller of a
commercial bank.


<PAGE>



3. DEFINITIONS

     For purposes of the Agreement,

     (a) "Cause" means any of the following:

           (i)    the willful commission of an act that causes or that probably
                  will cause substantial economic damage to the Bank or
                  substantial injury to the Bank's business reputation; or,

           (ii)   the commission of an act of fraud in the performance of the
                  Officer's duties; or

           (iii)  a continuing willful failure to perform the duties of the
                  Officer's position with the Bank; or

           (iv)   the order of a bank regulatory agency or court requiring the
                  termination of the Officer's employment.

     (b)   "Change in Control" means any of the following:

           (i)    the acquisition by any person or group acting in the concert
                  of beneficial ownership of forty percent (40%) or more of any
                  class of equity security of the Bank or the Bank's Holding
                  Company, or

           (ii)   the approval by the Board, and appropriate regulatory
                  authorities of the sale of all or substantially all of the
                  assets of the Bank or Holding Company, or

           (iii)  the approval by the Board and appropriate regulatory
                  authorities of any merger, consolidation, issuance of
                  securities or purchase of assets, the result of which would be
                  the occurrence of an event described in clause (i) or (ii)
                  above.


     (c)    "Disability" means a mental or physical illness or condition
            rendering the Officer incapable of performing his normal duties for
            the Bank.


     (d)    "Willfulness" means an act or failure to act done not in good faith
            and without reasonable belief that the action or omission was in the
            best interest of the Bank.

<PAGE>




4. COMPENSATION AND REIMBURSEMENT

     (a) During the period of employment the Bank shall pay the Officer an
annual salary of not less than $66,837.00, which salary shall be paid in
bi-weekly installments. Such salary shall be reviewed by the Board or a duly
appointed committee thereof at least annually and any adjustments in the amount
of salary on said review shall be fixed by the Board from time to time.


5. TERMINATION FOR CAUSE

     (a) The Officer shall not have the right to receive compensation or other
benefits provided hereunder for any period after termination for Cause, except
to the extent that Officer may be legally entitled to participate by virtue of
COBRA or any other State or Federal Law concerning employee rights to benefits
upon termination.


6. TERMINATION BY THE OFFICER

     (a) In the event of the Officer's voluntary termination, the Officer shall
not have the right to receive compensation or benefits as provided hereunder
after such date of termination, except to the extend that the Officer may be
legally entitled to participate by virtue of COBRA or any other State of Federal
Law concerning employee rights to benefits upon termination.


7. CHANGE OF CONTROL

     (a) In the event that within three (3) years after a Change in Control (as
herein defined), the Officer's employment is terminated by the Bank, other than
for death, disability or cause, the Officer shall be entitled to receive twelve
(12) months salary at the annual salary currently being paid, which payment
shall be made in a lump sum promptly after the occurrence of such termination.



8. GOVERNING LAW

     This Agreement and other obligations of the parties hereto shall be
interpreted, construed and enforced in accordance with the laws of the State of
New Jersey.


9. ENTIRE AGREEMENT

     This instrument contains the entire agreement of the parties. It may not be
changed orally, but only by an agreement in writing signed by the party against
whom enforcement of any waiver, change, modification, extension or discharge is
sought.


IN WITNESS WHEREOF, the parties have hereto executed this Agreement on the
31st day of January, 1996.



ATTEST:                                          Yardville National Bank



- -----------------------                          ---------------------------
                                                        President/CEO


WITNESS:


- -----------------------                          ---------------------------
                                                       Individually




                              EMPLOYMENT CONTRACT

     This AGREEMENT is made effective as of this thirty-first day of January,
1996 by and between THE YARDVILLE NATIONAL BANK (the "Bank"), a corporation
organized under the laws of the State of New Jersey, and Mary C. O'Donnell (the
"Officer").

                                    RECITALS

     WHEREAS, the Bank desires to employ and retain the services of the Officer
for the period provided in this Agreement; and

     WHEREAS, Officer is willing to serve in the employ of the Bank on a
full-time basis for said period;

     NOW, THEREFORE, in consideration of the mutual covenants herein contained,
and upon the other terms and conditions hereinafter provided, the parties hereto
agree as follows:

1. POSITION AND RESPONSIBILITIES

     During the period of his employment hereunder, the Officer shall serve as
First Senior Vice President and Chief Credit Officer of The Yardville National
Bank (the "Bank") reporting to the President of The Bank.

2. TERMS AND DUTIES

     (a) The period of the Officer's employment agreement shall commence as of
January 31, 1996, and shall continue for a period of twenty-four (24) full
calendar months thereafter unless terminated by the Bank on account of death,
disability or cause (as herein defined). This Agreement is subject to approval,
for continuation, by the President/Chief Executive Officer and the Board of
Directors of the Yardville National Bancorp, at the conclusion of each contract
period. Renewals shall be on the same terms and conditions as set forth herein,
except for such modification of compensation and benefits as may hereafter be
agreed upon between the parties hereto from time to time.

     (b) During the period of employment, the Officer shall devote full time and
attention to such employment and shall perform such duties as are customarily
and appropriately vested in the First Senior Vice President and Chief Credit
Officer of a commercial bank.


<PAGE>


3. DEFINITIONS

     For purposes of the Agreement,

     (a) "Cause" means any of the following:

           (i)    the willful commission of an act that causes or that probably
                  will cause substantial economic damage to the Bank or
                  substantial injury to the Bank's business reputation; or,

           (ii)   the commission of an act of fraud in the performance of the
                  Officer's duties; or

           (iii)  a continuing willful failure to perform the duties of the
                  Officer's position with the Bank; or

           (iv)   the order of a bank regulatory agency or court requiring the
                  termination of the Officer's employment.

     (b)   "Change in Control" means any of the following:

           (i)    the acquisition by any person or group acting in the concert
                  of beneficial ownership of forty percent (40%) or more of any
                  class equity security of the Bank or the Bank's Holding
                  Company, or

           (ii)   the approval by the Board, and appropriate regulatory
                  authorities of the sale of all or substantially all of the
                  assets of the bank or Holding Company, or

           (iii)  the approval by the Board and appropriate regulatory
                  authorities of any merger, consolidation, issuance of
                  securities or purchase of assets, the result of which would be
                  the occurrence of an event described in clause (i) or (ii)
                  above.

     (c)   "Disability" means a mental or physical illness or condition
           rendering the Officer incapable of performing his normal duties for
           the Bank.

     (d)   "Willfulness" means an act or failure to act done not in good faith
           and without reasonable belief that the action or omission was in the
           best interest of the Bank.

<PAGE>


4. COMPENSATION AND REIMBURSEMENT

     (a) During the period of employment the Bank shall pay the Officer an
annual salary of not less than $77,500.00, which salary shall be paid in
bi-weekly installments. Such salary shall be reviewed by the board or a duly
appointed committee thereof at least annually and any adjustments in the amount
of salary or said review shall be fixed by the Board from time to time.


5. TERMINATION FOR CAUSE

     (a) The Officer shall not have the right to receive compensation or other
benefits provided hereunder for any period after termination for Cause, except
to the extent that the Officer may be legally entitled to participate by virtue
of COBRA or any other State or Federal Law concerning employee rights to
benefits upon termination.


6. TERMINATION BY THE OFFICER

     (a) In the event of the Officer's voluntary termination, the Officer shall
not have the right to receive compensation or benefits as provided hereunder
after such date of termination, except to the extent that the Officer may be
legally entitled to participate by virtue of COBRA or any other State or Federal
Law concerning employee rights to benefits upon termination.

7. CHANGE OF CONTROL

     (a) In the event that within three (3) years after a Change in Control (as
herein defined), the Officer's employment is terminated by the Bank, other than
for death, disability or cause, the Officer shall be entitled to receive
eighteen (18) months salary at the annual salary currently being paid, which
payment shall be made in lump sum promptly after the occurrence of such
termination.


8. TERMINATION UPON DISABILITY

     (a) In the event that the Officer experiences a Disability during the
period of her employment, her salary shall continue at the same rate as was in
effect on the date of the occurrence of such Disability, reduced by any
concurrent disability benefit payments provided under disability insurance
maintained by the Bank. If such Disability continues for a period of six (6)
consecutive months, the Bank at its option may thereafter, upon written notice
to the Officer or her personal representative, terminate the Officer's
employment with no further notice.


<PAGE>



9. GOVERNING LAW

     This Agreement and other obligations of the parties hereto shall be
interpreted, construed and enforced in accordance with the laws of the State of
New Jersey.

10. ENTIRE AGREEMENT

     This instrument contains the entire agreement of the parties. It may not be
changed orally, but only by an agreement in writing signed by the party against
whom enforcement of any waiver, change, modification, extension or discharge is
sought.

     IN WITNESS WHEREOF, the parties have hereto executed this Agreement on the
_____31st___day of _____January___, 1996.



ATTEST:                                          Yardville National Bank



- -----------------------                          ---------------------------
                                                        President/CEO


WITNESS


- -----------------------                          ---------------------------
                                                      Mary C. O'Donnell





                               EMPLOYMENT CONTRACT

     This AGREEMENT is made effective as of this thirty-first day of January,
1997 by and between THE YARDVILLE NATIONAL BANK (the "Bank"), a corporation
organized under the laws of the State of New Jersey, and Frank Durand, III (the
"Officer").


                                    RECITALS

     WHEREAS, the Bank desires to employ and retain the services of the Officer
for the period provided in this Agreement; and

     WHEREAS, Officer is willing to serve in the employ of the Bank on a
full-time basis for said period;

     NOW, THEREFORE, in consideration of the mutual covenants herein contained,
and upon the other terms and conditions hereinafter provided, the parties hereto
agree as follows:


1. POSITION AND RESPONSIBILITIES.

     During the period of his employment hereunder, the Officer shall serve as
Senior Vice President and Bank Administrator of The Yardville National Bank (the
"Bank") reporting to the Chairman of the Board.



2. TERMS AND DUTIES.

     (a) The period of the Officer's employment agreement shall commence as of
January 31, 1997 and shall continue for a period of twelve (12) full calendar
months thereafter unless terminated by the Bank on account of death, disability
or cause (as herein defined). This Agreement is subject to approval, for
continuation, by the President/CEO, and the Board of Directors of Yardville
National Bank, at the conclusion of each contract period. Renewals shall be on
the same terms and conditions as set forth herein, except for such modification
of compensation and benefits as may hereafter be agreed upon between the parties
hereto from time to time.

     (b) During the period of employment, the Officer shall devote full time and
attention to such employment and shall perform such duties as are customarily
and appropriately vested in the Senior Vice President and Bank Administrator of
a commercial bank.


<PAGE>



3. DEFINITIONS

     For purposes of the Agreement,

     (a) "Cause" means any of the following:

           (i)    the willful commission of an act that causes or that probably
                  will cause substantial economic damage to the Bank or
                  substantial injury to the Bank's business reputation; or,

           (ii)   the commission of an act of fraud in the performance of the
                  Officer's duties; or

           (iii)  a continuing willful failure to perform the duties of the
                  Officer's position with the Bank; or

           (iv)   the order of a bank regulatory agency or court requiring the
                  termination of the Officer's employment.

     (b)    "Change in Control" means any of the following:

           (i)    the acquisition by any person or group acting in the concert
                  of beneficial ownership of forty percent (40%) or more of any
                  class of equity security of the Bank or the Bank's Holding
                  Company, or

           (ii)   the approval by the Board, and appropriate regulatory
                  authorities of the sale of all or substantially all of the
                  assets of the Bank or Holding Company, or

           (iii)  the approval by the Board and appropriate regulatory
                  authorities of any merger, consolidation, issuance of
                  securities or purchase of assets, the result of which would be
                  the occurrence of an event described in clause (i) or (ii)
                  above.

     (c)   "Disability" means a mental or physical illness or condition
           rendering the Officer incapable of performing his normal duties for
           the Bank.

     (d)   "Willfulness" means an act or failure to act done not in good faith
           and without reasonable belief that the action or omission was in the
           best interest of the Bank.


<PAGE>


4. COMPENSATION AND REIMBURSEMENT

     (a) During the period of employment the Bank shall pay the Officer an
annual salary of not less than $57,341.00, which salary shall be paid in
bi-weekly installments. Such salary shall be reviewed by the Board or a duly
appointed committee thereof at least annually and any adjustments in the amount
of salary on said review shall be fixed by the Board from time to time.

     (b) The Officer shall receive a monthly expense stipend of $250.00 for
associated expenses incurred for extensive travel and vehicle maintenance for
the performance of his duties as Bank Administrator.


5. TERMINATION FOR CAUSE

     (a) The Officer shall not have the right to receive compensation or other
benefits provided hereunder for any period after termination for Cause, except
to the extent that Officer may be legally entitled to participate by virtue of
COBRA or any other State or Federal Law concerning employee rights to benefits
upon termination.


6. TERMINATION BY THE OFFICER

     (a) In the event of the Officer's voluntary termination, the Officer shall
not have the right to receive compensation or benefits as provided hereunder
after such date of termination, except to the extend that the Officer may be
legally entitled to participate by virtue of COBRA or any other State of Federal
Law concerning employee rights to benefits upon termination.


7. CHANGE OF CONTROL

     (a) In the event that within three (3) years after a Change in Control (as
herein defined), the Officer's employment is terminated by the Bank, other than
for death, disability or cause, the Officer shall be entitled to receive twelve
(12) months salary at the annual salary currently being paid, which payment
shall be made in a lump sum promptly after the occurrence of such termination.


<PAGE>


8. GOVERNING LAW

     This Agreement and other obligations of the parties hereto shall be
interpreted, construed and enforced in accordance with the laws of the State of
New Jersey.


9. ENTIRE AGREEMENT

     This instrument contains the entire agreement of the parties. It may not be
changed orally, but only by an agreement in writing signed by the party against
whom enforcement of any waiver, change, modification, extension or discharge is
sought.


     IN WITNESS WHEREOF, the parties have hereto executed this Agreement on the
_____31st___day of _____January___, 1996.



ATTEST:                                          Yardville National Bank



- -----------------------                          ---------------------------
                                                        President/CEO


WITNESS


- -----------------------                          ---------------------------
                                                       Individually





                           YARDVILLE NATIONAL BANCORP
                        COMPUTATION OF RATIO OF EARNINGS
                                TO FIXED CHARGES


<TABLE>
<CAPTION>

                                              JUNE 1997      JUNE 1996    DEC 1996   DEC 1995   DEC 1994   DEC 1993    DEC 1992

<S>                                          <C>              <C>         <C>        <C>        <C>        <C>         <C>
INCLUDING INTEREST ON DEPOSITS
Earnings: (for computation purposes)         A   3,802.00     3,085.00    6,204.00    5,225.00   3,608.00   2,467.00     958.00
Income from continuing operations
before income taxes, extraordinary
items and cumulative effect of
accounting changes

Fixed Charges: (for computation purposes)    B  10,020.00     7,859.00   17,041.00   12,841.00   6,360.00   5,355.00   6,660.00
   Interest expense on indebtedness
                                             ------------    ---------   ---------   ---------   --------   --------   --------

                                             C  13,822.00    10,944.00   23,245.00   18,066.00   9,968.00   7,822.00   7,618.00

Ratio of earnings to fixed charges (C/B)            1.38         1.39        1.36        1.41       1.57       1.46       1.14

EXCLUDING INTEREST ON DEPOSITS

Earnings: (for computation purposes)         A   3,802.00     3,085.00    6,204.00    5,225.00   3,608.00   2,467.00     958.00
Income from continuing operations
before income taxes, extraordinary
items and cumulative effect of
accounting changes

Fixed Charges: (for computation purposes)    B   2,216.00     2,256.00    4,967.00    2,059.00      95.00      17.00      26.00
Interest expense on indebtedness
                                             ------------    ---------   ---------   ---------   --------   --------   --------

                                             C   6,018.00     5,341.00   11,171.00    7,284.00   3,703.00   2,484.00     984.00

Ratio of earnings to fixed charges (C/B)             2.72         2.37        2.25        3.54      38.98     146.12      37.85

</TABLE>

<PAGE>


                                       Yardville National Bancorp and Subsidiary

                                                            FINANCIAL HIGHLIGHTS
                                                            --------------------
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------
(Dollars in thousands, except per share data)                            1996           1995         Increase
- -------------------------------------------------------------------------------------------------------------
<S>                                                                  <C>            <C>               <C>
FOR THE YEAR ENDED DECEMBER 31
Net income                                                           $  4,026       $  3,403          18.3%
Cash dividends declared per common share                                 0.45           0.38          18.4
- -------------------------------------------------------------------------------------------------------------
BALANCE SHEET DATA AS OF DECEMBER 31
Total assets                                                         $490,545       $403,115          21.7%
Total deposits                                                        364,445        302,972          20.3
Total loans                                                           331,237        245,054          35.2
Stockholders' equity                                                   35,230         31,717          11.1
- -------------------------------------------------------------------------------------------------------------
CONSOLIDATED RATIOS
Return on average assets                                                 0.90%          0.99%
Return on average stockholders' equity                                  12.25          13.84
Total equity to total assets                                             7.18           7.87
Tier I capital to risk-weighted assets                                  10.17          11.95
Total capital to risk-weighted assets                                   11.43          13.20
Nonperforming loans to total assets                                      1.66           0.70
Nonperforming loans to year-end loans                                    2.46           1.15
- ----------------------------------------------------------------------------------------------------------- 
</TABLE>


                                   [GRAPHIC]

In the printed version of the document, a line graph appears which
depicts the following plot points:

                                   NET INCOME
                             (dollars in thousands)

                      1992..........................    568
                      1993..........................  1,925
                      1994..........................  2,523
                      1995..........................  3,403
                      1996..........................  4,026



                                   [GRAPHIC]

In the printed version of the document, a line graph appears which
depicts the following plot points:

                                  TOTAL ASSETS
                             (dollars in thousands)

                     1992..........................  205,494
                     1993..........................  223,438
                     1994..........................  280,550
                     1995..........................  403,115
                     1996..........................  490,545



<PAGE>

Letter to stockholders 

To our
stockholders, employees,
and friends:

     From an organization focused solely on Hamilton Township, YNB has broadened
its market to encompass all of Mercer County. Now, as we move energetically into
the future of financial services, YNB plans to bring its special kind of
community banking to contiguous markets, looking to Burlington, Bucks and
Middlesex counties for our future growth.

     Yet even as we grow and expand, one aspect remains constant: YNB's
commitment to its communities and our knowledge of our market area. In this, we
distinguish ourselves clearly from the large superregional and money center
banks in our state, and the non-bank financial services companies with no roots
in our community. We live among our customers. We understand what they want,
appreciate their business, and make our decisions accordingly.

     YNB has positioned itself for success in the future with a winning
combination of personal service, banking experience, technological support, and
innovative, customer-centered product offerings. Our products are up-to-date and
responsive to customer wants and desires. New offerings like Second Check, our
new debit card, and the Chairman's Choice account, among others, give customers
what they need. And we have added the technology to support new products and to
greatly enhance customer convenience. As a result of our long-term vision,
earnings have continued to climb, our horizons have widened considerably, and
our future looks bright.

GROWTH IN ALL DIMENSIONS

     In 1996, net income rose 18.3% to $4,026,000, or $1.64 per share on a fully
diluted basis, compared with 1995 net income of $3,403,000, or $1.60 per share
on a fully diluted basis. Our year-end assets reached $490,545,000, compared
with $403,115,000 just a year ago, and we plan on continued growth as we
approach the year 2000.

     Our earnings growth has been fueled by an active commitment to increase
quality loan assets of all types. By expanding our presence in the commercial,
residential mortgage, and consumer lending markets, YNB has grown our loan
portfolio over the past year, with total outstandings reaching $331,237,000 at
December 31, 1996. This represents an increase of 35.2% over the total of
$245,054,000 at the same date of the prior year. Our portfolio is diverse and
well-balanced, reflecting the healthy consumer and business sectors in the
market area we serve.

     There will, however, be rough spots at times. Nonperforming assets totaled
$8,535,000 at December 31, 1996, compared to $3,444,000 at December 31, 1995.
The increase in nonperforming assets is due to two loans backed by real estate
collateral which management is diligently striving to resolve. The allowance for
loan losses now totals $4,957,000 or 1.50% of total loans, covering 58.1% of
total nonperforming assets.

     On the deposit side, YNB continues to experience excellent growth. Total
deposits increased 20.3% in 1996 to $364,445,000 at year end, compared with
$302,972,000 at year-end 1995. This increase can be attributed to the variety of
new and convenient products we offer and the expansion of our retail banking
network to meet the needs of

                               YNB has positioned
                               itself for Success
                                 in the Future

today's banking customers. For a discussion of our many new products,
please see "Ongoing Expansion for the Future" beginning on page four.

     We are also extremely gratified to report that we were able to maintain our
record of sharing growth with our stockholders in 1996. The Board voted to raise
the quarterly dividend again this past year in October 1996 to $0.12 per share,
for an annualized dividend of $0.45. Our share price continued to show strength
and stability, and our listing on NASDAQ continues to provide additional
liquidity and flexibility for current stockholders as well as opening up the
market for new stockholders who want to participate in our future.

     YNB's capital remains strong as well. Our equity to assets ratio for the
period ended December 31, 1996 was 7.18%, comfortably meeting regulatory
requirements. Total risk-based capital at year-end 1996 was 11.43%, also
comparing favorably with the Federally-mandated minimum ratio.


                                      -2-
<PAGE>

YNB EXPANDS ITS HORIZONS TO MOVE INTO THE FUTURE

     We completed a major technology upgrade at YNB this past year, enabling us
to offer an enhanced product and service line and improved customer convenience.
State-of-the-art technology is essential for YNB's growth, and we have made this
investment because we are convinced it will both serve customers now and produce
long-term benefits for the future. But it is our commitment to high quality
personal customer service that will continue to differentiate YNB from other,
larger institutions.


[PICTURE]

Leading YNB into the future are (l. to r.) Jay G. Destribats, Chairman of the
Board; Patrick M. Ryan, President and CEO; and Stephen F. Carman, Executive
Vice President and CFO.


Moving YNB Forward 

     We view our employees and managers as a most precious resource. To
underscore their importance to YNB's future, we have featured them in this
year's report as they go about their daily tasks in moving YNB forward.

     Our directors, also, play a significant role as our best link to the
community. In this report, we pay tribute to three of them who have served YNB
long and well: John C. Stewart, the late William J. Steiner, Jr., and the late
Edward M. Hendrickson. Mr. Hendrickson became a Director Emeritus on November
26, 1996, and Messrs. Stewart and Steiner moved to Director Emeritus in March
1997. We thank all of our directors for their tireless work on the bank's
behalf.

     Finally, we want you, our stockholders, to know how much we value your
loyalty and confidence in us. As we move into new markets with our long-term
vision of success as an independent community bank, we pledge you our best
efforts to grow profitably, with rewards for customers and stockholders alike.

                                                 Leading YNB
                              into the future are (l. to r.)
                                          Jay G. Destribats,
                                      Chairman of the Board;   [PHOTO]
                                            Patrick M. Ryan,
                                      President and CEO; and
                                           Stephen F. Carman,
                             Executive Vice President and CFO. 
Sincerely yours,

/s/ Jay G. Destribats                   /s/ Patrick M. Ryan                  
- ----------------------------            ----------------------------         
Jay G. Destribats                       Patrick M. Ryan                      
Chairman of the Board                   President and Chief Executive Officer
                                                                             

                                      -3-
<PAGE>

Ongoing Expansion 
for the Future

     Banking continues to be a fast moving business. We clearly recognize that
in order to serve our customers well, stay competitive, and position ourselves
for ongoing expansion in the future, YNB must use our strengths - particularly
our experienced staff with their high energy level -- to maintain and enhance
our position in the marketplace.

     It is by offering our customers the best of both worlds -- the friendly,
attentive service of a community bank accompanied by the technical
sophistication and diverse product line equal to that of a major regional
bank -- that YNB can achieve its goals.

     In 1996, this is just what we've done.

RESPONDING TO CUSTOMERS

     We accelerated the technology upgrade which began in 1995 with the addition
of a sophisticated computer system that has greatly improved convenience for our
customers. We made our debut on the Internet in 1996, and continue to add
features to our home page that make obtaining information about YNB accounts,
rates, and investment opportunities quick and easy to access.

     Even with our advances in technology, however, we work very hard to retain
the personal service and interest in each customer that YNB was built upon. Our
branch managers are key to this effort. They know their customers -- and they
understand and respond to their specific needs.

     For example, we opened two new branches in 1996: on Scotch Road in West
Trenton, and at Nottingham Pointe at the eastern boundary of Hamilton Township.
Both areas are dynamic, growing locations for consumer and commercial business.
Demonstrating the flexibility and responsiveness of a community bank, we have
extended our evening hours at these and our seven other branches. All nine YNB
bank offices are now open until 6 PM both Thursday and Friday.

                                Branch managers
                            offer Personal attention
                              and serve Community
                                     Needs

     YNB also introduced new products and banking services in the past year to
offer our customers a wide range of options. To serve customers who need a low
minimum balance account, and to reward those who can maintain higher balances,
we introduced Chairman's Choice in 1996. This interest-earning account offers
customers two rates of interest. A higher rate is paid on larger balances, while
interest can still be earned on lower ones.

     In the second half of 1996, we issued our new Second Check debit card to
all YNB MAC card holders -- at no annual fee. Combining the convenience of an
ATM card with the flexibility of a purchase card, Second Check deducts the
amount of the customer's purchase immediately from a checking account. Quick,
easy, and safe, it helps consumers avoid high interest credit card debt without
the


                                      -4-
<PAGE>

identification issues of check cashing. Reaction from our customers to this
new offering has been extremely positive.

     Rounding out our innovations to increase retail customer convenience, we've
introduced the YNB Money Phone this year. Customers just dial the YNB Money
Phone 800 number,


    Consumer education 
 is an important focus [PHOTO]
                at YNB 


                                                                       Educating
                                                            Customers on Choices
                                                            --------------------

and using the Second Check card, can transfer funds, check balances, and
hear investment rates -- 7 days a week, 24 hours a day.

     1996 was a year to introduce new products, and continue to offer some old
favorites as well. Primary among these was YNB's Always Win CD -- the most
popular CD product we have ever offered. Starting out with a highly competitive
rate, Always Win automatically reviews the customer's CD rate at the halfway
point to maturity. If the current rate is higher than when the CD was issued,
the customer's rate increases. If rates have gone down, the initial rate
remains. The Always Win CD is just that -- a win/win situation for all.



                                      -5-
<PAGE>

Ongoing Expansion
   for the Future
- -----------------

   Innovation is not limited to the consumer banking area by any means. Our new
technology has been put to work for commercial customers, too, as we introduced
YNB's Cash Command, automated clearing house services for the business customer.
Cash Command helps businesses eliminate paperwork through direct deposits of
payroll, consolidate cash from multiple locations to maximize available
balances, and manage internal transfer of funds between various accounts --
right from the customer's own office. In addition, our Gemini product allows
customers to choose the additional services they want, including sweeps of
excess funds, maintenance of minimum deposits, and overdraft protection.

OUR PEOPLE MAKE THE DIFFERENCE

     More than anything else, it is the knowledge and experience of our business
bankers, coupled with their quick response to customers, that distinguishes YNB.
Our commercial lenders are intimately familiar with business conditions in our
market area. They know the details of their customers' financial situations. And
they are able to offer creative solutions to their business challenges.

     Encompassing both our commercial and consumer banking efforts is our
dedication to community service. YNB is well known in our market area for both
our financial support and the service of our officers on numerous community
boards and organizations. Their participation in the life of our community goes
far beyond that of most banks our size, and we salute and support their efforts.

     Another facet of our community service is education. We believe that
well-informed consumers make better banking customers, and

                              YNB's Quick response
                             to Commercial customers
                                  sets us Apart

so YNB conducts numerous seminars on credit, mortgage alternatives, and
small business management, among others.

     Finally, in order to be able to serve all these constituencies well, YNB
takes great care in the financial management of the corporation. Assets and
liabilities must be carefully matched, expenditures monitored, and branches
properly planned and secured. Our support staff are the less visible, but
essential backbone of YNB's growth, and their skill and diligence continue to
serve us well.

     YNB is dedicated to staying at the forefront of banking innovation. As we
look to the future, we plan to keep current with industry improvements by
offering enhanced PC-based products for our customers. We will also offer
expanded financial services such


                                      -6-
<PAGE>

as brokerage and mutual funds so that our customers can continue to receive
all the financial services they need and want from their community bank -- YNB.

     Looking forward, we are also aware of the need to enhance our efficiency.
Accordingly, we are examining the benefits of establishing a new corporate
headquarters, still in Hamilton Township, to

              Careful  
 financial management  [PHOTO]
         is essential  
     to YNB's growth


                                   Enhancing
                             Efficiency and Service

bring all of our management team together under one roof. This will
increase productivity, facilitate rapid interchange of ideas, and benefit
stockholders and customers alike.

     We believe the niche occupied by community banks will continue to be a
profitable one. Smaller banks like YNB are growing because we offer what our
customers want -- top flight service backed by modern technology, a complete
range of products and services, and people who care about them and value their
business. In the new age of community banking, YNB has been able to move ahead
by adapting to changing market conditions while retaining our unique personality
and business philosophy. With this strategy, we believe we will maintain our
leadership position in the central New Jersey marketplace.


                                      -7-
<PAGE>

Salute 
to Directors Emeritus
 


As we look to the future, it is also important to honor our past. And nowhere is
our tradition of service to the community better represented than in our
directors. While many of them have served YNB with distinction for numerous
years, we would like to salute our three Directors Emeritus in this annual
report: John C. Stewart, the late William J. Steiner, Jr., and the late Edward
M. Hendrickson, together representing 79 years of service on YNB's Board of
Directors.

Photo of John C. Stewart


     John C. Stewart, who became Director Emeritus this year, has a unique
history with Yardville -- the bank and the community. He made his mark in
Yardville when he developed the land behind Yardville School for almost 100
single family homes. He converted the old school house in the center of
Yardville to apartments, and built the structure that now serves as YNB's
operations center. If anyone can hold the title of "Mr. Yardville," it is John
Stewart.

     After helping to develop the town, Mr. Stewart joined the Board of
Yardville National Bank in 1966, and has served actively and faithfully ever
since. He became the Board's second vice chairman in July 1990, and vice
chairman in April 1993, a post he has held until this year. A well-known figure
in all the bank offices, Mr. Stewart can be seen during the day and at many
times on the weekends at the Yardville office, making the rounds to "be sure the
bank is running well."

Photo of William J. Steiner, Jr.

     William J. Steiner, Jr., who passed away March 9, 1997, may have had less
years of seniority on our Board than Mr. Stewart, but served YNB just as
enthusiastically. A longtime resident of Mercerville, Bill joined the Board in
1985, just as banking was evolving into the complex financial services business
it is today. He helped guide the bank as a member of the audit, stock option,
and asset/liability committees, and as chair of the bank's investment committee.

   A former fire commissioner of the Mercerville Fire Company as well as a
retired educator and local business owner, Bill was active in many facets of our
community's life. We will miss his valuable advice.

Photo of Edward M. Hendrickson

     Edward M. Hendrickson was almost as much of an institution as the bank
itself, and we will miss his fellowship and counsel. One of the original
depositors of the bank at its founding in 1925, Mr. Hendrickson saw -- and
participated in -- the world of change that the bank has experienced. From
watching his deposits handwritten in a journal 72 years ago to using a
YNB ATM recently, Ed was there.

   Ed Hendrickson was an active member of the YNB Board of Directors from 1961
until his death on March 5, 1997. During his tenure on the Board, Ed
participated in most of the decisions that have brought YNB to its present
leadership role in the community banking world. But he was also instrumental in
bringing services of another kind to the community. As a founding member of the
Mercer Street Friends, Ed worked tirelessly for 40 years to assist the urban
poor from the Greater Trenton area by providing a center for neighborhood
children and senior citizens. His life was truly a demonstration of what one
person can do to serve his fellow individuals, and we are fortunate to have his
example to follow.

If a financial institution can only be as strong as the hands and minds
guiding it, we are extremely grateful to have had the resources of these three
individuals to draw upon. We look forward to John Stewart's continued service as
Director Emeritus as YNB moves briskly into the future.



                                      -8-
<PAGE>


                                                             SELECTED HISTORICAL
                                                     CONSOLIDATED FINANCIAL DATA
                                                          
                                                          
The following table sets forth certain historical financial data with respect to
Yardville National Bancorp and subsidiary on a consolidated basis. This table
should be read in conjunction with Yardville National Bancorp's historical
consolidated financial statements and related notes thereto. All per share data
has been restated to reflect the two-for-one stock split effected in the form of
a stock dividend in November 1994.

<TABLE>
<CAPTION>
                                                                     December 31,
- -------------------------------------------------------------------------------------------------------------
                                           1996           1995           1994            1993           1992
- -------------------------------------------------------------------------------------------------------------
<S>                                     <C>           <C>             <C>           <C>            <C>
STATEMENT OF INCOME
(in thousands)

Interest income                        $ 34,251       $ 27,336        $18,004        $ 14,055       $ 13,990
Interest expense                         17,041         12,841          6,360           5,355          6,660
- -------------------------------------------------------------------------------------------------------------
Net interest income                      17,210         14,495         11,644           8,700          7,330
Provision for loan losses                 1,640            865            305              --             50
Securities (losses) gains, net             (136)           (91)          (124)            294            153
Gains on sales of mortgages, net             21             19             92             354            351
Other non-interest income                 2,228          1,927          1,586           1,542          1,499
Non-interest expense                     11,479         10,260          9,285           8,423          8,325
- -------------------------------------------------------------------------------------------------------------
Income before income tax expense
   and cumulative effect of the
   change in accounting principle         6,204          5,225          3,608           2,467            958
Income tax expense                        2,178          1,822          1,085             733            390
- -------------------------------------------------------------------------------------------------------------
Income before cumulative
   effect of the change in
   accounting principle                   4,026          3,403          2,523           1,734            568
Cumulative effect of the change
   in accounting principle                   --             --             --             191             --
- -------------------------------------------------------------------------------------------------------------
Net income                             $  4,026       $  3,403        $ 2,523        $  1,925       $    568
- -------------------------------------------------------------------------------------------------------------
BALANCE SHEET
(in thousands)

Assets                                 $490,545       $403,115        $280,550       $223,438       $205,494
Deposits                               $364,445       $302,972        $259,296       $206,688       $192,223
Loans, net of unearned income          $331,237       $245,054        $196,910       $134,983       $106,993
Stockholders' equity                   $ 35,230       $ 31,717        $ 18,451       $ 14,208       $ 10,829
Allowance for loan losses              $  4,957       $  3,677        $  2,912       $  2,703       $  2,940

PER SHARE DATA
Net income -- fully diluted            $   1.64       $   1.60*       $   1.56*      $   1.86       $   0.61
Cash dividends                         $   0.45       $   0.38        $   0.28       $     --       $     --
Stock dividends                             --              --             --              --           5.00%
Stockholders' equity (book value)      $  14.50       $  13.50        $  11.92       $  12.42       $  11.69

OTHER DATA
Average shares outstanding            2,462,000      2,192,000       1,757,000      1,036,000        926,000
</TABLE>


*    1995 and 1994 earnings per share amounts were calculated utilizing the
     modified treasury stock method, while remaining years were calculated
     utilizing the treasury stock method. The modified treasury stock method
     includes the potential dilutive effect of options and warrants not included
     in the treasury stock method. The expiration of warrants in June 1996
     resulted in a change in the computation method of earnings per share from
     the modified treasury stock method in 1994 and 1995 to the treasury stock
     method in 1996.


                                      -9-
<PAGE>

SELECTED HISTORICAL
CONSOLIDATED FINANCIAL DATA (continued) 

<TABLE>
<CAPTION>
                                                                   December 31,
- -------------------------------------------------------------------------------------------------------------
                                           1996           1995           1994            1993           1992
- -------------------------------------------------------------------------------------------------------------
<S>                                       <C>             <C>            <C>            <C>             <C>
FINANCIAL RATIOS
Return on average assets                   0.90%           0.99%          1.04%          0.92%           0.29%
Return on average stockholders'          
   equity                                 12.25           13.84          15.89          15.81            5.44
Net interest margin (FTE) (1)              4.10            4.49           5.16           4.51            3.99
Expense ratio (2)                          2.17            2.55           3.36           3.53            3.68
Average stockholders' equity to          
   average assets                          7.33            7.14           6.57           5.79            5.24
Dividend payout ratio                     26.90           21.69          15.06            --              --
Leverage ratio (3)                         7.21            7.84           6.97           6.36            5.27
Tier 1 capital as a percent of           
   risk-weighted assets                   10.17           11.95           9.59           9.38            8.81
Total capital as a percent of            
   risk-weighted assets                   11.43           13.20          10.84          10.64           10.07
Allowance for loan losses                
   to total loans (year end)               1.50            1.50           1.48           2.00            2.75
Net loan charge offs to average          
   total loans                             0.13            0.05           0.06           0.20            0.45
Nonperforming loans to total loans         2.46            1.15           1.05           1.83            4.32
Nonperforming assets (4) to              
   total loans and other real estate     
   owned (year end)                        2.57            1.40           1.21           2.83            5.30
Allowance for loan losses                
   to nonperforming assets (year end)     58.08          106.77         122.35          69.92           51.34
Allowance for loan losses                
   to nonperforming loans (5) (year end)  60.90%         130.44%        140.95%        109.30%          63.65%
- -------------------------------------------------------------------------------------------------------------
</TABLE>

(1)  Tax equivalent based on a 34% Federal tax rate for all periods presented
     (FTE = Federal tax equivalent basis).
(2)  Non-interest expense minus non-interest income before asset sales to
     average earning assets.
(3)  Leverage ratio is Tier 1 capital to year-end total assets.
(4)  Nonperforming assets include nonperforming loans and other real estate
     owned. See "Management's Discussion and Analysis of Financial Condition and
     Results of Operations -- Financial Condition."
(5)  Nonperforming loans include nonaccrual loans, restructured loans, and loans
     90 days past due or greater and still accruing. See "Management's
     Discussion and Analysis of Financial Condition and Results of Operations --
     Financial Condition."



                                      -10-
<PAGE>

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

OVERVIEW

     Planned strategic growth continued for Yardville National Bancorp and
subsidiary (YNB) in 1996. In 1996, YNB achieved continued growth in earnings.
YNB increased its branch network to nine, opening branches in Hamilton Square
and West Trenton. YNB's emphasis on establishing and building relationships both
in the commercial and consumer banking areas has resulted in a substantial
increase in loans and deposits. Also, in 1996, YNB completed a significant
upgrade in computer systems, both in the branch and back office. This system
upgrade is designed to increase product diversity and to continue quality
customer service.

     Net income amounted to $4,026,000, an 18.3% increase, compared to the
record results of $3,403,000 reported in 1995. Earnings were primarily enhanced
by the substantial loan growth experienced throughout the year. The loan
portfolio, primarily commercial, grew 35.2% in 1996 compared to 1995. At
December 31, 1996 total loans outstanding were $331,237,000 compared to
$245,054,000 recorded at the end of 1995. The allowance for loan losses now
totals $4,957,000 or 1.50% of total loans, covering 58.1% of total nonperforming
assets.

     YNB's deposit base increased 20.3%, to total $364,445,000 at December 31,
1996. Certificates of deposit were competitively priced in the marketplace in
1996 to fund loan growth.

     Return on average assets decreased to 0.90% in 1996 from 0.99% in 1995. The
1996 return on average stockholders' equity decreased to 12.25% compared to
13.84% in 1995. The decline in these performance measures is discussed in
management's results of operations and financial condition analysis that
follows.

RESULTS OF OPERATIONS

     YNB earned $4,026,000 or $1.64 per share for the year ended December 31,
1996 compared to $3,403,000 or $1.60 per share for the year ended December 31,
1995. YNB reported net income of $2,523,000 or $1.56 per share in 1994. The
increase in earnings per share in 1996 is attributable to increased earnings and
the expiration of warrants in June 1996 which resulted in a change in the
computation method of earnings per share from the modified treasury stock method
in 1995 to the treasury stock method in 1996. The increase in earnings per share
from 1994 to 1995 is attributable to increased earnings. Both years are computed
under the modified treasury stock method.


                                   [GRAPHIC]

In the printed version of the document, a line graph appears which
depicts the following plot points:

                            RETURN ON AVERAGE ASSETS

                     1992.............................   .29%
                     1993.............................   .92%
                     1994.............................  1.04%
                     1995.............................   .99%
                     1996.............................   .90%




                                   [GRAPHIC]

In the printed version of the document, a line graph appears which
depicts the following plot points:

                     RETURN ON AVERAGE STOCKHOLDERS' EQUITY

                    1992............................   5.44%
                    1993............................  15.81%
                    1994............................  15.89%
                    1995............................  13.84%
                    1996............................  12.25%



NET INTEREST INCOME

     Net interest income, YNB's largest and most significant component of
operating income, is the difference between interest and fees earned on loans
and other earning assets, and interest paid on deposits and borrowed funds. Net
interest income is impacted by the volume of interest earning assets and
liabilities, level of rates earned on those assets, and the cost of interest
bearing liabilities. Changes in nonperforming assets, together with interest
lost and recovered on those assets, also impact comparisons of net interest
income.

     The following tables set forth YNB's consolidated average balances of
assets, liabilities, and stockholders' equity as well as the amount of interest
income and expense on related items, and YNB's average yield/rate for the years
ended December 31, 1996, 1995, 1994, 1993, and 1992.

                                      -11-
<PAGE>


FINANCIAL SUMMARY
Average Balances, Rates Paid and Yields 

<TABLE>
<CAPTION>
                                               December 31, 1996                     December 31, 1995
- -------------------------------------------------------------------------------------------------------------
                                                               Average                                Average
                                          Average               Yield/         Average                 Yield/
(in thousands)                            Balance   Interest     Rate          Balance    Interest      Rate
- -------------------------------------------------------------------------------------------------------------
<S>                                      <C>        <C>        <C>            <C>          <C>        <C>
INTEREST EARNING ASSETS:
Time deposits with other banks           $  1,992    $    98     4.92%        $    685      $    36      5.26%
Federal funds sold                          4,265        228     5.35            7,838          464      5.92
Securities                                132,036      8,194     6.21           97,456        5,756      5.91
Loans, net of unearned income (1)         287,289     25,731     8.96          221,232       21,080      9.53
- -------------------------------------------------------------------------------------------------------------
   Total interest earning assets         $425,582    $34,251     8.05%        $327,211      $27,336      8.35%
- -------------------------------------------------------------------------------------------------------------
NON-INTEREST EARNING ASSETS:
Cash and due from banks                  $ 11,905                             $  8,778
Allowance for loan losses                  (4,190)                              (3,265)
Premises and equipment, net                 5,037                                4,175
Other assets                               10,156                                7,490
- -------------------------------------------------------------------------------------------------------------
   Total non-interest earning assets       22,908                               17,178
- -------------------------------------------------------------------------------------------------------------
Total assets                             $448,490                             $344,389
- -------------------------------------------------------------------------------------------------------------
INTEREST BEARING LIABILITIES:
Deposits:
   Savings and interest checking         $133,450    $ 4,014     3.01%        $123,029      $ 4,107      3.34%
   Certificates of deposit of
     $100,000 or more                      18,188        922     5.07           15,521          883      5.69
   Other time deposits                    125,332      7,138     5.70          103,637        5,792      5.59
- -------------------------------------------------------------------------------------------------------------
     Total interest bearing deposits      276,970     12,074     4.36          242,187       10,782      4.45
   Borrowed funds                          87,065      4,967     5.70           33,339        2,059      6.18
- -------------------------------------------------------------------------------------------------------------
     Total interest bearing liabilities   364,035     17,041     4.68          275,526       12,841      4.66
- -------------------------------------------------------------------------------------------------------------
NON-INTEREST BEARING LIABILITIES:
Demand deposits                          $ 49,078                             $ 42,321
Other liabilities                           2,507                                1,950
Stockholders' equity                       32,870                               24,592
- -------------------------------------------------------------------------------------------------------------
   Total non-interest bearing
   liabilities and
   stockholders' equity                  $ 84,455                             $ 68,863
- -------------------------------------------------------------------------------------------------------------
Total liabilities and
stockholders' equity                     $448,490                             $344,389
- -------------------------------------------------------------------------------------------------------------
Interest rate spread (2)                                         3.37%                                   3.69%
- -------------------------------------------------------------------------------------------------------------
Net interest income and margin (3)                   $17,210     4.04%                      $14,495      4.43%
- -------------------------------------------------------------------------------------------------------------
Net interest income and margin
   (tax equivalent basis) (4)                        $17,432     4.10%                      $14,697      4.49%
- -------------------------------------------------------------------------------------------------------------
</TABLE>

(1)  Loan origination fees are considered an adjustment to interest income. For
     the purpose of calculating loan yields, average loan balances include
     nonaccrual loans with no related interest income.
(2)  The interest rate spread is the difference between the average yield on
     interest earning assets and the average rate paid on interest bearing
     liabilities.
(3)  The net interest margin is equal to net interest income divided by average
     interest earning assets.
(4)  In order to make pre-tax income and resultant yields on tax exempt
     investments and loans comparable to those on taxable investments and loans,
     a tax equivalent adjustment is made equally to interest income and income
     tax expense with no effect on after tax income. The tax equivalent
     adjustment has been computed using a Federal income tax rate of 34% and has
     increased interest income by $222,000, $202,000, $194,000, $105,000, and
     $64,000 for the years ended December 31, 1996, 1995, 1994, 1993, and 1992,
     respectively.


                                      -12-
<PAGE>

<TABLE>
<CAPTION>
          December 31, 1994                     December 31, 1993                     December 31, 1992
- -------------------------------------------------------------------------------------------------------------
                        Average                               Average                                Average
  Average                Yield/        Average                 Yield/         Average                Yield/
  Balance    Interest     Rate         Balance     Interest     Rate          Balance    Interest      Rate
- -------------------------------------------------------------------------------------------------------------
<S>          <C>        <C>           <C>           <C>        <C>           <C>         <C>         <C>

$    643      $    23     3.58%        $ 1,266      $    34      2.69%        $ 1,776     $    48      2.70%
   1,200           52     4.33           3,211           97      3.02           5,058         181      3.58
  70,045        3,761     5.37          72,928        3,939      5.40          85,383       5,300      6.21
 157,411       14,168     9.00         117,671        9,985      8.49          93,245       8,461      9.07
- -------------------------------------------------------------------------------------------------------------
$229,299      $18,004     7.85%       $195,076      $14,055      7.20%       $185,462     $13,990      7.54%
- -------------------------------------------------------------------------------------------------------------

$  8,079                              $  9,449                               $  8,089
  (2,736)                               (2,860)                                (3,217)
   3,857                                 3,812                                  3,746
   3,207                                 4,699                                  5,050
- -------------------------------------------------------------------------------------------------------------
  12,407                                15,100                                 13,668
- -------------------------------------------------------------------------------------------------------------
$241,706                              $210,176                               $199,130
- -------------------------------------------------------------------------------------------------------------



$113,239      $ 3,156     2.79%       $105,178      $ 2,832      2.69%        $97,018     $ 3,350      3.45%

   7,083          299     4.22           4,202          168      4.00           3,495         183      5.24
  66,020        2,810     4.26          55,827        2,338      4.19          59,573       3,101      5.21
- -------------------------------------------------------------------------------------------------------------
 186,342        6,265     3.36         165,207        5,338      3.23         160,086       6,634      4.14
   2,248           95     4.23             747           17      2.28             915          26      2.84
- -------------------------------------------------------------------------------------------------------------
 188,590        6,360     3.37         165,954        5,355      3.23         161,001       6,660      4.14
- -------------------------------------------------------------------------------------------------------------

$ 36,634                              $ 31,082                               $ 26,546
     605                                   967                                  1,148
  15,877                                12,173                                 10,435
- -------------------------------------------------------------------------------------------------------------

$  53,116                             $ 44,222                               $ 38,129
- -------------------------------------------------------------------------------------------------------------
 $241,706                             $210,176                               $199,130
- -------------------------------------------------------------------------------------------------------------
                          4.48%                                  3.97%                                 3.40%
- -------------------------------------------------------------------------------------------------------------
              $11,644     5.08%                     $ 8,700      4.46%                    $ 7,330      3.95%
- -------------------------------------------------------------------------------------------------------------

              $11,838     5.16%                     $ 8,805      4.51%                    $ 7,394      3.99%
- -------------------------------------------------------------------------------------------------------------
</TABLE>

                                      -13-
<PAGE>


     Net interest income also may be analyzed by segregating the volume and rate
components of interest income and interest expense. The following table
demonstrates the impact on net interest income of changes in the volume of
interest earning assets and interest bearing liabilities and changes in interest
rates earned and paid.

YARDVILLE NATIONAL BANCORP AND SUBSIDIARY
RATE/VOLUME ANALYSIS

<TABLE>
<CAPTION>
                                                   1996 vs. 1995                         1995 vs. 1994
                                                Increase (Decrease)                   Increase (Decrease)
                                                Due to changes in:                    Due to changes in:
- -------------------------------------------------------------------------------------------------------------
(in thousands)                            Volume      Rate     Total            Volume       Rate      Total
- -------------------------------------------------------------------------------------------------------------
<S>                                       <C>       <C>        <C>              <C>          <C>       <C>
INTEREST EARNING ASSETS:
Time deposits with other banks            $   64    $   (2)    $   62           $    2      $   11     $   13
Federal funds sold                          (195)      (41)      (236)             386          26        412
Securities                                 2,133       305      2,438            1,589         406      1,995
Loans, net of unearned income (1)          5,980    (1,329)     4,651            6,039         873      6,912
- -------------------------------------------------------------------------------------------------------------
Total interest income                      7,982    (1,067)     6,915            8,016       1,316      9,332
- -------------------------------------------------------------------------------------------------------------
INTEREST BEARING LIABILITIES:
Deposits:
Savings and interest checking                332      (425)       (93)             289         662        951
Certificates of deposit of
   $100,000 or more                          142      (103)        39              452         132        584
Other time deposits                        1,234       112      1,346            1,925       1,057      2,982
- -------------------------------------------------------------------------------------------------------------
     Total deposits                        1,708      (416)     1,292            2,666       1,851      4,517
Borrowed funds                             3,076      (168)     2,908            1,901          63      1,964
- -------------------------------------------------------------------------------------------------------------
Total interest expense                     4,784      (584)     4,200            4,567       1,914      6,481
- -------------------------------------------------------------------------------------------------------------
Net interest income                       $3,198    $ (483)    $2,715           $3,449       $(598)    $2,851
- -------------------------------------------------------------------------------------------------------------
</TABLE>

(1) Loan origination fees are considered adjustments to interest income.

     YNB's net interest income totaled $17,210,000 in 1996, an increase of 18.7%
from the $14,495,000 reported in 1995. The prior year's increase was 24.5% from
1994's net interest income of $11,644,000. The primary factor contributing to
the increase in net interest income in 1996 was an increase in interest income
of $6,915,000 due to a substantial increase in loan volume, specifically
commercial, offset by decreases in loan yields and increases in deposits and
borrowed funds and the related interest expense. From 1995 to 1996, YNB's
average loan portfolio increased by 29.9%. Loan yields averaged 8.96%, or 57
basis points lower, reflecting declining market interest rates in a very
competitive market. Conversely, the yield on YNB's investment portfolio
increased 30 basis points when comparing 1996 to 1995. The average investment
portfolio increased from $97,456,000 in 1995 to $132,036,000 in 1996, an
increase of 35.5%. Overall, the yield on earning assets decreased 30 basis
points to 8.05% in 1996 from 8.35% in 1995.

     Interest expense was $17,041,000 for 1996, an increase of $4,200,000, or
32.7%, from $12,841,000 a year ago. The increase in interest expense for the
comparable time periods was the result of a larger deposit base and greater
levels of borrowed funds. Average interest bearing liabilities increased 32.1%
in 1996 compared to 1995. The cost of total interest bearing liabilities rose
just 2 basis points to 4.68% in 1996 from 4.66% in 1995. Deposit products,
particularly time deposits, were competitively priced throughout 1996 to fund
commercial loan growth.

     Net interest income was $14,495,000 in 1995, an increase of 24.5% from
$11,644,000 in 1994. The principal factor contributing to the improvement was an
increase in interest income due to a substantial increase in commercial loan
volume offset by increases in deposits, borrowed funds, and the related interest
expense. Average loans increased by 40.5% from 1994 to 1995.

     The net interest margin (tax equivalent basis) between yields on average
interest earning assets and costs of average funding sources was 4.10% in 1996
versus 4.49% in 1995 and 5.16% in 1994. The decrease in the net interest margin
in 1996 was principally due to two factors. In the second half of 1995 and
continuing through 1996, management instituted a strategy to increase net
interest income by purchasing investments using repurchase agreements. Increased
competition and the subsequent decrease in loan yields also accounted, in part,
for the reduction in the net interest margin.

     The strategy to increase net interest income by purchasing investments has
specific goals. The targeted spread on this strategy is 75 basis points after
tax. The primary goals of the strategy are to improve return on equity and
earnings per share. Incrementally, any increase to net interest income by this
strategy will improve return on equity and earnings per share. Conversely,
because of the targeted spread on this strategy there will be a negative impact
to the net interest margin and return on assets. For the year ended December 31,
1996 investments purchased with repurchase agreements averaged approximately
$57,300,000. The positive impact to return on equity and earnings per share was


                                      -14-
<PAGE>

approximately 1.0% and $0.15, respectively. The negative impact to the net
interest margin and return on assets was approximately .45% and .03%,
respectively. This strategy is proactively managed through the asset and
liability simulation model analyzing risk and reward relationships in different
interest rate environments based on the composition of investments in the
strategy.

     Average interest earning assets exceeded interest bearing liabilities by
$61,547,000 in 1996, $51,685,000 in 1995, and $40,709,000 in 1994. The ratio of
average interest bearing liabilities to average interest earning assets
increased from 84.2% in 1995 to 85.5% in 1996. Average non-interest bearing
demand deposits increased 16.0% to $49,078,000 in 1996 from $42,321,000 in 1995.
Throughout the comparative periods, increases in average non-interest bearing
deposits contributed to the increase in net interest income.

     Nonaccrual loans totaled $7,083,000 at December 31, 1996, an increase of
$5,516,000 from the $1,567,000 reported at December 31, 1995. In the last
quarter of 1996 two loans totaling approximately $4,600,000, backed by real
estate collateral, were put into nonaccrual status. Had total nonaccrual loans
been paid in the manner and at the rate and time contracted at the time the
loans were made, YNB would have recognized additional interest income of
approximately $351,000 in 1996, $143,000 in 1995, and $183,000 in 1994.
Moreover, YNB's net interest margin would have been .08% higher in 1996, .05%
higher in 1995, and .08% higher in 1994.

NON-INTEREST INCOME

     Non-interest income continues to be an important source of revenue for YNB.
Through its Product Development and Management Committee, YNB is studying other
non-interest income opportunities. The prudent growth in non-interest income is
one of YNB's long-term strategies. The major components of non-interest income
are presented in the accompanying table.

     Non-interest income consists of service charges on deposit accounts, gains
on sales of mortgages, and securities gains or losses. YNB also generates
non-interest income from a variety of fee-based services. These include mortgage
servicing fees, safe deposit box rentals, check fee income, and Automated Teller
Machine (ATM) fees. Responding to recent legislation, on October 2, 1996,
management instituted ATM fees on non-customers. These fees account primarily
for the increase in other service fee income when comparing 1996 to 1995.

     For 1996, non-interest income totaled $2,113,000, an increase of $258,000,
or 13.9%, from non-interest income of $1,855,000 for 1995. Non-interest income
in 1995 increased by $301,000, or 19.4%, from 1994's reported total of
$1,554,000.

                                     Year ended December 31,
             -----------------------------------------------
             (in thousands)           1996     1995     1994
             -----------------------------------------------
             Service charges on
                deposit accounts    $1,153   $1,069   $  932
             Other service fees        438      381      370
             Gains on sales of
                mortgages, net          21       19       92
             Securities losses, net   (136)     (91)    (124)
             Other non-interest
                income                 637      477      284
             -----------------------------------------------
                Total               $2,113   $1,855   $1,554
             ------------------------------------------------

     Service charges on deposit accounts have historically represented the
largest single source of non-interest income. This continued to be the case in
1996, as such revenues totaled $1,153,000, an increase of 7.9%, compared to
$1,069,000 in 1995. Service charge income totaled $932,000 in 1994. Service
charge income increased in 1996 as the result of a larger account base and the
fee income associated with it. This component of non-interest income represented
54.6%, 57.6%, and 60.0% of the total non-interest income in 1996, 1995, and
1994, respectively. YNB's Product Development and Management Committee reviews
established and develops new deposit products and the service charges associated
with them. Deposit services are repriced annually to reflect current costs and
competitive factors.

     Gains on sales of mortgages, net, increased in 1996 to $21,000 from $19,000
in 1995. Gains on sales of mortgages, net, totaled $92,000 in 1994. Over the
last two years YNB has been less active in this area. This, in part, is due to a
more stable interest rate environment which translates to reduced refinancing
activity.

     YNB recorded net securities losses of $136,000, $91,000, and $124,000 in
1996, 1995, and 1994, respectively. In 1996, proceeds from securities sold were
utilized to fund higher yielding commercial loan assets. Management also sold
longer term fixed rate securities purchased using repurchase agreements to
reduce future interest rate risk exposure. Net securities losses realized during
1995 and 1994 were the result of management's decision to reposition funds in
the portfolio to improve yield and provide funds for loan growth. CMOs were sold
in 1995 to reduce outstandings in this illiquid portion of the portfolio
providing funds for higher yielding loan assets.

   Other non-interest income is primarily composed of income derived from life
insurance assets, and to a lesser extent, mortgage servicing income. Other
non-interest income totaled $637,000 in 1996, an increase of $160,000, or 33.5%
when compared to 1995. Other non-interest income totaled $284,000 in 1994. YNB
has purchased life insurance assets in 1996 and 1995 to fund executive
compensation plans and a deferred compensation plan for directors. Other
non-interest income from the life insurance assets totaled $419,000, increasing
$144,000, or 52.2%, when comparing 1996 to 1995.

NON-INTEREST EXPENSE

     Non-interest expense totaled $11,479,000 in 1996, an increase of
$1,219,000, or 11.9%, compared to $10,260,000 in 1995. Non-interest expense in
1995 increased 10.5% from $9,285,000 in 1994. The increase in non-interest
expense, for the comparative periods, is primarily the result of increases in
salaries and employee benefits and to a lesser extent, occupancy and equipment
expense.

                                      -15-
<PAGE>

     Salaries and employee benefits, which represent the largest portion of
non-interest expense, increased $936,000 in 1996 or 16.4% over 1995. Salaries
and employee benefits in 1995 increased $665,000, or 13.2%, over 1994. The
increase in 1996 expense over 1995 is the effect of additional staffing required
as the result of YNB's growth and normal annual salary increases. Full time
equivalent employees increased to 163 at December 31, 1996 from 147 at December
31, 1995. Staffing enhancements were made in loan and credit administration as
well as in the commercial loan production area to take advantage of
opportunities in new market areas. A management trainee program was also
instituted in key strategic areas, such as financial services. Employee benefits
also increased 23.7% for the comparable time periods. 1995's increase over 1994
was primarily the result of increased staffing associated with YNB's retail
growth, hiring of experienced lending professionals, expansion of the financial
services division, and normal annual salary increases. Salaries and employee
benefits as a percent of average assets was 1.5% in 1996, 1.7% in 1995, and 2.1%
in 1994, respectively.

     Net occupancy expense increased $194,000 to $920,000 in 1996 from $726,000
reported in 1995. The increase in occupancy expenses in 1996 compared to 1995
was due to increased maintenance costs, specifically snow removal, and the
additional occupancy costs associated with new branch offices. The total number
of bank facilities, including the operations building, is now 10. This component
of non-interest expense has remained constant as a percentage of average assets
at 0.2% in 1996 and 1995 and 0.3% in 1994. Equipment expenses increased
$182,000, or 35.5%, to $695,000 in 1996 from $513,000 in 1995. In 1995 equipment
expenses increased 10.1% from 1994. The increase in equipment expenses in 1996
was primarily attributable to the depreciation expense related to the investment
in hardware and software totaling approximately $1,200,000 for YNB's in-house
computer system. Conversely, computer service expenses were eliminated in the
first quarter of 1996. To a lesser extent, equipment expense rose in 1996 due to
equipment, furniture and fixture needs in YNB's expanding retail network and its
related depreciation expense. The increase in equipment expenses in 1995
compared to 1994 was attributable to increased depreciation costs associated
with new furniture and fixtures and computer equipment in YNB's branches. Other
computer equipment was also purchased in 1995, throughout the bank, in
preparation for the new computer system in 1996.

OTHER NON-INTEREST EXPENSE

     Other non-interest expense was $3,235,000, $3,328,000, and $3,180,000 in
1996, 1995, and 1994, respectively.

     The following table sets forth the components of other non-interest expense
for the years indicated:

     FDIC premiums were basically eliminated in 1996, except for a minimum
assessment payment which totaled only $1,000. FDIC insurance premiums decreased
by $289,000 in 1996 to $1,000 from $290,000 in 1995. FDIC insurance premiums
totaled $464,000 in 1994. On January 31, 1995, the FDIC proposed to reduce the
deposit insurance assessment rates of Bank Insurance Fund ("BIF") insured
institutions, effective at the date the BIF fund reaches the required level of
1.25% of BIF-insured deposits. During 1995 the fund reached the 1.25% level.
Premiums totaling approximately $168,000 were rebated to YNB on September 15,
1995. YNB's deposit insurance premium assessment was lowered from 23 basis
points to 4 basis points effective for the fourth quarter of 1995. As defined by
the FDIC, YNB is a well capitalized institution and under new FDIC guidelines
1996 premiums were eliminated.

                                      Year ended December 31,
              -----------------------------------------------
              (in thousands)           1996     1995     1994
              -----------------------------------------------
              FDIC insurance
                premium              $    1   $  290   $  464
              O.R.E. expenses           163      166      306
              Stationery and
                supplies                388      300      229
              Computer services          83      285      270
              Insurance (other)         102       93      119
              Marketing                 522      479      415
              Other                   1,976    1,715    1,377
              -----------------------------------------------
                 Total               $3,235   $3,328   $3,180
              ------------------------------------------------ 

     Other real estate (O.R.E.) expense decreased by $3,000, or 1.8%, in 1996 to
$163,000 from $166,000 in 1995. O.R.E. expenses declined by 45.8% in 1995
compared to 1994. Throughout the comparative periods, management has effectively
managed the level of other real estate owned and the expenses associated with
loan workout and foreclosed properties.

     Computer services expense decreased $202,000, or 70.9%, in 1996 to $83,000.
These expenses were $285,000 in 1995, an increase of $15,000, or 5.6%, from
$270,000 in 1994. Effective late February 1996 management terminated its
agreement with its outside computer servicer as the result of implementing a new
in-house computer system. The decrease in computer expenses in 1996 compared to
1995 is a result of service expenses for only two months, including conversion
costs, compared to a full year's expense in 1995. The increase in computer
expenses in 1995 compared to 1994 resulted from increased volume processing due
to growth.

     Marketing expenses increased by $43,000, or 9.0%, in 1996 to $522,000,
compared to $479,000 in 1995. Marketing expenses totaled $415,000 in 1994. The
primary increase in marketing expenses in 1996 over 1995 relates to increased
advertising to attract deposits to fund loan growth in a very competitive
marketplace. The increase in marketing expenses for the comparative periods
reflects YNB's emphasis on participation in community activities and additional
promotional costs in connection with branch openings.

     Other expenses, which include various professional fees, communication
expense, postage expense, and various loan related expenses, were $1,976,000 in
1996, an increase of $261,000, or 15.2%, from $1,715,000 in 1995. Other expenses
totaled $1,377,000 in 1994. The increase in other expenses in 1996 compared to
1995, in part, is attributable to loan related expenses due to the substantial
growth in the loan portfolio, attorney fees, and a full year's processing


                                      -16-
<PAGE>



costs by an outside vendor of YNB's mortgages to improve service quality
and management flexibility.


     YNB's ratio of non-interest expense to average assets decreased to 2.6% for
1996 compared to 3.0% for 1995 and 3.8% for 1994.

INCOME TAXES

     The provision for income taxes, which is comprised of Federal and state
income taxes, was $2,178,000 in 1996 compared to $1,822,000 in 1995 and
$1,085,000 in 1994. The increase was primarily the result of higher pre-tax
income. The provision for income taxes for 1996, 1995, and 1994 was at effective
tax rates of 35.1%, 34.9%, and 30.1%, respectively. The slight increase in the
effective tax rate for 1996 was the result of increased pre-tax earnings with a
relatively constant level of tax-free income.


                                      -17-
<PAGE>

FINANCIAL CONDITION
As of December 31, 1996 and 1995


TOTAL ASSETS

     YNB's assets were $490,545,000 at year-end 1996 versus $403,115,000 the
previous year, an increase of $87,430,000, or 21.7%. The growth in YNB's asset
base throughout 1996 was due primarily to an increase in loans. The increase in
loans was the product of a strategy to improve the profitability of the
organization through relationship banking and the continued consolidation in
YNB's marketplace, which has solidified YNB's competitive position in the small
and middle markets.

     YNB's ratio of average interest earning assets to average assets decreased
slightly to 94.9% for the year ended December 31, 1996 compared to 95.0% for
1995. YNB's ratio of average interest bearing liabilities to average assets
increased from 80.0% for the year ended December 31, 1995 to 81.2% for 1996.

SECURITIES

     YNB's securities portfolio represented $124,967,000 or 25.5% of assets at
December 31, 1996 versus $133,853,000 or 33.2% of assets at December 31, 1995.
On an average basis, the securities portfolio represented 31.0% of average
interest earning assets for the year ended December 31, 1996 compared to 29.8%
of average interest earning assets for the year ended December 31, 1995.

     The investment growth strategy, purchasing investments using repurchase
agreements, peaked at approximately $68,000,000 at the end of June 1996 and
stands at approximately $51,000,000 at December 31, 1996. All securities in this
strategy are held in the available for sale portfolio. The purpose of this
strategy is designed to improve return on equity and earnings per share. This
strategy is considered by management to be temporary until loan growth can
generate sufficient net interest income to improve performance measurements.
Throughout the year loan demand has continued to be strong in YNB's marketplace.
In July 1996, management decided to begin to gradually reduce assets purchased
with repurchase agreements to reduce interest rate risk exposure.

     The securities available for sale portfolio decreased to $93,671,000 at
December 31, 1996 from $98,469,000 at December 31, 1995. The decrease is a
result of YNB's downsizing of the investment growth strategy coupled with
principal paydowns from mortgage backed securities, called U.S. agency
securities, and maturities and sales of U.S. Treasury securities, offset by
short term security purchases to strengthen liquidity. During 1996, the only
securities purchased not held in the available for sale portfolio were municipal
bonds. Securities available for sale are held for indefinite periods of time and
may be sold due to changing market and interest rate conditions as part of YNB's
asset/liability management strategy. As of December 31, 1996 available for sale
securities represented 75.0% of the entire portfolio. This portfolio is
principally comprised of mortgage-backed securities issued by Federal agencies,
U.S. Treasury, and other agency securities. The available for sale portfolio,
except securities purchased using repurchase agreements, provides a secondary
source of liquidity for YNB. There are no securities designated for trading.

     Investment securities classified as held to maturity totaled $31,296,000 at
December 31, 1996 compared to $35,384,000 at December 31, 1995. This portfolio
is comprised of mortgage-backed securities and state and municipal securities.

     The following table shows the maturities, at amortized cost, and average
weighted yields for the securities available for sale at December 31, 1996.


SECURITY MATURITIES AND AVERAGE WEIGHTED YIELDS

<TABLE>
<CAPTION>
                                                                December 31, 1996
- -------------------------------------------------------------------------------------------------------------
                                                   After one     After five
                                      Within      but within     but within          After
(in thousands)                      one year      five years      ten years      ten years           Total
- -------------------------------------------------------------------------------------------------------------
<S>                                 <C>           <C>            <C>             <C>               <C>
U.S. Treasury securities and
   obligations of other
   government agencies                $6,005         $15,946         $   --        $10,000         $31,951
Mortgage-backed securities               365           2,690          6,863         49,523          59,441
Federal Reserve Bank Stock                --              --             --            572             572
Federal Home Loan Bank Stock              --              --             --          1,975           1,975
- -------------------------------------------------------------------------------------------------------------
   Total                              $6,370         $18,636         $6,863        $62,070         $93,939
- -------------------------------------------------------------------------------------------------------------
Weighted average yield                  5.61%           6.09%          6.98%          7.38%           6.98%
- -------------------------------------------------------------------------------------------------------------
</TABLE>

                                      -18-
<PAGE>

     Investments in mortgage-backed securities involve prepayment and interest
rate risk. At December 31, 1996 and 1995 YNB had mortgage-backed securities
totaling $81,667,000 and $105,479,000, respectively. At December 31, 1996 and
1995 there were $59,078,000 and $56,682,000 in fixed-rate mortgage-backed
securities outstanding, respectively. The risk associated with fixed-rate
mortgage-backed securities is similar to fixed-rate loans. In rising interest
rate environments, the rate of prepayment on fixed-rate, pass-through
mortgage-backed securities tends to decrease because of lower repayments on the
underlying mortgages and, conversely, as interest rates fall, repayments on such
securities tend to rise.

     YNB attempts to minimize these risks by diversifying the coupons of the
mortgage-backed securities, buying seasoned securities with consistent and
predictable prepayment histories, and adhering to strict pricing policies when
purchasing mortgage-backed securities.

     Collateralized mortgage obligations (CMOs) totaled approximately $5,300,000
at December 31, 1996. A CMO is a mortgage-backed security that is comprised of
classes of bonds created by prioritizing the cash flows from the underlying
mortgage pool in order to meet different objectives of investors. The CMOs in
the investment portfolio are agency named and were generally originally
purchased with short average lives of two to four years. At December 31, 1996
YNB held no private labeled or corporate CMOs. Stress tests are performed at
least semi-annually to assess prepayment speeds and their impact to the average
lives and yields on those securities. All CMOs at December 31, 1996 were held in
the available for sale category.

     The maturities and average weighted yields for investment securities were
as follows:

<TABLE>
<CAPTION>
                                                                December 31, 1996
- -------------------------------------------------------------------------------------------------------------
                                                   After one     After five
                                      Within      but within     but within          After
(in thousands)                      one year      five years      ten years        ten years       Total
- -------------------------------------------------------------------------------------------------------------
<S>                                  <C>          <C>            <C>              <C>            <C>
Obligations of state and political
   subdivisions                         $760         $ 3,091       $5,004         $  215         $ 9,070
Mortgage-backed securities                --          14,691           --          7,535          22,226
- -------------------------------------------------------------------------------------------------------------
   Total                                $760         $17,782       $5,004         $7,750         $31,296
- -------------------------------------------------------------------------------------------------------------
Weighted average yield                  3.49%           5.25%        4.78%          6.58%           5.46%
- ----------------------------------------------------------------------------------------------------------- 
</TABLE>


LOAN PORTFOLIO


     The continued consolidation in YNB's marketplace and management's emphasis
on establishing relationships has solidified YNB's competitive position in the
small and middle markets.

     During 1996, total loans increased $86,183,000, or 35.2%, to $331,237,000
at December 31, 1996 from $245,054,000 at December 31, 1995. YNB's loan
portfolio represented 67.5% of assets at December 31, 1996 versus 60.8% at the
prior year end.

     The following table sets forth the components of YNB's loan portfolio at
the dates indicated.

LOAN PORTFOLIO COMPOSITION
<TABLE>
<CAPTION>
                                                                    December 31,
- ------------------------------------------------------------------------------------------------------------------------------
                         1996                  1995                    1994                1993                     1992
- ------------------------------------------------------------------------------------------------------------------------------
(in thousands)        Amount    %           Amount    %             Amount    %         Amount     %          Amount      %
- ------------------------------------------------------------------------------------------------------------------------------
<S>                 <C>      <C>           <C>      <C>          <C>       <C>       <C>       <C>          <C>       <C>
Real estate - mortgage:
    Residential     $ 83,183  25.1%        $73,076   29.8%       $ 60,156   30.5%    $ 35,283    26.1%      $ 37,632   35.2%
    Commercial       112,914  34.1          73,164   29.8          49,186   25.0       32,517    24.1         13,559   12.7
    Home equity       23,457   7.1          26,951   11.0          29,388   14.9       30,107    22.3         28,648   26.8
Commercial and
    agricultural      63,426  19.2          33,218   13.6          26,626   13.5       17,642    13.1         14,822   13.8
Real estate -
    construction      25,958   7.8          19,353    7.9          15,560    7.9        9,742     7.2          5,250    4.9
Consumer              15,034   4.5          12,386    5.1          10,934    5.6        7,440     5.5          6,287    5.9
Other loans            7,265   2.2           6,906    2.8           5,060    2.6        2,252     1.7            795    0.7
- ------------------------------------------------------------------------------------------------------------------------------
Total loans         $331,237 100.0%       $245,054  100.0%       $196,910  100.0%    $134,983   100.0%      $106,993  100.0%
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>


     YNB's lending focus continues to be centered on commercial loans,
owner-occupied commercial mortgage loans, and tenanted commercial real estate
loans. In underwriting such loans, YNB first evaluates the cash flow capability
of the borrower to repay the loan. In addition, a majority of commercial loans
are secured by real estate, business assets, and guarantees. YNB makes
commercial loans primarily to small to medium-sized businesses and
professionals.


                                      -19-
<PAGE>

     Real estate - residential loans are primarily comprised of residential
mortgage loans and business loans secured by residential real estate. This
portion of the portfolio totaled $83,183,000 at December 31, 1996, up
$10,107,000, or 13.8%, from the prior year. Residential mortgage loans
represented $52,817,000, or 63.5% of the total. YNB's residential mortgage loans
are secured by first liens on the underlying real property. At December 31, 1996
approximately 34% of the residential mortgage loan portfolio had fixed interest
rates and 66% had adjustable interest rates.

     The home equity portfolio totaled $23,457,000 or 7.1% of YNB's loan
portfolio at December 31, 1996. This compares to $26,951,000, or 11.0% of the
total loan portfolio at December 31, 1995. Aggressive competition for home
equity loans in YNB's market accounted for the decline in outstanding balances.
The home equity portfolio has provided consistent operating income to YNB with
controllable delinquencies and minimal losses.


                                   [GRAPHIC]

In the printed version of the document, a line graph appears which
depicts the following plot points:

                              TOTAL LOAN PORTFOLIO
                             (dollars in thousands)

                       1992.......................  106,993
                       1993.......................  134,983
                       1994.......................  196,910
                       1995.......................  245,054
                       1996.......................  331,237

     Real estate -- commercial loans increased by $39,750,000, or 54.3% in 1996
to $112,914,000 from $73,164,000 at December 31, 1995. YNB's lending policies
require an 80% or lower loan-to-value ratio for commercial real estate
mortgages. Collateral values are established based upon independently prepared
appraisals. Generally, these loans are secured by owner-occupied properties and
are part of a broader commercial lending relationship.

     Commercial and agricultural loans increased $30,208,000, or 90.9%, at
December 31, 1996 to $63,426,000 from $33,218,000 at December 31, 1995.
Commercial and agricultural loans are made to small to middle market businesses
for inventory, working capital, and equipment needs. These loans are generally
secured by business assets of the borrower. Agricultural loans represent less
than 1% of the total.

     Real estate -- construction loans increased $6,605,000 to $25,958,000 at
December 31, 1996 compared to $19,353,000 at December 31, 1995. These loans
represented 7.8% of the total loan portfolio at December 31, 1996. YNB makes
loans to finance primarily the construction of residential and, to a limited
extent, non-residential properties. Construction loans generally are secured by
first liens on real estate and have floating rates of interest. These loans are
closely monitored with advances made only after work is completed and
independently inspected and verified by qualified professionals.

     YNB makes automobile, motorcycle, personal, and other loans to consumers.
Consumer loans increased to $15,034,000 at December 31, 1996 compared to
$12,386,000 at December 31, 1995.

     The majority of YNB's business is with customers located within Mercer
County, New Jersey, and contiguous counties. Accordingly, the ultimate
collectibility of the loan portfolio and the recovery of the carrying amount of
real estate are subject to changes in the region's real estate market and
economy.

NONPERFORMING ASSETS

     Nonperforming assets consist of nonperforming loans and other real estate
owned. In accordance with SFAS No. 114, insubstance foreclosures have been
reclassified as nonperforming loans for all periods presented.

     Nonperforming loans are composed of (1) loans on a nonaccrual basis, (2)
loans which are contractually past due 90 days or more as to interest and
principal payments but have not been classified as nonaccrual, and (3) loans
whose terms have been restructured to provide a reduction or deferral of
interest or principal because of a deterioration in the financial position of
the borrower.

     YNB's policy with regard to nonaccrual loans varies by the type of loan
involved. Generally, commercial loans are placed on a nonaccrual status when
they are 90 days past due unless they are well secured and in the process of
collection or, regardless of the past due status of the loan, when management
determines that the complete recovery of principal and interest is in doubt.
Consumer loans are generally charged off after they become 90 days past due.
Mortgage loans are not generally placed on a nonaccrual basis unless the value
of the real estate has deteriorated to the point that a potential loss of
principal or interest exists. Subsequent payments are credited to income only if
collection of principal is not in doubt.

     Nonperforming loans totaled $8,140,000 at December 31, 1996, an increase of
$5,321,000 from the $2,819,000 amount reported at December 31, 1995. The
increase in nonperforming loans is principally the result of two real estate
construction loans, totaling approximately $4,600,000, going into nonaccrual
status in the last quarter of 1996. Management is diligently striving to resolve
both loans.



                                      -20-
<PAGE>

     The following table sets forth nonperforming assets and risk elements in
YNB's loan portfolio by type at the dates indicated.

<TABLE>
<CAPTION>
                                                                 December 31,
- -------------------------------------------------------------------------------------------------------------
(in thousands)                          1996            1995           1994           1993            1992
- -------------------------------------------------------------------------------------------------------------
<S>                                    <C>            <C>             <C>             <C>            <C>
Nonaccrual loans:
   Commercial and agricultural        $  961         $   --          $  --          $   --         $   34   
   Real estate -- mortgage             1,451          1,395          1,203           1,764          2,651   
   Real estate -- construction         4,659            142            521             480          1,514   
   Consumer                               12             30             --              17             17   
- -------------------------------------------------------------------------------------------------------------
     Total                             7,083          1,567          1,724           2,261          4,216   
- -------------------------------------------------------------------------------------------------------------
Restructured loan                         --            612             --              --             --   
- -------------------------------------------------------------------------------------------------------------
Loans 90 days or more past due:                                                                             
   Commercial and agricultural            --             --             --              --              1   
   Real estate -- mortgage             1,014            588            326             209            388   
   Consumer                               43             52             16               3             14   
- -------------------------------------------------------------------------------------------------------------
     Total                             1,057            640            342             212            403   
- -------------------------------------------------------------------------------------------------------------
Total nonperforming loans              8,140          2,819          2,066           2,473          4,619   
- -------------------------------------------------------------------------------------------------------------
Other real estate                        395            625            314           1,393          1,107   
- -------------------------------------------------------------------------------------------------------------
Total nonperforming assets            $8,535         $3,444         $2,380          $3,866         $5,726   
- -------------------------------------------------------------------------------------------------------------
</TABLE>
     Nonperforming assets increased $5,091,000 to $8,535,000, at December 31,
1996 compared to $3,444,000 at December 31, 1995. The increase in nonperforming
assets is primarily attributable to the two loans going into nonaccrual status
in the fourth quarter of 1996, as previously discussed. Nonperforming assets
represented 1.74% of total assets at December 31, 1996 and 0.85% at December 31,
1995.

     Nonaccrual loans were $7,083,000, or 2.1% of total loans, at December 31,
1996, and $1,567,000, or 0.6% of total loans, at December 31, 1995.

     The one restructured loan totaled $612,000 at December 31, 1995. This loan
is in full compliance with the restructured terms and conditions and,
accordingly, has been returned to performing status at December 31, 1996.

     At December 31, 1996, loans that were 90 days or more past due but still
accruing interest income totaled $1,057,000, or 0.3% of total loans, compared to
$640,000, or 0.3% of total loans, at December 31, 1995. Management's decision to
accrue income on these loans was based on the level of collateral and the status
of collection efforts.

     Other real estate (O.R.E.) totaled $395,000 at December 31, 1996 and
$625,000 at December 31, 1995. O.R.E.represented 0.1% of total loans at December
31, 1996 and is reflective of an active strategy to liquidate these assets and
re-employ the proceeds in YNB's loan portfolio.


                                   [GRAPHIC]

In the printed version of the document, a line graph appears which
depicts the following plot points:

                           TOTAL NONPERFORMING ASSETS
                             (dollars in thousands)

                       1992........................  5,726
                       1993........................  3,866
                       1994........................  2,380
                       1995........................  3,444
                       1996........................  8,535



                                      -21-
<PAGE>

ALLOWANCE FOR LOAN LOSSES

     Management utilizes a systematic and documented allowance adequacy
methodology for loan losses that requires specific allowance assessment for all
loans, including residential real estate mortgages and consumer loans. This
methodology assigns reserves based upon credit risk ratings for specific loans
and general reserves for all other loans. The general reserves are based on
various factors, including historical performance and the current economic
environment. On a quarterly basis, management reviews all criticized credits as
reported by the loan review officer and monitors weekly all commercial loan and
mortgage, residential, and consumer delinquencies. Management continually
reviews the process utilized to determine the adequacy of the allowance for loan
losses. The following table presents, for the years indicated, an analysis of
the allowance for loan losses and other related data.


<TABLE>
<CAPTION>
                                                                Year ended December 31,
- -------------------------------------------------------------------------------------------------------------
(in thousands)                             1996           1995           1994            1993           1992
- -------------------------------------------------------------------------------------------------------------
<S>                                    <C>            <C>             <C>            <C>            <C>     
Allowance balance, beginning of year   $  3,677       $  2,912        $ 2,703        $  2,940       $  3,310
Charge offs:
   Commercial, financial, and
     agricultural                            --             --            (47)             --           (291)
   Real estate -- mortgage                  (72)           (26)           (51)           (222)           (42)
   Real estate -- construction              (75)           (30)           (25)            (45)          (270)
   Consumer                                (252)          (153)           (83)            (84)          (101)
- -------------------------------------------------------------------------------------------------------------
     Total charge offs                     (399)          (209)          (206)           (351)          (704)
- -------------------------------------------------------------------------------------------------------------
Recoveries:
   Commercial, financial, and agricultural   --             --             20              21            135
   Real estate -- mortgage                   --             64             43              37             20
   Consumer                                  39             45             47              56            129
- -------------------------------------------------------------------------------------------------------------
     Total recoveries                        39            109            110             114            284
- -------------------------------------------------------------------------------------------------------------
Net charge offs                            (360)          (100)           (96)           (237)          (420)
Provision charged to operations           1,640            865            305              --             50
- -------------------------------------------------------------------------------------------------------------
Allowance balance, end of year         $  4,957       $  3,677        $ 2,912        $  2,703       $  2,940
- -------------------------------------------------------------------------------------------------------------
Loans, end of year                     $331,237       $245,054       $196,910        $134,983       $106,993
Average loans outstanding              $287,289       $221,232       $157,411        $117,671       $ 93,245
Ratio of allowance for loan
   losses to total loans, end of year      1.50%          1.50%          1.48%           2.00%          2.75%
Ratio of net charge offs to average
   loans outstanding                       0.13%          0.05%          0.06%           0.20%          0.45%
Nonperforming loans to total loans         2.46%          1.15%          1.05%           1.83%          4.32%
Nonperforming assets to total loans
   and other real estate owned, end
   of year                                 2.57%          1.40%          1.21%           2.83%          5.30%
Ratio of allowance for loan losses
   to nonperforming assets, end of year   58.08%        106.77%        122.35%          69.92%         51.34%
Ratio of allowance for loan losses
   to nonperforming loans, end of year    60.90%        130.44%        140.95%         109.30%         63.65% 

</TABLE>

     YNB provides for possible loan losses by a charge to current operations to
maintain the allowance for loan losses at an adequate level determined according
to management's documented allowance adequacy methodology. The provision for
loan losses for 1996 was $1,640,000, reflective of the continued substantial
growth in the loan portfolio and increased nonperforming asset levels
experienced in the last quarter. This compares to a provision for loan losses of
$865,000 in 1995 and $305,000 in 1994. It is management's assessment that the
allowance for loan losses is adequate in relation to credit risk exposure
levels.

     At December 31, 1996, the allowance for loan losses totaled $4,957,000, an
increase of $1,280,000 or 34.8%, from $3,677,000 at December 31, 1995, which
compares to $2,912,000 at December 31, 1994. The ratio of allowance for loan
losses to total loans was 1.50%, 1.50%,and 1.48% at December 31, 1996, 1995, and
1994, respectively. Another measure of the allowance for loan losses is the
ratio of the allowance to total nonperforming loans. At December 31, 1996 this
ratio was 60.9% versus 130.4% at December 31, 1995.

     YNB's gross charge offs in 1996 totaled $399,000, compared with $209,000 in
1995, and $206,000 in 1994. Losses on loans and loans which are determined to be
uncollectible are charged against the allowance and subsequent recoveries, if
any, are credited to it. YNB's gross recoveries totaled $39,000 in 1996 compared
to $109,000 in 1995 and $110,000 in 1994 as a result of collection efforts. The
balance of the allowance for loan losses is determined by an overall analysis of
the loan portfolio and reflects an amount which, in management's judgment, is
adequate to provide for potential loan losses.

                                      -22-
<PAGE>

     Management has established the necessary steps to identify potential credit
problems in its loan portfolio by strengthening lending policies and improving
loan and credit administration. Management reviews all criticized loans on a
quarterly basis. Allocations to the allowance for loan losses, both specific and
general, are determined after this review. Loans are classified as
"satisfactory, special mention, substandard, doubtful, and loss." Loan
classifications are based on internal reviews and evaluations performed by the
lending staff. These evaluations are, in turn, examined by YNB's internal loan
review officer.

ALLOCATION OF THE ALLOWANCE FOR LOAN LOSSES

     The following tables describe the allocation for loan losses among various
categories of loans and certain other information as of the dates indicated. The
allocation is made for analytical purposes and is not necessarily indicative of
the categories in which future loan losses may occur. The total allowance is
available to absorb losses from any segment of loans.

<TABLE>
<CAPTION>
                                             December 31, 1996                     December 31, 1995
- -------------------------------------------------------------------------------------------------------------
                                                             Percent of                           Percent of
                                      Reserve   Percent of     Loans to     Reserve  Percent of     Loans to
(in thousands)                         Amount    Allowance  Total Loans      Amount   Allowance  Total Loans
- -------------------------------------------------------------------------------------------------------------
<S>                                   <C>        <C>         <C>             <C>       <C>        <C>

   Commercial and agricultural         $1,704       34.4%        19.2%        $  983      26.7%        13.6%
   Real estate -- mortgage              2,064       41.7         66.3          1,816      49.4         70.6
   Real estate -- construction            938       18.9          7.8            664      18.1          7.9
   Consumer                               175        3.5          4.5            132       3.6          5.1
   Other loans                             76        1.5          2.2             82       2.2          2.8
- -------------------------------------------------------------------------------------------------------------
     Total                             $4,957      100.0%       100.0%        $3,677     100.0%       100.0%
- -------------------------------------------------------------------------------------------------------------
</TABLE>

DEPOSITS

     YNB's deposit base is the principal source of funds supporting interest
earning assets. YNB offers a full range of deposit products, including demand
deposits, savings deposits, insured money market accounts, and certificates of
deposit (CDs). YNB's overall philosophy of building and maintaining long-term
customer relationships is the key to further expanding the deposit base, which,
in turn, presents opportunities for YNB to cross-sell its services.

     Total deposits amounted to $364,445,000 at year-end 1996 compared to
$302,972,000 at the end of 1995, an increase of 20.3%. Average total deposits
during 1996 totaled $326,048,000 compared to $284,508,000 during 1995, an
increase of 14.6%.

     In 1996, YNB's deposit base grew due to several factors. YNB opened two new
branches bringing YNB's total branch network to nine. The Always Win CD,
introduced in 1995, was complemented by the introduction of the nine and fifteen
month CD in the second half of 1996. These featured CD products were
competitively priced to help fund loan growth. In 1996, depositors continued to
place their funds in higher yielding CDs which is reflected in the growing
percentage of average time deposits to average total deposits. With the
investment in computer systems and technology in 1996, YNB's objective is to
develop and deliver products and services that anticipate and meet the needs of
YNB's diverse customer base while maintaining quality customer service.

                                      -23-

<PAGE>


     The following table provides information concerning average rates and
average balances of deposits for the years indicated:

AVERAGE DEPOSIT BALANCES AND RATES

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------
                                  1996                          1995                           1994
- --------------------------------------------------------------------------------------------------------------
                                            % of                          % of                          % of
(in thousands)         Balance     Rate    Total      Balance    Rate    Total       Balance    Rate   Total
- --------------------------------------------------------------------------------------------------------------
<S>                    <C>         <C>     <C>       <C>        <C>      <C>       <C>         <C>    <C>

Non-interest bearing
   demand deposits     $49,078      -- %    15.05%   $ 42,321     -- %   14.88%     $ 36,634     -- %   16.43%
Interest bearing
   demand deposits      23,554     2.50      7.22      21,236    2.77     7.46        16,346    2.01     7.33
Savings deposits       109,896     3.12     33.71     101,793    3.46    35.78        96,893    2.92    43.45
Time deposits          143,520     5.62     44.02     119,158    5.60    41.88        73,103    4.25    32.79
- --------------------------------------------------------------------------------------------------------------
   Total               $326,048    3.70%   100.00%   $284,508    3.79%  100.00%     $222,976    2.81%  100.00%
- --------------------------------------------------------------------------------------------------------------
</TABLE>
 
     The average balance of non-interest bearing demand deposits was $49,078,000
during 1996, an increase of $6,757,000, or 16.0%, from $42,321,000 during 1995.
Non-interest bearing demand deposits represent a stable, interest free source of
funds. The increase in demand deposits is a contributing factor in the growth of
net interest income.

     Average interest bearing demand, savings, and time deposits increased
10.9%, 8.0%, and 20.4%, respectively, from 1995 to 1996. Total average time
deposits, which consist of certificates of deposit and individual retirement
accounts, increased $24,362,000 to $143,520,000 during 1996 from $119,158,000 in
1995.

     The average rate paid on YNB's deposit balances in 1996 was 3.70%, a 2.4%
decrease from the 3.79% average rate for 1995.


     The table below details amounts and maturities for certificates of
deposit of $100,000 or more at the date indicated.


     Certificates of deposit of $100,000 or more totaled $22,162,000, or 6.1% of
deposits, at December 31, 1996 compared to $15,021,000, or 5.0% of deposits, at
December 31, 1995. YNB does not depend on historically less stable funding
sources.


     YNB has not purchased deposits through wholesale deposit brokers,
preferring to rely on more stable core deposits and borrowings to support
growth.

                                December 31,
- -----------------------------------------------
(in thousands)               1996          1995
- -----------------------------------------------
Maturity Range:
Within three months       $ 3,273       $ 3,095
After three but within
    six months              3,955         3,323
After six but within
    twelve months           9,291         5,890
After twelve months         5,643         2,713
- -----------------------------------------------
Total                     $22,162       $15,021
- ----------------------------------------------- 



                                   [GRAPHIC]

In the printed version of the document, a line graph appears which
depicts the following plot points:

                           TOTAL DEPOSITS AT YEAR END
                             (dollars in thousands)

                       1992.........................  192,223
                       1993.........................  206,688
                       1994.........................  259,296
                       1995.........................  302,972
                       1996.........................  364,445



                                      -24-
<PAGE>


BORROWED FUNDS

     Borrowed funds consist of securities sold under agreements to repurchase,
Federal Home Loan Bank of New York (FHLB) advances, Federal funds purchased,
treasury tax and loan deposits, and other forms of short-term borrowings.
Management utilizes, from time to time, two unsecured Federal funds lines of
credit with two of its correspondent banks for daily funding needs.

     Borrowed funds totaled $86,339,000 at December 31, 1996 compared to
$65,221,000 at December 31, 1995. YNB used FHLB advances in 1996 in order to
meet particularly strong commercial loan demand. Repurchase agreements totaling
approximately $51,000,000 at year-end 1996 were used as part of a strategy to
increase net interest income by purchasing investments.

     Borrowed funds averaged $87,065,000 in 1996, an increase of $53,726,000
from the average reported in 1995 of $33,339,000. At year-end 1996 there was
$20,813,000 in outstanding borrowings with the FHLB and no outstanding
borrowings from YNB's correspondents. Management will continue to strategically
utilize borrowed funds to meet short-term liquidity needs and as an additional
source of funding for the loan and investment portfolios.

LIQUIDITY

     Liquidity measures the ability to satisfy current and future cash flow
needs as they become due. YNB has an Asset/Liability Committee (ALCO) whose
function is to monitor and coordinate all activities relating to maintaining
adequate liquidity and protection of net interest income from fluctuations in
market interest rates.

     Liquidity management refers to YNB's ability to support asset growth while
satisfying the borrowing needs and deposit withdrawal requirements of customers.
In addition to maintaining liquid assets, factors such as capital position,
profitability, asset quality, and availability of funding affect a bank's
ability to meet its liquidity needs. On the asset side, liquid funds are
maintained in the form of cash and cash equivalents, Federal funds sold,
investment securities held to maturity maturing within one year, securities
available for sale and loans held for sale. Additional asset based liquidity is
derived from scheduled loan and investment repayments of principal and interest
from mortgage-backed securities. On the liability side, the primary source of
liquidity is the ability to generate core deposits, which generally excludes CDs
over $100,000. Short term borrowings are used as supplemental funding sources
when growth in the core deposit base does not keep pace with that of earning
assets.

     At December 31, 1996, liquid assets (excluding securities purchased
utilizing repurchase agreements) amounted to $62,574,000, as compared to
$60,162,000 at December 31, 1995. This represents 15.2% and 18.3% of earning
assets, and 14.2% and 17.2% of total assets at December 31, 1996 and 1995,
respectively.

     YNB has the availability to borrow up to $20,000,000 from the FHLB through
its line of credit program. In addition, the bank is eligible to borrow up to
30% of assets under the FHLB advance program subject to FHLB stock level
requirements, collateral requirements, and individual advance proposals based on
FHLB credit standards. YNB also has the ability to borrow at the Federal Reserve
discount window along with agreements to borrow from two of its correspondent
banks.

                                      -25-
<PAGE>


INTEREST RATE SENSITIVITY

     The objectives of interest rate risk management are to reduce, minimize,
and to the degree possible, control the effect of interest rate fluctuations on
net interest income. ALCO manages the interest rate sensitivity or repricing
characteristics of YNB's assets and liabilities.

     ALCO has established strategies and procedures to protect net interest
income against significant changes in interest rates. Generally, these
strategies are designed to achieve an acceptable level of net interest income
based upon management's projections of future changes in interest rates.

     A traditional form of asset/liability management is the static gap report.
The static gap report categorizes interest bearing assets and liabilities by
repricing maturity characteristics. These static measurements do not reflect the
results of any projected activity. On a cumulative basis, as of December 31,
1996, more of YNB's liabilities than assets repriced in the three month, six
month and one year periods.

     As shown below, interest rate sensitivity to interest rate fluctuations is
measured in a number of time frames. The following table sets forth rate
sensitive assets and liabilities.

YARDVILLE NATIONAL BANCORP AND SUBSIDIARY
RATE SENSITIVE ASSETS AND LIABILITIES

<TABLE>
<CAPTION>
                                                                  December 31, 1996
- -------------------------------------------------------------------------------------------------------------
                                             After three  After six   After
                                    Within    months but   months    one year    After
                                    three     within six but within but within   five    Non-interest
(in thousands)                      months      months    one year  five years   years    sensitive (1)   Total
- ----------------------------------------------------------------------------------------------------------------
<S>                                 <C>       <C>         <C>      <C>          <C>         <C>        <C>
INTEREST EARNING ASSETS:
Federal funds sold and interest
   bearing deposits                $  5,397    $    --    $    --   $     --    $    --      $    --    $  5,397
Available for sale securities (2)    21,437      4,117      3,404     18,637     43,797        2,547      93,939
Investment securities                    --        325        435     17,782     12,754           --      31,296
Loans, net of unearned income       126,852      4,271     14,631    137,103     41,023        7,357     331,237
- -----------------------------------------------------------------------------------------------------------------
   Total interest earning assets   $153,686    $ 8,713    $18,470   $173,522    $97,574      $ 9,904    $461,869
- -----------------------------------------------------------------------------------------------------------------
FUNDING SOURCES:
Portion of non-interest bearing
   funding sources used to fund
   earning assets                       --         --         --         --          --       66,604      66,604
Savings and interest checking      134,357         --         --         --          --           --     134,357
Certificates of deposit of
   $100,000 or more                  3,273      3,955      9,291      5,643          --           --      22,162
Other time deposits                 21,481     23,010     23,990     83,926          --           --     152,407
Borrowed funds                      52,696     19,500      8,330      5,813          --           --      86,339
- ----------------------------------------------------------------------------------------------------------------
   Total funding sources          $211,807    $46,465    $41,611   $ 95,382     $    --      $66,604    $461,869
- ----------------------------------------------------------------------------------------------------------------
Interest rate sensitivity gap      (58,121)   (37,752)   (23,141)    78,140      97,574      (56,700)
Ratio of rate sensitive assets to
   rate sensitive liabilities         0.73       0.19       0.44       1.82          --         0.15
Cumulative interest rate
   sensitivity gap                 (58,121)   (95,873)  (119,014)   (40,874)     56,700           --
Ratio of cumulative rate
   sensitive assets
   to rate sensitive liabilities      0.73       0.63       0.60       0.90        1.14         1.00
</TABLE>

(1)   Non-interest sensitive includes assets and liabilities that do not earn or
      pay interest, such as nonaccrual loans, overdrafts and demand deposits.
(2)   Available for sale securities are included in the above table at
      amortized cost.

Note: No effect is given to prepayments of loans or mortgage-backed securities
      in the amounts included above.  Mortgage-backed securities are shown by
      their maturity date as opposed to contractual principal amortization. 


                                      -26-

<PAGE>


     At December 31, 1996, YNB's twelve month cumulative gap position was
negative $119,014,000. Over the next twelve months, $119,014,000 more
liabilities are eligible to reprice than assets, indicating a liability
sensitive position. A liability sensitive gap may indicate an exposure to
earnings if interest rates increase. However, YNB's deposits that reprice within
one year are predominantly core savings, NOW, and money market deposits that are
bank administered. Historically, these accounts have been much less volatile
than the prime and Federal funds rates, which to a large degree affect earning
asset yields. Therefore, management believes the static gap position may
overstate the actual risk to earnings over the next twelve month period.

     To analyze the potential future effect on earnings of its market sensitive
assets and less rate sensitive core deposit accounts, management utilizes a
simulation model to project levels of net interest income under various interest
rate environments and balance sheet structures. The "base case" scenario uses
the current balance sheet strategy and tests the income effects of flat interest
rates, rising rates of 3% and falling rates of 3% over a 12 and 24 month period.
Management has established guidelines to limit the amount that net interest
income can vary within these rate ranges.

     The use of simulation models assists management in its continuing effort to
develop strategies to produce consistent earnings growth in changing interest
rate environments. YNB is in the process of developing longer-term measures of
interest rate sensitivity including duration of equity and equity at risk. Such
models are designed to estimate the impact on the value of equity resulting from
changes in interest rates and supplement the simulation model and gap analysis.


                                      -27-

<PAGE>

STOCKHOLDERS' EQUITY AND CAPITAL ADEQUACY

     Stockholders' equity at December 31, 1996 totaled $35,230,000 compared to
$31,717,000 at December 31, 1995. This represents an increase of $3,513,000 or
11.1%. This increase resulted from (i) earnings of $4,026,000 (less dividend
payments of $1,083,000) and offset by a negative equity adjustment of $267,000
for the unrealized loss on securities available for sale, (ii) proceeds of
$562,000 from exercised options, and (iii) proceeds of $275,000 from warrants
exercised that were issued in connection with YNB's 1993 Private Placement
Capital Offering and 1994 Stockholders' Rights Offering.

     In 1996, 16,940 warrants were exercised yielding additional capital of
$275,000. On June 13, 1996, all outstanding warrants from prior capital
offerings expired.

     YNB trades on the NASDAQ National Market System under the symbol "YANB."
The listing on the NASDAQ National Market System has provided increased
liquidity for YNB stockholders. During 1996, 1,775,965 shares were traded. There
were 2,430,414 shares of common stock outstanding at December 31, 1996.

     Dividends paid per share in 1996 totaled $0.45. As a result of YNB's
performance during 1996, the common stock dividend was increased from $0.11 per
share to $0.12 per share in the last quarter of 1996.

     Yardville National Bancorp and subsidiary is subject to minimum risk-based
and leverage capital guidelines issued by the Federal Reserve Board and
Comptroller of the Currency. The measurement of risk-based capital takes into
account the credit risk of both balance sheet assets and off-balance sheet
exposures. These guidelines require minimum risk-based capital ratios of 4% for
Tier I capital and 8% for total capital (Tier I plus Tier II). In addition, the
current minimum regulatory guideline for the Tier 1 leverage ratio is 4%.

     The Federal Deposit Insurance Corporation Improvement Act of 1991 (FDICIA)
established five capital level designations ranging from "well capitalized" to
"critically undercapitalized." A bank is considered "well capitalized" if it has
minimum Tier I and total risk-based capital ratios of 6% and 10%, respectively,
and a minimum Tier I leverage ratio of 5%.

     At December 31, 1996, the capital ratios for YNB exceeded the above ratios
required to be well capitalized. The table below summarizes YNB's capital
ratios at the dates indicated:

                              December 31,
- -----------------------------------------------
                        1996     1995     1994
- -----------------------------------------------
Tier 1 leverage ratio     7.8%    9.1%     7.8%
Tier 1 risk-based        10.2%   12.0%     9.6%
Total risk-based         11.4%   13.2%    10.8% 



                                      -28-
<PAGE>


RECENT ACCOUNTING PRONOUNCEMENTS

     Statement of Financial Accounting Standards No. 125 (SFAS 125), "Accounting
for Transfers and Servicing of Financial Assets and Extinguishments of
Liabilities," was issued by the Financial Accounting Standards Board (FASB) in
June 1996. SFAS 125 provides accounting and reporting standards for transfers
and servicing of financial assets and extinguishments of liabilities. SFAS 125
is effective for transfers and servicing of financial assets and extinguishments
of liabilities occurring after December 31, 1996, and is to be applied
prospectively. Management believes the implementation of SFAS 125 will not have
a material impact on the consolidated financial statements of the Corporation.

     Statement of Financial Accounting Standards No. 121 (SFAS 121), "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
Of," was issued by the FASB in March 1995. SFAS 121 requires that a review for
impairment be performed whenever events or changes in circumstances indicate
that the carrying amount of long-lived assets may not be recoverable. In
performing the review for recoverability, the Corporation should estimate the
future undiscounted cash flows expected to result from the use of the asset and
its eventual disposition. The Corporation adopted this standard during 1996. The
adoption of this standard did not have a material impact on the consolidated
financial statements of the Corporation.

     Statement of Financial Accounting Standards No. 122 (SFAS 122), "Accounting
for Mortgage Servicing Rights," was issued by the FASB in May 1995. This
statement amends SFAS 65, "Accounting for Certain Mortgage Banking Activities."
This statement eliminates the accounting distinction between originated and
purchased mortgage servicing rights. In addition, guidance is provided for a
consistent structure in measuring impairment of mortgage servicing rights. The
adoption of SFAS 122 did not have a material effect on the 1996 financial
statements.

     Statement of Financial Accounting Standards No. 123 (SFAS 123), "Accounting
for Stock-Based Compensation," was issued by the FASB in October 1995. SFAS 123
defines a fair value based method of accounting for an employee stock option or
similar equity instruments and encourages all entities to adopt that method of
accounting for all of their employee stock compensation plans. However, it also
allows an entity to continue to measure compensation cost for those plans using
the intrinsic value based method of accounting prescribed by APB Opinion No. 25,
Accounting for Stock Issued to Employees. The Corporation elected to remain with
the accounting of Opinion 25 for the employee and director stock option plans
and has provided the pro forma disclosures required by SFAS 123.


                                      -29-
<PAGE>

Yardville National Bancorp and Subsidiary

CONSOLIDATED STATEMENTS OF CONDITION
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                          December 31,
- ---------------------------------------------------------------------------------------------
(in thousands, except share data)                                      1996             1995
- ---------------------------------------------------------------------------------------------
<S>                                                                <C>             <C>
ASSETS:
Cash and due from banks (Note 2)                                   $ 13,110         $ 10,040
Federal funds sold                                                    4,040            2,795
- ---------------------------------------------------------------------------------------------
   Cash and Cash Equivalents                                         17,150           12,835
- ---------------------------------------------------------------------------------------------
Interest bearing deposits                                             1,357            1,033
Securities available for sale (Note 3)                               93,671           98,469
Investment securities (market value of $30,878 in 1996
   and $35,037 in 1995) (Note 3)                                     31,296           35,384
Loans                                                               331,237          245,054
   Less:  Allowance for loan losses                                  (4,957)          (3,677)
- ---------------------------------------------------------------------------------------------
   Loans, net (Note 4)                                              326,280          241,377
Bank premises and equipment, net (Note 5)                             5,418            4,026
Other real estate                                                       395              625
Other assets (Note 8)                                                14,978            9,366
- ---------------------------------------------------------------------------------------------
   Total Assets                                                    $490,545         $403,115
- ---------------------------------------------------------------------------------------------
LIABILITIES AND STOCKHOLDERS' EQUITY:
Deposits
   Non-interest bearing                                            $ 55,519         $ 46,682
   Interest bearing                                                 308,926          256,290
- ---------------------------------------------------------------------------------------------
   Total Deposits (Note 6)                                          364,445          302,972
Borrowed funds
   Securities sold under agreements to repurchase                    64,185           54,830
   Other                                                             22,154           10,391
- ---------------------------------------------------------------------------------------------
   Total Borrowed Funds (Note 7)                                     86,339           65,221
Other liabilities                                                     4,531            3,205
- ---------------------------------------------------------------------------------------------
   Total Liabilities                                               $455,315         $371,398
- ---------------------------------------------------------------------------------------------
Commitments and Contingent Liabilities (Notes 9 and 12)

Stockholders' equity (Notes 9 and 10)
   Preferred stock:  no par value
     Authorized 1,000,000 shares, none issued
   Common stock:  no par value
     Authorized 6,000,000 shares
     Issued and outstanding 2,430,414 shares in 1996
       and 2,349,592 shares in 1995                                  17,246           16,409
   Surplus                                                            2,205            2,205
   Undivided profits (Note 13)                                       15,940           12,997
   Unrealized (loss) gain -- securities available for sale             (161)             106
- ---------------------------------------------------------------------------------------------
     Total Stockholders' Equity                                      35,230           31,717
- ---------------------------------------------------------------------------------------------
     Total Liabilities and Stockholders' Equity                    $490,545         $403,115
- ---------------------------------------------------------------------------------------------
</TABLE>

See Accompanying Notes to Consolidated Financial Statements.



                                      -30-
<PAGE>

                                       Yardville National Bancorp and Subsidiary
                                               CONSOLIDATED STATEMENTS OF INCOME
                                               ---------------------------------
<TABLE>
<CAPTION>

                                                                              Year Ended December 31,
- -------------------------------------------------------------------------------------------------------------
(in thousands, except per share amounts)                                1996            1995            1994
- -------------------------------------------------------------------------------------------------------------
<S>                                                                  <C>            <C>              <C>
INTEREST INCOME:
Interest and fees on loans (Note 4)                                  $25,731         $21,080         $14,168
Interest on deposits with banks                                           98              36              23
Interest on securities available for sale                              6,262           3,592           1,347
Interest on investment securities:
   Taxable                                                             1,536           1,792           2,079
   Exempt from Federal income tax                                        396             372             335
Interest on Federal funds sold                                           228             464              52
- -------------------------------------------------------------------------------------------------------------
   Total Interest Income                                              34,251          27,336          18,004
- -------------------------------------------------------------------------------------------------------------
INTEREST EXPENSE:
Interest on savings account deposits                                   4,014           4,107           3,156
Interest on certificates of deposit of $100,000 or more                  922             883             299
Interest on other time deposits                                        7,138           5,792           2,810
Interest on borrowed funds (Note 7)                                    4,967           2,059              95
- -------------------------------------------------------------------------------------------------------------
   Total Interest Expense                                             17,041          12,841           6,360
- -------------------------------------------------------------------------------------------------------------
   Net Interest Income                                                17,210          14,495          11,644
Less provision for loan losses (Note 4)                                1,640             865             305
- -------------------------------------------------------------------------------------------------------------
   Net Interest Income After Provision for Loan Losses                15,570          13,630          11,339
- -------------------------------------------------------------------------------------------------------------
NON-INTEREST INCOME:
Service charges on deposit accounts                                    1,153           1,069             932
Gains on sales of mortgages, net                                          21              19              92
Security losses, net                                                    (136)            (91)           (124)
Other non-interest income                                              1,075             858             654
- -------------------------------------------------------------------------------------------------------------
   Total Non-Interest Income                                           2,113           1,855           1,554
- -------------------------------------------------------------------------------------------------------------

NON-INTEREST EXPENSE:
Salaries and employee benefits (Note 9)                                6,629           5,693           5,028
Occupancy expense, net (Note 5)                                          920             726             611
Equipment (Note 5)                                                       695             513             466
Other non-interest expense (Note 11)                                   3,235           3,328           3,180
- -------------------------------------------------------------------------------------------------------------
   Total Non-Interest Expense                                         11,479          10,260           9,285
- -------------------------------------------------------------------------------------------------------------
   Income before income tax expense                                    6,204           5,225           3,608
Income tax expense (Note 8)                                            2,178           1,822           1,085
- -------------------------------------------------------------------------------------------------------------
   Net Income                                                        $ 4,026         $ 3,403         $ 2,523
- -------------------------------------------------------------------------------------------------------------
EARNINGS PER SHARE:
Primary                                                              $  1.64         $  1.61         $  1.58
Fully Diluted                                                        $  1.64         $  1.60         $  1.56
- -------------------------------------------------------------------------------------------------------------
</TABLE>

See Accompanying Notes to Consolidated Financial Statements. 



                                      -31-

<PAGE>

Yardville National Bancorp and Subsidiary

CONSOLIDATED STATEMENTS OF CHANGES IN
- -------------------------------------
STOCKHOLDERS' EQUITY 


<TABLE>
<CAPTION>
 
                                                        Year Ended December 31, 1996, 1995 and 1994
- -----------------------------------------------------------------------------------------------------------------------
                                                                                              Unrealized gain
                                        Common        Common                  Undivided    (loss)- securities
(in thousands, except share amounts)    shares         stock       Surplus      profits    available for sale     Total
- -----------------------------------------------------------------------------------------------------------------------
<S>                                  <C>              <C>          <C>         <C>           <C>                <C>
BALANCE, December 31, 1993           1,144,488       $ 3,814        $2,205      $ 8,189              $    --    $14,208

Net income                                                                        2,523                           2,523
Cash dividends                                                                     (380)                           (380)
Common stock issued: 
   Exercise of stock options             2,100             6                                                          6
   Proceeds from issuance of
      common stock, net of
      related expense                  401,492         3,186                                                      3,186
Unrealized loss -- securities
   available for sale, net 
   of tax                                                                                             (1,092)    (1,092)
- -----------------------------------------------------------------------------------------------------------------------
BALANCE, December 31, 1994           1,548,080       $ 7,006        $2,205      $10,332              $(1,092)   $18,451

Net income                                                                        3,403                           3,403
Cash dividends                                                                     (738)                           (738)
Common stock issued:
   Exercise of stock options            27,663           202                                                        202
   Exercise of warrants                 83,849         1,283                                                      1,283
   Proceeds from issuance of
      common stock, net of   
      related expense                  690,000         7,918                                                      7,918
Unrealized gain -- securities
      available for sale, net
      of tax                                                                                           1,198      1,198
- ------------------------------------------------------------------------------------------------------------------------
BALANCE, December 31, 1995           2,349,592       $16,409        $2,205      $12,997              $   106    $31,717

Net income                                                                        4,026                           4,026
Cash dividends                                                                   (1,083)                         (1,083)
Common stock issued:
   Exercise of stock options            63,882           562                                                        562
   Exercise of warrants                 16,940           275                                                        275
Unrealized loss -- securities
   available for sale, net of tax                                                                      (267)       (267)
- -----------------------------------------------------------------------------------------------------------------------
BALANCE, December 31, 1996           2,430,414       $17,246        $2,205      $15,940             $  (161)    $35,230
- -----------------------------------------------------------------------------------------------------------------------
</TABLE>

See Accompanying Notes to Consolidated Financial Statements. 

                                      -32-

<PAGE>

                                       Yardville National Bancorp and Subsidiary

                                           CONSOLIDATED STATEMENTS OF CASH FLOWS
                                           -------------------------------------

<TABLE>
<CAPTION>

                                                                             Year Ended December 31,
- -------------------------------------------------------------------------------------------------------------
(in thousands)                                                       1996             1995              1994
- -------------------------------------------------------------------------------------------------------------
<S>                                                               <C>              <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income                                                        $ 4,026           $3,403           $ 2,523
Adjustments:
   Provision for loan losses                                        1,640              865               305
   Depreciation                                                       666              474               411
   Amortization and accretion                                         555              368               320
   Losses on sales of securities available for sale                   136               91               124
   Writedown of other real estate                                      69               66               182
   Increase in other assets                                        (5,434)          (3,289)           (4,017)
   Increase in other liabilities                                    1,326            1,617               344
- -------------------------------------------------------------------------------------------------------------
     Net Cash Provided by Operating Activities                      2,984            3,595               192
- -------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Net (increase) decrease in interest bearing deposits              (324)              61               328
   Purchase of securities available for sale                      (65,492)        (100,065)          (15,408)
   Maturities, calls and paydowns of securities available for sale 23,475           17,000             5,450
   Proceeds from sales of securities available for sale            45,864           10,481             9,380
   Proceeds from maturities and paydowns of investment securities   4,355            4,148             4,859
   Purchase of investment securities                                 (452)            (646)           (1,109)
   Net increase in loans                                          (86,915)         (48,962)          (62,353)
   Expenditures for bank premises and equipment                    (2,058)            (565)             (497)
   Proceeds from sale of other real estate                            533              353             1,301
   Capital improvements to other real estate                           --              (12)              (74)
- -------------------------------------------------------------------------------------------------------------
     Net Cash Used by Investing Activities                        (81,014)        (118,207)          (58,123)
- -------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Net increase in non-interest bearing
     demand, money market, and savings deposits                    15,704           19,044            12,128
   Net increase in certificates of deposit                         45,769           24,632            40,480
   Net increase (decrease) in borrowed funds                       21,118           64,006               (83)
   Proceeds from issuance of common stock                             837            9,403             3,192
   Dividends paid                                                  (1,083)            (738)             (380)
- -------------------------------------------------------------------------------------------------------------
     Net Cash Provided by Financing Activities                     82,345          116,347            55,337
- -------------------------------------------------------------------------------------------------------------
     Net increase (decrease) in cash and cash equivalents           4,315            1,735            (2,594)
     Cash and cash equivalents as of beginning of year             12,835           11,100            13,694
- -------------------------------------------------------------------------------------------------------------
Cash and Cash Equivalents as of End of Year                       $17,150          $12,835           $11,100
- -------------------------------------------------------------------------------------------------------------
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
   Cash paid during the year for:
     Interest                                                     $16,338          $11,432           $ 5,979
     Income taxes                                                   2,324            1,908             1,744
- -------------------------------------------------------------------------------------------------------------
</TABLE>

SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:

The Corporation transferred $372 in 1996, $454 in 1995, and $220 in 1994, net of
charge offs, from loans to other real estate.

See Accompanying Notes to Consolidated Financial Statements. 


                                      -33-
<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
Years ended December 31, 1996, 1995, and 1994


1. SUMMARY OF SIGNIFICANT
   ACCOUNTING POLICIES

Business

Yardville National Bancorp through its subsidiary Yardville National Bank (the
Bank) provides a full range of services to individuals and corporate customers
in Mercer County. The Bank is subject to competition from other financial
institutions. The Bank is also subject to the regulations of certain Federal
agencies and undergoes periodic examinations by those regulatory authorities.

Basis of Financial Statement Presentation

The consolidated financial statements have been prepared in conformity with
generally accepted accounting principles. In preparing the financial statements,
management is required to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets
and liabilities as of the date of the balance sheet and revenues and expenses
for the period. Actual results could differ significantly from those estimates.

     Material estimates that are particularly susceptible to significant change
in the near-term relate to the determination of the allowance for loan losses
and the valuation of real estate acquired in connection with foreclosures or in
satisfaction of loans.

A. Consolidation - The consolidated financial statements include the accounts of
Yardville National Bancorp and its sole subsidiary, the Bank and the Bank's
wholly owned subsidiary, the Yardville National Investment Corporation
(collectively, the Corporation). All significant inter-company accounts and
transactions have been eliminated.

B. Cash and Cash Equivalents - For purposes of the consolidated statements of
cash flows, cash and cash equivalents include cash on hand, amounts due from
banks, and Federal funds sold. Generally, Federal funds are purchased or sold
for one day periods.

C. Securities - The Corporation's securities portfolio is classified into three
separate portfolios: held to maturity, available for sale and trading. The
Corporation currently has no securities classified as trading. Securities
classified as available for sale may be used by the Corporation as funding and
liquidity sources and can be used to manage the Corporation's interest rate
sensitivity position. These securities are carried at their estimated market
value with their unrealized gains and losses carried, net of income tax, as
adjustments to stockholders' equity. Amortization of premium or accretion of
discount are recognized as adjustments to interest income, on a level yield
basis. Gains and losses on disposition are included in earnings using the
specific identification method.

     Investment securities are composed of securities that the Corporation has
the positive intent and ability to hold to maturity. These securities are stated
at cost, adjusted for amortization of premium or accretion of discount. The
premium or discount adjustments are recognized as adjustments to interest
income, on a level yield basis. Unrealized losses due to fluctuations in market
value are recognized as investment security losses when a decline in value is
assessed as being other than temporary.

D. Loans - Interest on loans is recognized based upon the principal amount
outstanding. Loans are stated at face value, less unearned income and net
deferred fees. Generally, commercial loans are placed on a nonaccrual status
when they are 90 days past due unless they are well secured and in the process
of collection or, regardless of the past due status of the loan, when management
determines that the complete recovery of principal and interest is in doubt.
Consumer loans are generally charged off after they become 90 days past due.
Mortgage loans are not generally placed on a nonaccrual basis unless the value
of the real estate has deteriorated to the point that a potential loss of
principal or interest exists. Subsequent payments are credited to income only if
collection of principal is not in doubt. Loan origination and commitment fees
less certain costs are deferred and the net amount amortized as an adjustment to
the related loan's yield. Loans held for sale are recorded at the lower of
aggregate cost or market.

E. Mortgage Servicing Rights - Effective January 1, 1996, the Corporation
adopted SFAS No. 122 "Accounting for Mortgage Servicing Rights and Excess
Servicing Receivables and for Securitization of Mortgage Loans" (SFAS 122). This
standard prospectively requires the Corporation, which services mortgage loans
for others in return for a servicing fee, to recognize these servicing rights as
assets, regardless of how such assets were acquired. Additionally, the
Corporation is required to assess the fair value of these assets at each
reporting date to determine impairment. The adoption of SFAS 122 did not have a
material effect on the 1996 financial statements. The mortgage servicing rights
(included in other assets) are amortized against loan servicing fee income on an
accelerated basis in proportion to, and over the period of, estimated net future
loan servicing fee income, which periods initially do not exceed seven years.
Service fee income is recognized when the related loan payments are collected.


                                      -34-


<PAGE>


F. Allowance for Loan Losses - For financial reporting purposes, the provision
for loan losses charged to operating expense is determined by management and is
based upon a periodic review of the loan portfolio, past experience, the
economy, and other factors that may affect a borrower's ability to repay the
loan. This provision is based on management's estimates, and actual losses may
vary from these estimates. These estimates are reviewed and adjustments, as they
become necessary, are reported in the periods in which they become known.
Management believes that the allowance for loan losses is adequate. While
management uses available information to recognize losses on loans, future
additions to the allowance may be necessary based on changes in economic
conditions, particularly in New Jersey. In addition, various regulatory
agencies, as an integral part of their examination process, periodically review
the Corporation's allowance for loan losses and the valuation of other real
estate. Such agencies may require the Corporation to recognize additions to the
allowance or adjustments to the carrying value of other real estate based on
their judgments about information available to them at the time of their
examination.

     The Corporation adopted the provisions of Statement of Financial Accounting
Standards (SFAS) No. 114, "Accounting by Creditors for Impairment of a Loan," as
amended by SFAS No. 118, "Accounting by Creditors for Impairment of a Loan
Income Recognition and Disclosures," on January 1, 1995. Management, considering
current information and events regarding the borrowers' ability to repay their
obligations, considers a loan to be impaired when it is probable that the
Corporation will be unable to collect all amounts due according to the
contractual terms of the loan agreement.

     When a loan is considered to be impaired, the amount of impairment is
measured based on the present value of expected future cash flows discounted at
the loan's effective interest rate or fair value of the collateral. Impairment
losses are included in the allowance for loan losses through provisions charged
to operations. In accordance with the adoption of SFAS No. 114, insubstance
foreclosures are classified as nonperforming loans for all periods presented.

G. Bank Premises and Equipment - Bank premises and equipment are stated at cost
less accumulated depreciation. Depreciation is computed on straight-line and
accelerated methods over the estimated useful lives of the assets (buildings 25
to 50 years, furniture and fixtures 7 to 10 years). Charges for maintenance and
repairs are expensed as they are incurred.

H. Other Real Estate (O.R.E.) - O.R.E. comprises real properties acquired
through foreclosure or deed in lieu of foreclosure in partial or total
satisfaction of problem loans. The properties are recorded at the lower of cost
or fair value less estimated disposal costs at the date acquired. When a
property is acquired, the excess of the loan balance over the fair value is
charged to the allowance for loan losses. Any subsequent writedowns that may be
required to the carrying value of the property are included in other
non-interest expense. Gains realized from the sales of other real estate are
included in other non-interest income, while losses are included in non-interest
expense.

I. Federal Income Taxes - Deferred tax assets and liabilities are recognized for
the future tax consequences attributable to differences between the financial
statement carrying amounts of existing assets and liabilities and their
respective tax bases. Deferred tax assets and liabilities are measured using
enacted tax rates expected to apply to taxable income in the years in which
temporary differences are expected to be recovered or settled. The effect on
deferred tax assets and liabilities of a change in the tax rates is recognized
in income in the period of the enactment date.

J. Stock Based Compensation - The Corporation adopted the provisions of SFAS 
No. 123, "Accounting for Stock-Based Compensation," for transactions entered
into after December 15, 1995. The Corporation elected to continue to apply
Accounting Principles Board (APB) Opinion 25 in accounting for its plans and,
accordingly, no compensation cost has been recognized for its stock options in
the consolidated financial statements. Pro forma disclosures, as required by
SFAS 123, have been included for awards granted after January 1, 1995 (see 
note 9).

K. Earnings Per Share - Earnings per share are based on the weighted average
number of shares outstanding including common stock equivalents (2,462,000
shares in 1996, 2,192,000 shares in 1995 and 1,757,000 shares in 1994) utilizing
the treasury stock method in 1996 and the modified treasury stock method in 1995
and 1994. The modified treasury stock method includes the potential dilutive
effect of options and warrants not included in the treasury stock method.

2. CASH AND DUE FROM BANKS

The Corporation maintains various deposits with other banks. As of December 31,
1996 and 1995, the Corporation maintained sufficient cash on hand to satisfy
Federal regulatory requirements.


                                      -35-


<PAGE>

3. SECURITIES

The amortized cost and estimated market value of securities available for sale
are as follows:

<TABLE>
<CAPTION>
                                                                  December 31,
- -----------------------------------------------------------------------------------------------------------------------------------
                                                    1996                                          1995
- -----------------------------------------------------------------------------------------------------------------------------------
                                                         Gross      Gross   Estimated                  Gross      Gross  Estimated
                                          Amortized Unrealized  Unrealized     Market   Amortized Unrealized Unrealized     Market
(in thousands)                                 Cost      Gains      Losses      Value        Cost      Gains     Losses      Value
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                         <C>           <C>        <C>      <C>         <C>           <C>      <C>        <C>
U.S. Treasury securities                                         
   and obligations of                                            
   other U.S. government                                         
   agencies and corporations                $31,951       $ 27       $ (36)   $31,942     $17,795       $ 63     $ (35)     $17,823
Mortgage-backed securities                   59,441        339        (598)    59,182      78,725        320      (171)      78,874
Federal Reserve Bank Stock                      572         --          --        572         512         --        --          512
Federal Home Loan Bank Stock                  1,975         --          --      1,975       1,260         --        --        1,260
- -----------------------------------------------------------------------------------------------------------------------------------
Total                                       $93,939       $366       $(634)   $93,671     $98,292       $383     $(206)    $98,469
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
                                                                  


The amortized cost and estimated market value of investment securities are as
follows:

<TABLE>
<CAPTION>
                                                                  December 31,
- -----------------------------------------------------------------------------------------------------------------------------------
                                                    1996                                          1995
- -----------------------------------------------------------------------------------------------------------------------------------
                                                         Gross      Gross   Estimated                  Gross      Gross  Estimated
                                          Amortized Unrealized  Unrealized     Market   Amortized Unrealized Unrealized     Market
(in thousands)                                 Cost      Gains      Losses      Value        Cost      Gains     Losses      Value
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                         <C>           <C>        <C>      <C>         <C>           <C>      <C>        <C>
Obligations of state and
   political subdivisions                   $ 9,070        $62     $ (24)     $ 9,108     $ 8,630        $56      $ (27)    $ 8,659
Mortgage-backed securities                   22,226         --      (456)      21,770      26,754         --       (376)     26,378
- -----------------------------------------------------------------------------------------------------------------------------------
Total                                       $31,296        $62     $(480)     $30,878     $35,384        $56      $(403)    $35,037
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


   The amortized cost and estimated market value of securities available for
sale and investment securities as of December 31, 1996 by contractual maturity
are shown below. Expected maturities will differ from contractual maturities
because borrowers may have the right to call or prepay obligations with or
without call or prepayment penalties.

Securities available for sale:

                                                                       Estimated
                                                      Amortized           Market
(in thousands)                                             Cost            Value
- --------------------------------------------------------------------------------
Due in 1 year or less                                    $6,005           $5,998
Due after 1 year
    through 5 years                                      15,946           15,944
Due after 10 years                                       12,547           12,547
- --------------------------------------------------------------------------------
    Subtotal                                             34,498           34,489
Mortgage-backed securities                               59,441           59,182
- --------------------------------------------------------------------------------
Total                                                   $93,939          $93,671
- --------------------------------------------------------------------------------



Investment securities:
                                                                       Estimated
                                                      Amortized           Market
(in thousands)                                             Cost            Value
- --------------------------------------------------------------------------------
Due in 1 year or less                                      $760             $760
Due after 1 year
    through 5 years                                       3,091            3,084
Due after 5 years
    through 10 years                                      5,004            5,039
Due after 10 years                                          215              225
- --------------------------------------------------------------------------------
    Subtotal                                              9,070            9,108
Mortgage-backed securities                               22,226           21,770
- --------------------------------------------------------------------------------
Total                                                   $31,296          $30,878
- --------------------------------------------------------------------------------


   Proceeds from sales of securities available for sale during 1996, 1995, and
1994 were $45,864,000, $10,481,000, and $9,380,000, respectively. Gross gains of
$43,000, $27,000, and $23,000 and gross losses of $179,000, $118,000, and
$147,000, respectively, were realized on those sales.


                                      -36-


<PAGE>


     Securities with a carrying value of approximately $74,953,000 as of
December 31, 1996 were pledged to secure public deposits and for other purposes
as required or permitted by law. As of December 31, 1996, Federal Home Loan Bank
(FHLB) stock with a carrying value of $1,975,000 was held by the Corporation as
required by the FHLB.

4. LOANS AND ALLOWANCE FOR LOAN LOSSES

The following table shows comparative year-end detail of the loan portfolio:

                                                                December 31,
- --------------------------------------------------------------------------------
(in thousands)                                              1996            1995
- --------------------------------------------------------------------------------
Commercial and
    agricultural loans                                  $ 63,426        $ 33,218
Real estate loans -- mortgage                            219,554         173,191
Real estate loans -- construction                         25,958          19,353
Consumer loans                                            15,034          12,386
Other loans                                                7,265           6,906
- --------------------------------------------------------------------------------
Total loans                                             $331,237        $245,054
- --------------------------------------------------------------------------------

     Residential mortgage loans held for sale amounted to $2,921,000, and
$2,979,000 as of December 31, 1996 and 1995, respectively. These loans are
accounted for at the lower of aggregate cost or market value and are included in
the table above.

     The Corporation originates and sells mortgage loans to Freddie Mac and
FNMA. Generally, servicing on such loans is retained by the Corporation. As of
December 31, 1996 and 1995, loans serviced for Freddie Mac were $44,637,000, and
$49,097,000, respectively. Loans serviced for FNMA were $2,682,000 and
$1,503,000, respectively, as of December 31, 1996 and 1995.

     In accordance with the provisions of SFAS 122, the Corporation has
capitalized $29,000 of originated servicing rights as of December 31, 1996.
These rights are included in other assets in the consolidated balance sheet.

     The Corporation has extended credit in the ordinary course of business to
directors, officers, and their associates on substantially the same terms,
including interest rates and collateral, as those prevailing for comparable
transactions with other customers of the Corporation.

     The following table summarizes activity with respect to such loans:

                                                         Year Ended December 31,
- --------------------------------------------------------------------------------
(in thousands)                                               1996           1995
- --------------------------------------------------------------------------------
Balance as of beginning of year                            $3,581         $2,633
Additions                                                     752          1,400
Repayments and resignations                                 1,003            452
- --------------------------------------------------------------------------------
Balance as of end of year                                  $3,330         $3,581
- --------------------------------------------------------------------------------

     The majority of the Corporation's business is with customers located within
Mercer County, New Jersey and contiguous counties. Accordingly, the ultimate
collectibility of the loan portfolio and the recovery of the carrying amount of
real estate are subject to changes in the region's real estate market. A portion
of the total portfolio is secured by real estate. The principal areas of
exposure are construction and development loans, which are primarily commercial
and residential projects and commercial mortgage loans. Commercial mortgage
loans are completed projects and are generally owner-occupied, creating cash
flow.

     Changes in the allowance for loan losses are as follows:

                                             Year Ended December 31,
- --------------------------------------------------------------------------------
(in thousands)                               1996           1995           1994
- --------------------------------------------------------------------------------
Balance as of beginning
    of year                               $ 3,677        $ 2,912        $ 2,703
Loans charged off                            (399)          (209)          (206)
Recoveries of loans
    charged off                                39            109            110
- --------------------------------------------------------------------------------
Net charge offs                              (360)          (100)           (96)
Provision charged
    to operations                           1,640            865            305
- --------------------------------------------------------------------------------
Balance as of
    end of year                           $ 4,957        $ 3,677        $ 2,912
- --------------------------------------------------------------------------------

     The detail of loans charged off is as follows:

                                             Year Ended December 31,
- --------------------------------------------------------------------------------
(in thousands)                               1996           1995           1994
- --------------------------------------------------------------------------------
Commercial and
    agricultural                          $    --        $    --        $    47
Real estate loans
    -- mortgage                                72             26             51
Real estate loans
    -- construction                            75             30             25
Consumer loans                                252            153             83
- --------------------------------------------------------------------------------
Total                                     $   399        $   209        $   206
- --------------------------------------------------------------------------------


     Nonperforming assets include nonperforming loans and other real estate. The
nonperforming loan category includes loans on which accrual of interest has been
discontinued with subsequent interest payments credited to income as received
and loans 90 days past due or greater on which interest is still accruing.
Nonperforming loans as a percentage of total loans were 2.46% as of December 31,
1996 and 1.15% as of December 31, 1995.


                                      -37-


<PAGE>


     A summary of nonperforming assets is as follows:

                                                                  December 31,
- --------------------------------------------------------------------------------
(in thousands)                                                 1996         1995
- --------------------------------------------------------------------------------
Nonaccruing loans:
    Commercial and
        agricultural loans                                 $    961     $     --
    Real estate loans
        -- mortgage                                           1,451        1,395
    Real estate loans
        -- construction                                       4,659          142
    Consumer loans                                               12           30
- --------------------------------------------------------------------------------
Total nonaccruing loans                                    $  7,083     $  1,567
- --------------------------------------------------------------------------------
Restructured loan                                          $     --     $    612
- --------------------------------------------------------------------------------
Past due 90 days or more:
    Real estate loans
       -- mortgage                                         $  1,014     $    588
    Consumer loans                                               43           52
- --------------------------------------------------------------------------------
Total past due 90 days or more                                1,057          640
- --------------------------------------------------------------------------------
Total nonperforming loans                                     8,140        2,819
Other real estate                                               395          625
- --------------------------------------------------------------------------------
Total nonperforming assets                                 $  8,535     $  3,444
- --------------------------------------------------------------------------------


     The Corporation adopted the provisions of SFAS No. 114 and SFAS No. 118
effective January 1, 1995. All loans receivable have been evaluated for
collectibility under the provisions of these statements.
 
     The Corporation has defined the population of impaired loans to be all
nonaccrual commercial loans. Impaired loans are individually assessed to
determine that the loan's carrying value is not in excess of the fair value of
the collateral or the present value of the loan's expected cash flows. Smaller
balance homogeneous loans that are collectively evaluated for impairment,
including residential mortgage and consumer loans, are specifically excluded
from the impaired loan portfolio.

     The recorded investment in loans receivable for which an impairment has
been recognized as of December 31, 1996 and 1995 was $6,827,000 and $1,291,000,
respectively. The related allowance for loan losses on these loans as of
December 31, 1996 and 1995 was $861,000 and $184,000, respectively. The average
recorded investment in impaired loans during 1996 and 1995 was $2,548,000 and
$1,322,000, respectively. There was no interest income recognized on impaired
loans in 1996 or 1995.

     Additional income before income taxes amounting to approximately $351,000
in 1996, $143,000 in 1995, and $183,000 in 1994 would have been recognized if
interest on all loans had been recorded based upon original contract terms.

     There was $9,858 of interest income recorded on the restructured loan
during 1995. There are no restructured loans as of December 31, 1996.


5. BANK PREMISES AND EQUIPMENT

The following table represents comparative information for premises and
equipment:


                                                                  December 31,
- --------------------------------------------------------------------------------
(in thousands)                                                 1996         1995
- --------------------------------------------------------------------------------
Land and improvements                                      $    528     $    524
Buildings and improvements                                    4,296        3,874
Furniture and equipment                                       5,128        3,496
- --------------------------------------------------------------------------------
Total                                                         9,952        7,894
Less accumulated depreciation                                 4,534        3,868
- --------------------------------------------------------------------------------
Bank premises
    and equipment, net                                     $  5,418     $  4,026
- --------------------------------------------------------------------------------

6. DEPOSITS

Total deposits consist of the following:

                                                                  December 31,
- --------------------------------------------------------------------------------
(in thousands)                                                 1996         1995
- --------------------------------------------------------------------------------
Non-interest bearing
    demand deposits                                        $ 55,519     $ 46,682
Money market deposits                                        62,783       56,759
Savings deposits                                             71,574       70,731
Certificates of deposit
    of $100,000 and over                                     22,162       15,021
Other time deposits                                         152,407      113,779
- --------------------------------------------------------------------------------
Total                                                      $364,445     $302,972
- --------------------------------------------------------------------------------

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

                                                                  December 31,
- --------------------------------------------------------------------------------
                                                               1996         1995
- --------------------------------------------------------------------------------
Within one year                                            $ 84,529     $ 73,602
One to two years                                             50,357       20,579
Two to three years                                           27,731       13,500
Three to four years                                           9,942       12,408
Four to five years                                            2,010        8,711
- --------------------------------------------------------------------------------
Total                                                      $174,569     $128,800
- --------------------------------------------------------------------------------

7. BORROWED FUNDS

Borrowed funds include securities sold under agreements to repurchase and FHLB
advances. Other borrowed funds consist of Federal funds purchased and Treasury
tax and loan deposits.


                                      -38-


<PAGE>


     The following table presents comparative data related to borrowed funds of
the Corporation at and for the years ended December 31, 1996 and 1995.

                                                                 December 31,
- --------------------------------------------------------------------------------
(in thousands)                                                1996         1995
- --------------------------------------------------------------------------------
Securities sold under
    agreements to repurchase                              $ 64,185      $54,830
FHLB advances                                               20,813       10,000
Other                                                        1,341          391
- --------------------------------------------------------------------------------
Total                                                     $ 86,339      $65,221
- --------------------------------------------------------------------------------
Maximum amount outstanding
    at any month end                                      $105,577      $65,221
Average interest rate
    on year end balance                                       5.72%        6.01%
Average amount outstanding
    during the year                                       $ 87,065      $33,339
Average interest rate
    for the year                                              5.70%        6.18%
- --------------------------------------------------------------------------------

     The following is a summary of securities sold under agreements to
repurchase and their maturities as of December 31, 1996:

(in thousands)
- --------------------------------------------------------------------------------
30 to 90 days                                                            $41,355
Over 90 days                                                              22,830
- --------------------------------------------------------------------------------
Total                                                                    $64,185
- --------------------------------------------------------------------------------

     The FHLB advances as of December 31, 1996, mature as follows:

(in thousands)
- --------------------------------------------------------------------------------
Less than three months                                                   $10,000
Three to six months                                                        5,000
Over one year                                                              5,813
- --------------------------------------------------------------------------------
Total                                                                    $20,813
- --------------------------------------------------------------------------------


     Interest expense on borrowed funds is comprised of the following:

                                                     Year Ended December 31,
- --------------------------------------------------------------------------------
                                                     1996       1995       1994
- --------------------------------------------------------------------------------
Securities sold under
    agreements to repurchase                      $ 3,792    $ 1,429    $    --
FHLB advances                                       1,116        576         --
Other                                                  59         54         95
- --------------------------------------------------------------------------------
Total                                             $ 4,967    $ 2,059    $    95
- --------------------------------------------------------------------------------


8. INCOME TAXES

Income taxes reflected in the consolidated financial statements for 1996, 1995,
and 1994 are as follows:

                                                     Year Ended December 31,
- --------------------------------------------------------------------------------
(in thousands)                                       1996       1995       1994
- --------------------------------------------------------------------------------
Statements of Income:
Federal:
    Current                                       $ 2,281    $ 1,881    $ 1,238
    Deferred                                         (521)      (400)      (129)
State:
    Current                                       $   560    $   253    $    34
    Deferred                                         (142)        88        (58)
- --------------------------------------------------------------------------------
Total tax expense                                 $ 2,178    $ 1,822    $ 1,085
- --------------------------------------------------------------------------------
Statements of Condition:
Deferred tax on securities
    available for sale                            $ (178)    $   798    $  (727)
- --------------------------------------------------------------------------------

     Deferred income taxes for 1996, 1995, and 1994 reflect the impact of
"temporary differences" between amounts of assets and liabilities for financial
reporting purposes and such amounts as measured by tax laws. Temporary
differences which give rise to a significant portion of deferred tax assets and
liabilities for 1996, 1995, and 1994 are as follows:

                                                            December 31,
- --------------------------------------------------------------------------------
(in thousands)                                       1996       1995       1994
- --------------------------------------------------------------------------------
Deferred tax assets:
Deferred loan fees                                $   170    $   119    $   141
Allowance for
    loan losses                                     1,686      1,174        838
Writedown of basis
    of O.R.E. properties                               36         36         46
Deferred income                                         1          1          5
Nonaccrual loans                                       40         40         59
Net state operating
    loss carryforward                                  --         --        124
Unrealized loss on
    securities available
    for sale                                          107         --        727
Deferred compensation                                 223        183         --
Other                                                  --         26         93
- --------------------------------------------------------------------------------
Total deferred tax assets                         $ 2,263    $ 1,579    $ 2,033
- --------------------------------------------------------------------------------
Valuation allowance                                   (78)       (78)       (78)
- --------------------------------------------------------------------------------
Deferred tax liabilities:
Unrealized gain on
    securities available
    for sale                                           --        (71)        --
Unamortized discount
    accretion                                         (94)       (76)       (39)
Depreciation                                         (207)      (227)      (304)
- --------------------------------------------------------------------------------
Net deferred tax assets                           $ 1,884    $ 1,127    $ 1,612
- --------------------------------------------------------------------------------


                                      -39-


<PAGE>


     The Corporation has established the valuation allowance against certain
temporary differences. The Corporation is not aware of any factors which would
generate significant differences between taxable income and pre-tax accounting
income in future years except for the effects of the reversal of current or
future net deductible temporary differences. Management believes, based upon
current information, that it is more likely than not that there will be
sufficient taxable income through carryback to prior years to realize the net
deferred tax asset. However, there can be no assurance regarding the level of
earnings in the future.

     A reconciliation of the tax expense computed by multiplying pre-tax
accounting income by the statutory Federal income tax rate of 34% is as follows:

                                                     Year Ended December 31,
- --------------------------------------------------------------------------------
(in thousands)                                       1996       1995       1994
- --------------------------------------------------------------------------------
Income tax expense
   at statutory rate                              $ 2,105    $ 1,776    $ 1,227
State income taxes, net
   of Federal benefit,
   before change in
   valuation reserve                                  276        226        151
Changes in taxes resulting from:
     Tax exempt interest                             (122)      (117)      (117)
     Tax exempt income                               (142)       (93)        --
     Non-deductible
      expenses                                         61         30         76
Change in Federal
    valuation reserve                                  --         --       (252)
- --------------------------------------------------------------------------------
Total                                             $ 2,178    $ 1,822     $1,085
- --------------------------------------------------------------------------------

9. BENEFIT PLANS

Retirement Savings Plan
The Corporation has a 401(K) plan which covers substantially all employees with
one or more years of service. The plan permits all eligible employees to make
basic contributions to the plan up to 12% of base compensation. Under the plan,
the Corporation provided a matching contribution of 50% in 1996 and 25% in 1995
and 1994, up to 6% of base compensation. Employer contributions to the plan
amounted to $83,000 in 1996, $36,000 in 1995, and $31,000 in 1994.

Postretirement Benefits
The Corporation provides additional postretirement benefits, namely life and
health insurance, to retired employees over the age of 62 who have completed 15
years of service. The plan calls for retirees to contribute a portion of the
cost of providing these benefits in relation to years of service.

     SFAS 106, "Employers' Accounting for Postretirement Benefits Other than
Pensions," requires an employer to recognize the cost of retiree health and life
insurance benefits over the employees' period of service. The transition
obligation is being amortized over a twenty year period.

     The periodic postretirement benefit cost under SFAS 106 was as follows:


                                                         Year Ended December 31,
- --------------------------------------------------------------------------------
(in thousands)                                            1996     1995     1994
- --------------------------------------------------------------------------------
Service cost                                              $ 79     $ 50     $ 46
Interest cost                                               83       68       47
Amortization of transition
    obligation                                              30       30       30
Amortization of
    actuarial loss                                          13       --       --
- --------------------------------------------------------------------------------
Net postretirement cost                                   $205     $148     $123
- --------------------------------------------------------------------------------


   The actuarial present value of benefit obligations was as follows:

                                                       Year Ended December 31,
- --------------------------------------------------------------------------------
(in thousands)                                         1996       1995     1994
- --------------------------------------------------------------------------------
Actuarial present value of benefit obligations:
Retirees                                            $   316    $   325    $ 143
Fully eligible active plan
    participants                                        320        299      212
Other active plan
    participants                                        701        582      274
- --------------------------------------------------------------------------------
Accumulated postretirement
    benefit obligation                                1,337      1,206      629
Unrecognized transition
    obligation                                         (480)      (510)    (540)
Unrecognized actuarial
    (loss) gain                                        (337)      (350)     137
- --------------------------------------------------------------------------------
Accrued postretirement
    benefit obligation                              $   520    $   346    $ 226
- --------------------------------------------------------------------------------


     The assumed annual rate of future increases in per capita cost of health
care benefits was 10% for 1996 and 11% for 1995. The rate was assumed to decline
gradually to 5% in 2001 and remain at that level thereafter. Increasing the
health care cost trend by 1% in each year would increase the accumulated
postretirement benefit obligation by $349,000 and $300,000 and the service,
interest and amortization costs by $49,000 and $29,000 in 1996 and 1995,
respectively. The weighted average discount rate used in determining the
accumulated benefit obligation was 7% in 1996 and 8.5% in 1995.


                                      -40-


<PAGE>


Stock Option Plan

In March 1988, the Stockholders approved an incentive stock option plan
(employee plan) for the purpose of assisting the Corporation in attracting and
retaining highly qualified persons as employees of the Corporation and to
provide such key employees with incentives to contribute to the growth and
development of the Corporation. In general, the plan allows the granting of up
to 44,000 shares of the Corporation's common stock at an option price to be no
less than the fair market value of the stock on the date such options are
granted. The vesting schedule of the stock options is set by a committee
appointed by the Board of Directors. In April 1994, the stock option plan was
amended and approved by the Board of Directors to increase the maximum number of
shares subject to grant to 164,000.

     Stock options vest during a period of up to five years after the date of
grant. The status of the plan for the years ended December 31, 1996, 1995, and
1994 is as follows:

                                                      Options Outstanding
- --------------------------------------------------------------------------------
                                                                          Price
                                                 Shares               Per Share
- --------------------------------------------------------------------------------
Balance,
   December 31, 1993                             39,850         $3.10 - $  8.00
- --------------------------------------------------------------------------------
Shares:                                                    
   Granted                                      122,480                 $  8.75
   Exercised                                      2,100                 $  3.10
- --------------------------------------------------------------------------------
Balance,                                                   
   December 31, 1994                            160,230         $3.10 - $  8.75
- --------------------------------------------------------------------------------
Shares:                                                    
   Granted                                        3,520                 $ 14.75
   Exercised                                     16,720         $3.10 - $ 14.75
   Expired                                        2,350         $8.00 - $  8.75
- --------------------------------------------------------------------------------
Balance,                                                   
   December 31, 1995                            144,680         $8.00 - $ 14.75
- --------------------------------------------------------------------------------
Shares:                                                    
   Exercised                                     57,339         $8.75 - $ 14.75
   Expired                                        2,811         $8.75 - $ 14.75
- --------------------------------------------------------------------------------
Balance,                                                   
   December 31, 1996                             84,530         $8.00 - $ 14.75
- --------------------------------------------------------------------------------
Shares exercisable as of
   December 31, 1996                             84,530         $8.00 - $ 14.75
- --------------------------------------------------------------------------------


1994 Stock Option Plan

In April 1994, the Board of Directors approved a non-qualified stock option plan
(director plan) for non-employee directors for the purpose of assisting the
Corporation in attracting and retaining highly qualified persons as non-employee
members of the Board of Directors and to provide such directors with incentives
to contribute to the growth and development of the business of the Corporation.
In general, the plan allows for the granting of up to 40,000 shares of the
Corporation's common stock at an option price to be no less than the fair market
value of the stock on the date such options are granted. The vesting schedule of
the stock options is set by a committee appointed by the Board of Directors.

     The shares granted in 1994 under this plan, vested immediately. The status
of the plan for the years ended December 31, 1996, 1995, and 1994 is as follows:

                                                      Options Outstanding
- --------------------------------------------------------------------------------
                                                                          Price
                                                     Shares           Per Share
- --------------------------------------------------------------------------------
Balance,
   December 31, 1994                                 32,000             $  8.75
- --------------------------------------------------------------------------------
Shares:                                                                   
   Exercised                                         10,943             $  8.75
   Expired                                            3,200             $  8.75
- --------------------------------------------------------------------------------
Balance,                                                                  
   December 31, 1995                                 17,857             $  8.75
- --------------------------------------------------------------------------------
Shares:                                                                   
   Granted                                            3,200             $ 15.75
   Exercised                                          6,543             $  8.75
   Expired                                              800             $  8.75
- --------------------------------------------------------------------------------
Balance,                                                                  
   December 31, 1996                                 13,714     $8.75 - $ 15.75
- --------------------------------------------------------------------------------
Shares exercisable as of                                                  
   December 31, 1996                                 13,714     $8.75 - $ 15.75
- --------------------------------------------------------------------------------
                           
                                                                         
     As of December 31, 1996, there were 2,261 and 8,800 additional shares
available for grant under the employee and director plans, respectively.

     As presented in the tables above, there were 3,200 options granted under
the director plan in 1996 and 3,520 options granted under the employee plan in
1995. The per share weighted average fair value of stock options granted during
1996 and 1995 was $2.46 and $2.00, respectively, on the date of grant using the
Black Scholes option pricing model with the following weighted average
assumptions in 1996 and 1995: (1) an expected annual dividend of $0.45 and
$0.38, respectively, (2) risk free interest rate of 5.2% and 5.1%, respectively,
and expected life of approximately 1 year.

     The Corporation adopted the provisions of SFAS 123 for transactions entered
into after December 15, 1995. Pro forma disclosures for options granted in 1996
and 1995 are required. The Corporation applies APB Opinion No. 25 in accounting
for its plans and, accordingly, no compensation cost has been recognized for
stock options in the consolidated financial statements.

                                      -41-


<PAGE>


Had the Corporation determined compensation cost based on the fair value at the
grant date for its stock options under SFAS 123, the Corporation's 1996 and 1995
net income would have been reduced to the pro forma amounts indicated below:

(in thousands)                                          1996                1995
- --------------------------------------------------------------------------------
Net income:
   As reported                                        $4,026              $3,403
   Pro forma                                           4,019               3,395
- --------------------------------------------------------------------------------
Earnings per share:
Primary:
   As reported                                         $1.64              $ 1.61
   Pro forma                                            1.64                1.61
Fully diluted:
   As reported                                         $1.64              $ 1.60
   Pro forma                                            1.64                1.60
- --------------------------------------------------------------------------------

Benefit Plans

     The Corporation has a salary continuation plan for three key executives and
a director deferred compensation plan for five board members. The plans provide
for yearly retirement benefits to be paid over a specified period. The present
value of the benefits accrued under these plans as of December 31, 1996 and 1995
is approximately $226,000 and $110,000, respectively, and is included in other
liabilities in the accompanying consolidated statements of condition.
Compensation expense of approximately $120,000 and $100,000 is included in the
accompanying consolidated statements of income for the years ended December 31,
1996 and 1995, respectively.

     In connection with the benefit plans, the Corporation has purchased life
insurance policies on the lives of the executives and directors. The Corporation
is the owner and beneficiary of the policies. The cash surrender values of the
policies are approximately $5,560,000 and $5,020,000 as of December 31, 1996 and
1995, respectively, and are included in other assets in the accompanying
consolidated statements of condition.

     The Corporation implemented an officer group term replacement plan for
certain executives in 1996. This plan replaces group term life insurance for
these executives. This plan is funded through life insurance policies purchased
by the Corporation. This plan is a split dollar plan; therefore, the policy
interests are divided between the bank and the employee. The death benefits over
and above the cash surrender of the life insurance policy, if any, are endorsed
to the beneficiary of the executive. The cash surrender value of the policies is
approximately $2,990,000 as of December 31, 1996 and is included in other assets
in the accompanying consolidated statements of condition.

10. COMMON STOCK

   On September 23, 1994, the Corporation completed its Rights Offering. This
offering, available only to stockholders of record on August 8, 1994, raised
$2,901,000, net of offering expenses. In connection with the 1993 private
placement capital offering, the Corporation agreed, subject to limits on total
ownership of common stock, to offer up to 21,000 shares to two accredited
private investors ("Additional Units Offering"). On October 11, 1994 each
private investor purchased the additional shares. The Corporation issued 401,492
units, from the Rights Offering and the Additional Units Offering, consisting of
one share of common stock and one warrant to purchase one share of common stock.
The proceeds from these offerings were $3,186,000, net of offering expenses.

     During 1996 and 1995, warrants totaling 16,940 and 83,849, respectively,
were exercised with proceeds of $275,000 and $1,283,000, respectively. On June
13, 1996, all outstanding warrants from prior capital offerings expired.

     On June 14, 1995 the Corporation completed its underwritten public offering
by issuing 690,000 shares of common stock. The proceeds from this offering were
$7,918,000, net of offering expenses.

11. OTHER NON-INTEREST EXPENSE

     Other non-interest expense included the following:

                                                         Year ended December 31,
- --------------------------------------------------------------------------------
(in thousands)                                            1996     1995     1994
- --------------------------------------------------------------------------------
FDIC insurance premium                                  $    1     $290     $464
O.R.E. expenses                                            163      166      306
Stationery and supplies                                    388      300      229
Computer services                                           83      285      270
Insurance (other)                                          102       93      119
Marketing                                                  522      479      415
Other                                                    1,976    1,715    1,377
- --------------------------------------------------------------------------------
Total                                                   $3,235   $3,328   $3,180
- --------------------------------------------------------------------------------

12. OTHER COMMITMENTS AND
    CONTINGENT LIABILITIES

     The Corporation enters into a variety of financial instruments with
off-balance sheet risk in the normal course of business. These financial
instruments include commitments to extend credit and letters of credit, both of
which involve, to varying degrees, elements of risk in excess of the amount
recognized in the consolidated financial statements.

     Credit risk, the risk that a counterparty of a particular financial
instrument will fail to perform, is the contract amount of the commitments to
extend credit and letters of credit. The credit risk associated with these
financial instruments is essentially the same as that involved in extending
loans to customers. Credit risk is managed by limiting the total amount of
arrangements outstanding and by applying normal credit policies to all
activities with credit risk. Collateral is obtained based on management's credit
assessment of the customer.

     The contract amounts of off-balance sheet financial instruments as of
December 31, 1996 and 1995 for commitments to extend credit were $56,071,000 and
$63,531,000, respectively. For standby letters of credit, the contract amounts
were $6,831,000 and $6,720,000, respectively.


                                      -42-


<PAGE>


   Many such commitments to extend credit may expire without being drawn upon,
and therefore, the total commitment amounts do not necessarily represent future
cash flow requirements.

   The Corporation maintains lines of credit with the FHLB and two of its
correspondent banks. There were approximately $27,000,000 in lines of credit
available as of December 31, 1996.

   The Corporation leases its banking offices in Ewing Township, East Windsor
Township, Trenton and Hamilton Square. Total lease rental expense was $186,305,
$103,002, and $42,678 for the years ended December 31, 1996, 1995, and 1994,
respectively. Minimum rentals under the terms of these leases for years 1997
through 2001 are $222,922, $222,922, $224,602, $225,162, and $229,017,
respectively.

   The Corporation and the Bank are party, in the ordinary course of business,
to litigation involving collection matters, contract claims and other
miscellaneous causes of action arising from their business. Management does not
consider that any such proceedings depart from usual routine litigation, and in
its judgment, the Corporation's consolidated financial position or results of
operations will not be affected materially by the final outcome of any pending
legal proceedings.

13. REGULATORY MATTERS

The Bank is subject to various regulatory capital requirements administered by
the 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 consolidated 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, liabilities and certain off-balance-sheet items as calculated under
regulatory accounting practices. The Bank's capital amounts and classification
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 total and Tier I capital (as defined in the regulations) to
risk-weighted assets (as defined), and of Tier I capital (as defined) to average
assets (as defined). Management believes, as of December 31, 1996, that the Bank
meets all capital adequacy requirements to which it is subject.

     As of December 31, 1996, the most recent notification from the Office of
the Comptroller of the Currency 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 total risk-based, Tier I risk-based,
and Tier I leverage ratios as set forth in the table. There are no conditions or
events since that notification that management believes have changed the Bank's
category.

The Bank's actual capital amounts and ratios and capital adequacy requirements
are presented in the table below.

<TABLE>
<CAPTION>

                                                                                                 To be well
                                                                          For capital        capitalized under
                                                                           adequacy          prompt corrective
                                                   Actual                  purposes          action provision
- ---------------------------------------------------------------------------------------------------------------
(amounts in thousands)                      Amount     Ratio         Amount    Ratio         Amount    Ratio
- ---------------------------------------------------------------------------------------------------------------
<S>                                        <C>          <C>         <C>          <C>        <C>         <C>
As of December 31, 1996:
   Total capital (to risk-weighted assets) $ 39,304     11.4%       $27,521      8.0%       $34,401     10.0%
   Tier I capital (to risk-weighted assets)  34,996     10.2         13,761      4.0         20,641      6.0
   Tier I capital (to average assets)        34,996      7.8         17,940      4.0         22,425      5.0
As of December 31, 1995:
   Total capital (to risk-weighted assets)   34,498     13.2         20,914      8.0         26,142     10.0
   Tier I capital (to risk-weighted assets)  31,230     12.0         10,457      4.0         15,685      6.0
   Tier I capital (to average assets)        31,230      9.1         13,776      4.0         17,219      5.0
</TABLE>

     Permission from the Comptroller of the Currency is required if the total of
dividends declared in a calendar year exceeds the total of the Bank's net
profits, as defined by the Comptroller, for that year, combined with its
retained net profits of the two preceding years. The retained net profits of the
Bank available for dividends are approximately $5,651,000 as of December 31,
1996.

     On December 19, 1991, the Federal Deposit Insurance Corporation Improvement
Act of 1991 (the "FDIC Improvement Act") became law. While the FDIC Improvement
Act primarily addresses additional sources of funding for the Bank Insurance
Fund, which insures the deposits of commercial banks and saving banks, it also
imposes a number of new mandatory supervisory measures on savings associations
and banks.

   The FDIC Improvement Act requires financial institutions to take certain
actions relating to their internal operations, including: providing annual
reports on financial condition and management to the appropriate federal banking
regulators, having an annual independent audit of financial statements performed
by an independent public accountant and establishing an independent audit
committee composed solely of outside directors. The FDIC Improvement Act also
imposes certain operational and managerial standards on financial institutions
relating to internal controls, loan documentation, credit underwriting, interest
rate exposure, asset growth, compensation, fees and benefits.


                                      -43-


<PAGE>


14. FAIR VALUE OF FINANCIAL INSTRUMENTS

The following fair value estimates, methods and assumptions were used to measure
the fair value of each class of financial instruments for which it is practical
to estimate that value:

Cash and Cash Equivalents:

For such short-term investments, the carrying amount was considered to be a
reasonable estimate of fair value.

Securities and Mortgage-backed Securities:

The carrying amounts for short-term investments approximate fair value because
they mature in 90 days or less and do not present unanticipated credit concerns.
The fair value of longer-term investments and mortgage-backed securities, except
certain state and municipal securities, is estimated based on bid prices
published in financial newspapers or bid quotations received from securities
dealers. The fair value of certain state and municipal securities is not readily
available through market sources other than dealer quotations, so fair value
estimates are based on quoted market prices of similar instruments, adjusted for
differences between the quoted instruments and the instruments being valued.

Loans:

Fair values are estimated for portfolios of loans with similar financial
characteristics. Loans are segregated by type such as commercial, commercial
real estate, residential mortgage and other consumer. Each loan category is
further segmented into fixed and adjustable rate interest terms and by
performing and nonperforming categories.

     The fair value of performing loans, except residential mortgage loans, is
calculated by discounting scheduled cash flows through the estimated maturity
using estimated market discount rates that reflect the credit and interest rate
risk inherent in the loan. The estimate of maturity is based on the
Corporation's historical experience with repayments for each loan
classification, modified, as required, by an estimate of the effect of current
economic and lending conditions. For performing residential mortgage loans, fair
value is estimated by discounting contractual cash flows adjusted for prepayment
estimates using discount rates based on secondary market sources adjusted to
reflect differences in servicing and credit costs.

     Fair value for significant nonperforming loans is based on recent external
appraisals. If appraisals are not available, estimated cash flows are discounted
using a rate commensurate with the risk associated with the estimated cash
flows. Assumptions regarding credit risk, cash flows, and discount rates are
judgmentally determined using available market information and specific borrower
information.

Deposit Liabilities:

The fair value of deposits with no stated maturity, such as non-interest bearing
demand deposits, savings, and NOW accounts, and money market and checking
accounts, is considered to be equal to the amount payable on demand. The fair
value of certificates of deposit is based on the discounted value of contractual
cash flows. The discount rate is estimated using the rates currently offered for
deposits of similar remaining maturities.

Borrowed Funds:

For securities sold under agreements to repurchase fair value was based on rates
currently available to the Corporation for agreements with similar terms and
remaining maturities. For other borrowed funds, the carrying amount was
considered to be a reasonable estimate of fair values.

     The estimated fair values of the Corporation's financial instruments are as
follows:

                                                               December 31, 1996
- --------------------------------------------------------------------------------
                                                           Carrying         Fair
(in thousands)                                                Value        Value
- --------------------------------------------------------------------------------
Financial Assets:
    Cash and cash
     equivalents                                            $17,150      $17,150
    Interest bearing
     deposits                                                 1,357        1,357
    Securities available for
     sale                                                    93,671       93,671
    Investment securities                                    31,296       30,878
    Loans                                                   326,280      333,502
Financial Liabilities:
    Deposits                                                364,445      365,976
    Borrowed funds                                           86,339       86,042
- --------------------------------------------------------------------------------


                                                               December 31, 1995
- --------------------------------------------------------------------------------
                                                           Carrying         Fair
(in thousands)                                                Value        Value
- --------------------------------------------------------------------------------
Financial Assets:
    Cash and cash
     equivalents                                            $12,835      $12,835
    Interest bearing
     deposits                                                 1,033        1,033
    Securities available for
     sale                                                    98,469       98,469
    Investment securities                                    35,384       35,037
    Loans                                                   241,377      249,848
Financial Liabilities:
    Deposits                                                302,972      304,039
    Borrowed funds                                           65,221       64,333
- --------------------------------------------------------------------------------


   The fair value of commitments to extend credit is estimated using the fees
currently charged to enter into similar agreements, and as the fair value for
these financial instruments was not material, these disclosures are not included
above.

Limitations:

Fair value estimates are made at a specific point in time, based on relevant
market information and information about the financial instrument. These
estimates do not 


                                      -44-


<PAGE>


reflect any premium or discount that could result from offering for sale at one
time the Corporation's entire holdings of a particular financial instrument.
Because no market exists for a significant portion of the Corporation's
financial instruments, fair value estimates are based on judgments regarding
future expected loss experience, current economic conditions, risk
characteristics of various financial instruments, and other factors. These
estimates are subjective in nature and involve uncertainties and matters of
significant judgment and therefore cannot be determined with precision. Changes
in assumptions could significantly affect the estimates.

     Fair value estimates are based on existing on- and off-balance sheet
financial instruments without attempting to estimate the value of anticipated
future business and the value of assets and liabilities that are not considered
financial instruments. Significant assets that are not considered financial
assets include the deferred tax assets and bank premises and equipment. In
addition, the tax ramifications related to the realization of the unrealized
gains and losses can have a significant effect on fair value estimates and have
not been considered in many of the estimates.

15. PARENT CORPORATION INFORMATION

The condensed financial statements of the parent company only are presented
below:

YARDVILLE NATIONAL BANCORP
(Parent Corporation)

Condensed Statements of Condition
                                                                 December 31,
- --------------------------------------------------------------------------------
(in thousands)                                                 1996         1995
- --------------------------------------------------------------------------------

Assets:
    Cash                                                    $   316      $   342
    Investment in subsidiary                                 34,835       31,336
    Other assets                                                 79           39
- --------------------------------------------------------------------------------
     Total Assets                                           $35,230      $31,717
- --------------------------------------------------------------------------------
Stockholders' Equity                                        $35,230      $31,717
- --------------------------------------------------------------------------------


Condensed Statements of Income
                                                       Year Ended December 31,
- --------------------------------------------------------------------------------
(in thousands)                                       1996       1995       1994
- --------------------------------------------------------------------------------
Operating Income:
    Dividends from
       subsidiary                                  $1,083       $843       $580
- --------------------------------------------------------------------------------
     Total Operating
        Income                                      1,083        843        580
- --------------------------------------------------------------------------------
Operating Expense:
    Other expense                                     114        115         11
- --------------------------------------------------------------------------------
Total Operating Expense                               114        115         11
- --------------------------------------------------------------------------------
Income before income
    taxes and equity in
    undistributed income
    of subsidiary                                     969        728        569
Federal income tax
    benefit                                           (40)       (41)        (3)
- --------------------------------------------------------------------------------
Income before equity in
    undistributed income
    of subsidiary                                   1,009        769        572
Equity in undistributed
    income of subsidiary                            3,017      2,634      1,951
- --------------------------------------------------------------------------------
     Net Income                                    $4,026     $3,403     $2,523
- --------------------------------------------------------------------------------





Condensed Statements of Cash Flows
                                                     Year Ended December 31,
- --------------------------------------------------------------------------------
(in thousands)                                     1996        1995        1994
- --------------------------------------------------------------------------------
Cash Flows from
    Operating Activities:
Net Income                                      $ 4,026     $ 3,403     $ 2,523
Adjustments:
    (Decrease) increase   
     in other assets                                (40)        (36)         96
    Equity in undistributed
     income of subsidiary                        (3,017)     (2,634)     (1,951)
    Decrease in
     other liabilities                               --          (1)         (5)
- --------------------------------------------------------------------------------
Net Cash Provided by
    Operating Activities                            969         732         663
- --------------------------------------------------------------------------------
Cash flows from investing activities:
    Investing in subsidiary                        (749)     (9,650)     (2,902)
- --------------------------------------------------------------------------------
Net Cash Used by
    Investing Activities                           (749)     (9,650)     (2,902)
- --------------------------------------------------------------------------------
Cash flows from financing
     activities:
     Proceeds from shares
      issued                                        837       9,403       3,192
     Dividends paid                              (1,083)       (738)       (380)
- --------------------------------------------------------------------------------
Net Cash (Used) Provided by
    Financing Activities                           (246)      8,665       2,812
- --------------------------------------------------------------------------------
Net (decrease) increase
    in cash                                         (26)       (253)        573
Cash as of beginning of year                        342         595          22
- --------------------------------------------------------------------------------
Cash as of End of Year                          $   316     $   342     $   595
- --------------------------------------------------------------------------------


                                      -45-


<PAGE>


INDEPENDENT AUDITORS' REPORT
- --------------------------------------------------------------------------------
THE BOARD OF DIRECTORS AND STOCKHOLDERS
YARDVILLE NATIONAL BANCORP:

     We have audited the accompanying consolidated statements of condition of
Yardville National Bancorp and subsidiary as of December 31, 1996 and 1995, and
the related consolidated statements of income, changes in stockholders' equity,
and cash flows for each of the years in the three-year period ended December 31,
1996. These consolidated financial statements are the responsibility of the
Corporation's management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

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

     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Yardville
National Bancorp and subsidiary as of December 31, 1996 and 1995, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1996, in conformity with generally accepted
accounting principles.



/s/  KPMG Peat Marwick LLP
- -------------------------------

Princeton, New Jersey
January 31, 1997



                                      -46-
<PAGE>


                                                               OFFICERS
                                                               -----------------
Yardville National Bancorp

President and Chief Executive Officer
Patrick M. Ryan

Secretary and Treasurer
Stephen F. Carman

Assistant Secretary and Treasurer
Diane H. Polyak

Yardville National Bank

President and Chief Executive Officer
Patrick M. Ryan

Executive Vice President,
Chief Financial Officer and Cashier
Stephen F. Carman

First Senior Vice President/Senior Loan Officer
James F. Doran

First Senior Vice President/Credit Administration
Mary C. O'Donnell

Senior Vice President and Controller
Richard A. Kauffman

Senior Vice President and Bank Administrator
Frank Durand III

Senior Vice President/Commercial Loans
Sarah J.Strout

Vice Presidents
Maida H. Bell
James T. Brotherton
Vincent P. Ditta
Elmer C. Fawcett
Kathleen A. Fone
Nancy C. German
Maurice F. Lippincott
Sandra R. Malanga
Thomas A. McBain
Nina D. Melker
Thomas L. Nash
Diane H. Polyak
Jane M. Trout
Susan M.Valentino

Assistant Vice Presidents
Shawn Chase-Merritt
Scott W. Civil
Nancy J. Collar
Sandra A. Gray
Dale K. Inman
Anne S. Marsilio
Debra L. Mincarelli
Leslie Rita
Christine A. Secrist
Joan M. Tarr

Assistant Cashiers
Sharon E. Bokma
June A. Haney
Fay Horrocks
Peggy A. Iucolino
Linda A. Kelly
Kathleen M. Kirkham
Patricia D. Majeski
Dawn L. Melker
Barbara G. Morgan
Michael J. Pelosci
Joseph H. Robotin
Elizabeth A. Salvatore
Flora B. Shiarappa



                                      -47-


<PAGE>


BOARD OF DIRECTORS
- ------------------


Yardville National Bancorp
Jay G. Destribats, Chairman of the Board

John C. Stewart, Vice Chairman*

Patrick M. Ryan, President and C.E.O.

C. West Ayres
Elbert G. Basolis, Jr.
Lorraine Buklad
Anthony M. Giampetro, M.D., F.C.C.P.
Gilbert W. Lugossy
Weldon J. McDaniel, Jr.
William J. Steiner, Jr.*+
F. Kevin Tylus

Edward M. Hendrickson, Director Emeritus +


* Director Emeritus as of March 1997
+ Deceased as of March 1997



Yardville National Bank

Jay G. Destribats, Chairman of the Board

John C. Stewart, Vice Chairman*

Patrick M. Ryan, President and C.E.O.

C. West Ayres
Elbert G. Basolis, Jr.
Lorraine Buklad
Anthony M. Giampetro, M.D., F.C.C.P.
Gilbert W. Lugossy
Weldon J. McDaniel, Jr.
William J. Steiner, Jr.*+
F. Kevin Tylus

Edward M. Hendrickson, Director Emeritus +


* Director Emeritus as of March 1997
+ Deceased as of March 1997



ADVISORY BOARD
- --------------



William C. Broderick
W. Michael Bryant
Nancy S. Ellis
William G. Engel
Daniel J. Graziano, Esq.
Sidney L. Hofing ++
James J. Kelly ++
John J. Klein III
Richard J. Klockner
Nancy J. Knight


Eugene P. Marfuggi
George S. Martin
Louis R. Matlack, Ph.D. ++
Robert E. Mule
Joyce H. Rainear
Marvin A. Rosen
N. Gerald Sapnar
Ronald K. Vernon
Robert L. Workman
Harold N. Zeltt


++ On the proxy ballot for nomination to Director

                                      -48-



                                UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-Q

(Mark One)
(X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
    EXCHANGE ACT OF 1934
    For the quarterly period ended March 31, l997

( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
    SECURITIES EXCHANGE ACT OF 1934
    For transition period from            to

          Commission File Number: 0-26086

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

          NEW JERSEY                                      22-2670267
 ------------------------------                  ----------------------------
(State or other jurisdiction of                        (I.R.S. Employer 
 incorporation or organization)                       Identification No.)


3111 Quakerbridge Road, Mercerville, New Jersey                     08619
- --------------------------------------------------                ----------
(Address of principal executive offices)                           (Zip Code)

                                 (609) 585-5100
                                 ---------------
              (Registrant's telephone number, including area code)

                                 Not Applicable
                                 --------------
         (Former name, former address and former fiscal year, if changed
                                from last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities 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 the number of shares outstanding of each of the issuer's classes of
common stock, as of May 1, 1997

Common Stock, no par value                                2,470,299
- ----------------------------                              ---------
         Class                                   Number of shares outstanding



<PAGE>

                                      INDEX

                    YARDVILLE NATIONAL BANCORP AND SUBSIDIARY


PART I   FINANCIAL INFORMATION                              PAGE NO.
- ------   ---------------------                              --------

Item 1.  Financial Statements

         Consolidated Statements of Condition
         March 31, 1997 and December 31, 1996                 3

         Consolidated Statements of Income
         Three months ended March 31, 1997
         and 1996                                             4

         Consolidated Statements of Cash Flows
         Three months ended March 31, 1997
         and 1996                                             5

         Notes to Consolidated Financial Statements          6-7

Item 2.  Management's Discussion and Analysis of
         Financial Condition and Results of Operations       8-14


PART II  OTHER INFORMATION
- -------  -----------------

Item 6.  Exhibits and Reports on Form 8-K                    15

SIGNATURES                                                   16

Exhibit 27.1 Financial Data Schedule                         17


<PAGE>

                    Yardville National Bancorp and Subsidiary
                      Consolidated Statements of Condition
                                   (unaudited)

<TABLE>
<CAPTION>
                                                                 March 31,          December 31,
- ----------------------------------------------------------------------------------------------------
(in thousands, except share data)                                  1997                 1996
- ----------------------------------------------------------------------------------------------------
<S>                                                             <C>                  <C>
Assets:
Cash and due from banks                                         $  14,042            $  13,110
Federal funds sold                                                  5,310                4,040
- ----------------------------------------------------------------------------------------------------
   Cash and Cash Equivalents                                       19,352               17,150
- ----------------------------------------------------------------------------------------------------
Interest bearing deposits                                           2,489                1,357
Securities available for sale                                     104,855               93,671
Investment securities                                              30,525               31,296
Loans                                                             344,065              331,237
   Less: Allowance for loan losses                                 (5,103)              (4,957)
- ----------------------------------------------------------------------------------------------------
   Loans, net                                                     338,962              326,280
Bank premises and equipment, net                                    5,265                5,418
Other real estate                                                     855                  395
Other assets                                                       15,272               14,978
- ----------------------------------------------------------------------------------------------------
   Total Assets                                                 $ 517,575            $ 490,545
====================================================================================================
Liabilities and Stockholders' Equity:
Deposits
   Non-interest bearing                                         $  52,073            $  55,519
   Interest bearing                                               342,782              308,926
- ----------------------------------------------------------------------------------------------------
   Total Deposits                                                 394,855              364,445
Borrowed funds
   Securities sold under agreements to repurchase                  64,340               64,185
   Other                                                           17,138               22,154
- ----------------------------------------------------------------------------------------------------
   Total Borrowed Funds                                            81,478               86,339
Other liabilities                                                   5,450                4,531
- ----------------------------------------------------------------------------------------------------
   Total Liabilities                                            $ 481,783            $ 455,315
- ----------------------------------------------------------------------------------------------------
Stockholders' equity
   Preferred stock: no par value
      Authorized 1,000,000 shares, none issued
   Common stock: no par value
      Authorized 6,000,000 shares
      Issued and outstanding 2,450,378 shares in 1997
         and 2,430,414 shares in 1996                              17,421               17,246
   Surplus                                                          2,205                2,205
   Undivided Profits                                               16,858               15,940
   Unrealized loss - securities available for sale                   (692)                (161)
- ----------------------------------------------------------------------------------------------------
      Total Stockholders' Equity                                   35,792               35,230
- ----------------------------------------------------------------------------------------------------
      Total Liabilities and Stockholders' Equity                $ 517,575            $ 490,545
====================================================================================================
</TABLE>

See Accompanying Notes to Unaudited Consolidated Financial Statements.

<PAGE>

                    Yardville National Bancorp and Subsidiary
                        Consolidated Statements of Income
                                   (unaudited)

<TABLE>
<CAPTION>
                                                                     Three Months Ended
                                                                           March 31,
- ----------------------------------------------------------------------------------------------
(in thousands, except per share amounts)                             1997             1996
- ----------------------------------------------------------------------------------------------
<S>                                                                <C>              <C>    
INTEREST INCOME:
Interest and fees on loans                                         $ 7,345           $ 5,887
Interest on deposits with banks                                         16                34
Interest on securities available for sale                            1,569             1,403
Interest on investment securities:
    Taxable                                                            342               410
    Exempt from Federal income tax                                     102                96
Interest on Federal funds sold                                         164                57
- ----------------------------------------------------------------------------------------------
    Total Interest Income                                            9,538             7,887
- ----------------------------------------------------------------------------------------------
INTEREST EXPENSE:
Interest on savings account deposits                                 1,230               972
Interest on certificates of deposit of $100,000 or more                305               203
Interest on other time deposits                                      2,228             1,617
Interest on borrowed funds                                           1,157               975
- ----------------------------------------------------------------------------------------------
     Total Interest Expense                                          4,920             3,767
- ----------------------------------------------------------------------------------------------
     Net Interest Income                                             4,618             4,120
Less provision for loan losses                                         275               265
- ----------------------------------------------------------------------------------------------
     Net Interest Income After Provision for Loan Losses             4,343             3,855
- ----------------------------------------------------------------------------------------------
NON-INTEREST INCOME:
Service charges on deposit accounts                                    283               290
Securities losses, net                                                  --               (21)
Other non-interest income                                              323               241
- ----------------------------------------------------------------------------------------------
     Total Non-Interest Income                                         606               510
- ----------------------------------------------------------------------------------------------
NON-INTEREST EXPENSE:
Salaries and employee benefits                                       1,817             1,581
Occupancy expense, net                                                 234               220
Equipment                                                              250               177
Other non-interest expense                                             778               840
- ----------------------------------------------------------------------------------------------
     Total Non-Interest Expense                                      3,079             2,818
- ----------------------------------------------------------------------------------------------
Income before income tax expense                                     1,870             1,547
Income tax expense                                                     658               555
- ----------------------------------------------------------------------------------------------
     Net Income                                                    $ 1,212           $   992
=============================================================================================
EARNINGS PER SHARE:
Primary                                                            $  0.49           $  0.40
Fully diluted                                                      $  0.49           $  0.40
- ----------------------------------------------------------------------------------------------
Weighted average shares outstanding                                  2,489             2,530
- ----------------------------------------------------------------------------------------------
Consolidated book value                                            $ 14.61           $ 13.51
==============================================================================================
</TABLE>

See Accompanying Notes to Unaudited Consolidated Financial Statements.

<PAGE>

                    Yardville National Bancorp and Subsidiary
                      Consolidated Statements of Cash Flows
                                   (unaudited)

<TABLE>
<CAPTION>
                                                                               Three months ended March 31,
- ---------------------------------------------------------------------------------------------------------------
(in thousands)                                                                   1997                1996
- ---------------------------------------------------------------------------------------------------------------
<S>                                                                            <C>                 <C>
Cash Flows from Operating Activities:
Net Income                                                                     $  1,212            $    992
Adjustments:
    Provision for loan losses                                                       275                 265
    Depreciation                                                                    206                 173
    Amortization and accretion                                                      100                 130
    Securities losses, net                                                           --                  21
    Writedown of other real estate                                                    2                  25
    (Increase)/decrease in other assets                                              59                (676)
    Increase in other liabilities                                                   919                 597
- ---------------------------------------------------------------------------------------------------------------
                                                                                  1,561                 535
- ---------------------------------------------------------------------------------------------------------------
      Net Cash Provided by Operating Activities                                   2,773               1,527
- ---------------------------------------------------------------------------------------------------------------
Cash Flows from Investing Activities:
    Net increase in interest bearing deposits                                    (1,132)             (3,121)
    Purchase of securities available for sale                                   (19,969)            (28,153)
    Maturities, calls, and paydowns of securities available for sale              7,838              10,612
    Proceeds from sales of securities available for sale                             --              24,049
    Proceeds from maturities and paydowns of investment securities                  734                 767
    Net increase in loans                                                       (13,419)            (18,008)
    Expenditures for bank premises and equipment                                    (53)             (1,111)
- ---------------------------------------------------------------------------------------------------------------
      Net Cash Used by Investing Activities                                     (26,001)            (14,965)
- ---------------------------------------------------------------------------------------------------------------
Cash Flows from Financing Activities:
    Net increase in non-interest bearing
        demand, money market, and saving deposits                                18,803               6,477
    Net increase in certificates of deposit                                      11,607               1,033
    Net increase/(decrease) in borrowed funds                                    (4,861)             10,049
    Proceeds from issuance of common stock                                          175                 461
    Dividends paid                                                                 (294)               (258)
- ---------------------------------------------------------------------------------------------------------------
      Net Cash Provided by Financing Activities                                  25,430              17,762
- ---------------------------------------------------------------------------------------------------------------
      Net increase in cash and cash equivalents                                   2,202               4,324
      Cash and cash equivalents as of beginning of period                        17,150              12,835
- ---------------------------------------------------------------------------------------------------------------
Cash and Cash Equivalents as of End of Period                                  $ 19,352            $ 17,159
- ---------------------------------------------------------------------------------------------------------------
Supplemental Disclosure of Cash Flow Information:
      Cash paid during the period for:
        Interest expense                                                       $  4,310            $  3,789
        Income taxes                                                                600                 150
- ---------------------------------------------------------------------------------------------------------------
Supplemental Schedule of Non-cash Financing Activities:
  During the three month period ended March 31, 1997 the Corporation transferred
  $462,000, net of charge offs, from loans to other real estate.
</TABLE>

     See Accompanying Notes to Unaudited Consolidated Financial Statements.

<PAGE>

                    Yardville National Bancorp and Subsidiary

                   Notes to Consolidated Financial Statements

                        Three Months Ended March 31, 1997

                                   (Unaudited)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Financial Statement Presentation


     The consolidated financial statements have been prepared in conformity with
generally accepted accounting principles. In preparing the financial statements,
management is required to make estimates and assumptions that affect the
reported amounts of assets and liabilities as of the date of the balance sheet
and revenues and expenses for the period. Actual results could differ
significantly from those estimates.

     The consolidated financial data as of and for the three months ended March
31, 1997 and 1996 includes, in the opinion of management, all adjustments,
consisting of only normal recurring accruals, necessary for a fair presentation
of such periods. The consolidated financial data for the interim periods
presented is not ncessarily indicative of the results of operations that might
be expected for the entire year ending December 31, 1997.

     Material estimates that are particularly susceptible to significant change
in the near-term relate to the determination of the allowance for loan losses
and the valuation of real estate acquired in connection with foreclosures or in
satisfaction of loans. In connection with the determination of the allowances
for loan losses and other real estates, management obtains independent
appraisals for significant properties.

Consolidation

     The consolidated financial statements include the accounts of Yardville
National Bancorp (the "Corporation") and its sole subsidiary, the Yardville
National Bank (the "Bank") and Yardville's wholly owned subsidiary, The
Yardville National Investment Corporation. All significant intercompany accounts
and transactions have been eliminated.


<PAGE>

Allowance for Loan Losses

For financial reporting purposes, the provision for loan losses charged to
operating expense is determined by management and is based upon a periodic
review of the loan portfolio, past experience, the economy, and other factors
that may affect the borrower's ability to repay the loan. This provision is
based on management's estimates, and actual losses may vary from these 
estimates. These estimates are reviewed and, as adjustments become necessary, 
they are reported in the periods in which they become known. Management 
believes that the allowance for losses on loans is adequate. While management 
uses available information to recognize losses on loans and other real estate, 
future additions to the allowance may be necessary based on changes in economic
conditions, particularly in New Jersey. In addition, various regulatory 
agencies, as an integral part of their examination process, periodically review 
the Bank's allowance for losses on loans and other real estate. Such agencies 
may require the Bank to recognize additions to the allowance or adjustments to 
the carrying value of other real estate based on their judgments about 
information available to them at the time of their examination.



<PAGE>


                      YARDVILLE NATIONAL BANCORP AND SUBSIDIARY

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

This financial review presents Management's discussion and analysis of financial
condition and results of operations. It should be read in conjunction with the
consolidated financial statements and the accompanying notes. The term
"Yardville" as used herein refers to the Company together with its sole
subsidiary, the Bank.

FINANCIAL CONDITION

Assets

Total consolidated assets at March 3l, 1997 totaled $517,575,000, an increase of
$27,030,000 or 5.5%, compared to $490,545,000 at December 31, 1996. The growth
in Yardville's asset base during the first quarter of 1997 was due primarily to
an increase in loans and securities. The increase in loans was the product of a
strategy to improve the profitability of the organization through relationship
banking and the continued consolidation in Yardville's marketplace, which has
solidified Yardville's competitive position in the small and middle markets.
Yardville's asset base includes investments of approximately $59,100,000
purchased utilizing repurchase agreements (investment growth strategy) at March
31, 1997, an increase of $8,000,000 compared to approximately $51,000,000 at
December 31, 1996.

Securities

Total securities increased by $10,413,000 at March 31, 1997 compared to year end
1996. The growth in the securities portfolio was due to the purchase of short
term treasuries to enhance short-term liquidity and the increase in the
investment growth strategy offset by principal paydowns on mortgage backed
securities.

At March 3l, 1997 the amortized cost of investment securities classified as
held to maturity was $30,525,000, compared to $31,296,000 at December 31, 1996,
a decrease of $771,000 or 2.5%.

Net unrealized losses as of March 31, 1997 in Yardville's available for sale
securities portfolio were $l,l53,000. Net unrealized losses of $692,000, net of
tax effect, were reported as a reduction of stockholders' equity at March 31,
1997. The available for sale portfolio represented 77.5% of the entire
portfolio. The available for sale portfolio, except those securities purchased
utilizing repurchase agreements, provides a secondary source of liquidity.

Federal Funds

At March 31, 1997 Federal funds sold totaled $5,310,000, an increase of
$1,270,000 as compared to $4,040,000 at December 31, 1996. The amount of federal
funds sold reflect management's determination of an adequate level of short term
funding sources.



<PAGE>
Loans

Total loans, net of unearned discounts, increased by $12,828,000 or 3.9% to
$344,065,000 at March 31, 1997 compared to $331,237,000 at year end 1996.
Yardville's loan portfolio represented 66.5% of assets at March 31, 1997
compared to 67.5% of assets at December 31, 1996.

Yardville's lending focus continues to be centered on commercial loans,
owner-occupied commercial mortgage loans and tenanted commercial real estate
loans.

Yardville showed positive results throughout its loan portfolio for the three
months ended March 31, 1997 as a result of the continued consolidation in
Yardville's marketplace and management's emphasis on establishing relationships
has solidified Yardville's competitive position in the small and middle markets.

On a component basis, for the three month period ended March 31, 1997,
commercial loan and real estate-construction loan balances increased $7,700,000
and $2,600,000 respectively or 12.1% and 10.0% respectively. Real 
estate - commercial mortgages and real estate - residential mortgages increased
 .48% and .29%, respectively, for the first quarter of 1997. 

Consumer loan balances increased $2,100,000 or 14.0% through the first three
months of 1997. The increase is principally from loans transferred from the
commercial loan portfolio.

Liabilities

Yardville's deposit base is the principal source of funds supporting interest
earning assets. Total deposits amounted to $394,855,000 at March 31, 1997
compared to $364,445,000 at December 31, 1996, an increase of $30,410,000 or
8.3%. Yardville was successful in bidding for Mercer County Surrogate's deposits
which netted Yardville $15,000,000 in deposits in early January 1997.

Growth in Yardville's deposit base also continues in higher yielding
certificate's of deposit (CD's) and premium money market accounts, both higher
cost funding sources. Average interest bearing deposits, including CD's of
$100,000 or more, increased $56,467,000 or 20.4% to total $333,437,000 for the
three month period ended March 31, l997 as compared to $276,970,000 for the year
ended December 31, 1996. Interest bearing deposits have increased 11.0% while
non-interest bearing deposits have decreased 6.2% in the first three months of
1997. At March 31, 1997 interest bearing and non-interest bearing deposits
totaled $342,782,000 and $52,073,000, respectively.

Borrowed funds totaled $81,478,000 at March 31, 1997 compared to $86,339,000 at
December 31, 1996, a decrease of $4,861,000 or 5.6%. Average borrowed funds
decreased $5,465,000 to total $81,600,000 for the three month period ended March
31, 1997 as compared to $87,065,000 for the year ended December 31, 1996.
Borrowed funds decreased in the first quarter of 1997 principally due to the
retirement of repurchase agreements.



<PAGE>

Borrowed funds at March 31, 1997 totaled approximately $15,800,000 in FHLB
advances ($10,000,000 with a maturity of less than 1 year), approximately
$59,100,000 in repurchase agreements utilized to purchase investments and
approximately $11,400,000 in repurchase agreements supporting earning asset
growth were outstanding.

Yardville has the availability to borrow up to $20,000,000 from the FHLB through
its line of credit program. In addition, the bank is eligible to borrow up to
30% of assets under the FHLB advance program subject to FHLB stock level
requirements, collateral requirements and individual advance proposals based on
FHLB credit standards. Yardville also has the ability to borrow at the Federal
Reserve discount window along with agreements to use two unsecured federal funds
lines of credit with two of its correspondent banks for daily funding needs.
Management's strategy is to further build the bank's core deposit base to fund
asset growth. However, borrowed funds will be utilized to meet short term
liquidity needs and as an additional source of funding for the loan and
investment portfolios.

Capital

Total stockholders' equity of $35,792,000 at March 31, 1997 increased $562,000
or 1.6% from $35,230,000 at December 31, 1996. This increase resulted from (i)
earnings of $1,212,000 over the first three months of 1997 (less dividend
payments of $294,000) and a negative equity adjustment of $531,000 for the
unrealized loss on securities available for sale, (ii) and proceeds of $175,000
from exercised options.

Yardville's leverage ratio was 7.10% at March 31, 1997 compared to 7.80% at
December 31, l996. At March 31, 1997 tier I and total tier I and II capital to
risk weighted assets were 9.94% and 11.20%, respectively. The risk based capital
levels at year end 1996 were 10.17% an 11.43% for tier I and total risk based
capital, respectively.

The minimum regulatory requirements require financial institutions to have a
tier one leverage ratio of 4.0%, a tier I risk-based ratio of 4.0% and a total
tier I and tier II ratio of 8.0%. A bank is considered "well capitalized" if it
has a minimum Tier I and total risk-based capital ratios of 6% and 10%,
respectively, and a minimum Tier I leverage ratio of 5%.

Credit risk

At March 31, 1997, nonperforming loans, consisting of loans 90 days or more past
due and nonaccruing loans, totaled $7,602,000 compared to $8,140,000 at December
31, 1996. Other real estate owned at March 31, 1997 totaled $855,000 compared to
$395,000 at December 31, 1996. The increase in other real estate is the result
of transferring two properties into other real estate during the first quarter
of 1997.

Total nonperforming assets decreased to $8,457,000 at March 31, 1997 compared to
$8,535,000 at year end l996. Nonperforming assets as a percentage of total loans
were 2.5% at March 31, l997. Management remains committed to reducing the level
of nonperforming assets and improving asset quality.



<PAGE>


The allowance for loan losses increased to $5,103,000, or 1.48% of total loans,
at March 31, 1997 compared to $4,957,000, or 1.50% of total loans at year end
1996. The provision for loan losses through March 31, 1997 was $275,000.
Yardville had net loan charge-offs of $129,000 for that time period. At March
31, 1997 the allowance for loan losses covered 67.1% of nonperforming loans and
60.3% of nonperforming assets. The allowance for loan losses, in management's
judgment, is adequate to provide for potential losses.

RESULTS OF OPERATIONS

Net Income

Yardville reported net income of $1,212,000 for the three months ended March 31,
1997, an increase of $220,000 or 22.2%, from net income of $992,000 reported for
the same tine period in 1996. The increase in net income for the three months
ended March 31, 1997 compared to the same period of 1996 was primarily
attributable to an increase in net interest income partially offset by an
increase in non-interest expenses.

On a fully diluted per share basis, net income was $.49 for the first three
months of 1997 compared to $.40 for the first three months of 1996. As net
income rose by 22.2% in the first quarter of 1997 compared to the first quarter
of 1996, earnings per share increased by $.09 during this time period. Earnings
per share amounts for the three months ended March 31, 1997 were calculated
using the treasury stock method while earnings per share for the same period of
1996 were calculated utilizing the modified treasury stock method.

Net Interest Income

Yardville's net interest income for the three months ended March 31, l997 was
$4,618,000, an increase of 12.1% or $498,000 over the $4,120,000 for the
comparable 1996 period. The principal factor contributing to the increase in net
interest income for the three months ended March 31, l997 was an increase in
interest income of $1,651,000 resulting principally from an increase in
commercial loan volume, offset by an increase in interest expense of $1,153,000
due to higher levels of time deposits and borrowed funds.

The net interest margin (tax equivalent basis) between yields on average
interest earning assets and costs of average funding sources was 3.90% for the
three month period ended March 31, 1997 compared to 4.31% for the three month
period ended March 31, 1996. The decrease in the net interest margin for the
comparable period was principally due to the factors discussed below.

Continuing into 1997, management's strategy is to increase net interest income
by purchasing investments using repurchase agreements. At March 31, 1997
approximately $59,100,000 had been purchased utilizing this strategy. The
targeted spread on this strategy is 75 basis points after tax. This strategy,
while successful in increasing net interest income, has a negative impact on the
net interest margin. Also contributing to the decrease in the net interest
margin of 41 basis points for the comparable periods was the increased
competition and the subsequent decrease in loan yields.


<PAGE>

Interest Income

For the three month period ended March 31, 1997 total interest income of
$9,538,000 increased $1,651,000 or 20.9% as compared to the same period a year
earlier. The increase in interest income is principally due to the higher volume
of average loan assets and to a lesser extent securities assets. Average loans
and securities increased $81,967,000 and $3,039,000 or 32.0% and 2.4%,
respectively, for the three months ended March 31, 1997 compared to the same
1996 period. The average yield on the loan portfolio decreased 51 basis points
for the comparable period in a lower rate competitive marketplace. The average
yield on the securities portfolio, conversely, increased 18 basis points.
Interest on Federal funds sold increased $107,000 for the three month period
ended March 31, 1997 due to increases in average balances of $8,388,000 to
$12,652,000 for the three month period ended March 31, 1997 compared to
$4,264,000 for the three month period ended March 31, 1996. Offsetting the
effect of this increase the average yield on Federal Funds sold decreased 17
basis points during this comparative period from 5.35% to 5.18%.

Overall, the yield on Yardville's interest earning assets decreased 19 basis
points to 7.96% for the three month period ended March 31, 1997 from 8.15% for
the three month period ended March 31, 1996 for the reasons discussed above.

Interest Expense

Total interest expense increased $1,153,000 or 30.6% to $4,920,000 for the three
months ended March 31, 1997 compared to $3,767,000 reported for the three months
ended March 31, 1996. The increase in interest expense for the comparable time 
periods is the result of a larger deposit base, higher market interest rates and
greater levels of borrowed funds. The average rate paid on interest bearing
liabilities increased 11 basis points for the time period discussed. Deposit
products continue to be competitively priced to increase the bank's deposit base
and provide a source of funds for asset growth.

Average interest bearing liabilities amounted to $333,437,000 at March 31, 1997
compared to $258,982,000 at March 31, 1996. Increases in deposit account
relationships, attributable in part to increased commercial loan activity and
community presence, are reflected in the results. Average time deposits, a
higher costing funding source, increased $50,926,000 or 39.3% for the first
quarter of 1997 compared to the first quarter a year earlier.

Interest expense on borrowed funds increased $182,000 during the first quarter
of 1997 compared to the same period in 1996 as a result of average balances
being higher by $14,882,000. As of March 31, 1997 management has purchased
investments for its growth strategy utilizing repurchase agreements totaling
approximately $59,100,000.



<PAGE>


While core deposits are strategically desired to fund current and projected
asset growth, borrowed funds will be utilized to support Yardville's core
deposits to meet short-term liquidity needs and to fund asset growth.

Provision For Loan Losses

Yardville provides for possible loan losses by a charge to current operations.
The provision for loan losses for the three month period ended March 31, 1997
was $275,000 compared to $265,000 for the three months ended March 31, 1996.
Management believes that the allowance for loan losses is adequate in relation
to credit risk exposure levels.

Non-Interest Income

Total non-interest income was $606,000 for the first three months of 1997
compared to $510,000 for the same period in 1996. The increase of $96,000 or 
18.8% is primarily attributable to an increase of $82,000 in other non-interest
income principally due to additional fee income derived from life insurance
assets and other fee income.

Service charges on deposit accounts decreased $7,000 or 2.4% for the first three
months of 1997 as compared to the same period a year earlier. The decrease in
service charge income resulted from a reduction in insufficient fund fees
offset by an increase in service charges on deposit accounts.

Yardville had no net losses on the sale of securities in the first quarter of
1997 versus $21,000 in net losses on the sale of securities, in the first
quarter of 1996.

The increase in other non-interest income when comparing the first quarter of
1997 to 1996 is due to a combination of factors discussed below. During the
latter half of 1996, Yardville National Bank began an assessment for use of
"others on us" Automated Teller Machine (ATM) card usage. Through the first
three months of March 1997 the Bank earned $55,000 through the implementation of
this "others on us" fee. In addition, income earned on life insurance assets
increased during the first quarter of 1997 compared to 1996. Offsetting these
two increases was the elimination of the annual ATM fees for Yardville National
Bank cardholders in January 1997.



<PAGE>

Non-Interest Expense

Total non-interest expense increased $261,000 or 9.3% to $3,079,000 for the
first three months of 1997 compared to $2,818,000 for the first three months of
1996. The increase in non-interest expense was primarily the result of increases
in salaries and employee benefits and equipment expense associated with the
installation and upgrading of personal computers throughout the organization
offset by decreases in other non-interest expenses.

Salaries and employee benefits were $1,817,000 for the first three months of
1997, an increase of $236,000 or 14.9% compared to $1,581,000 for same three
month period of 1996. The increase resulted from increased staffing required as
Yardville has grown for the comparable time periods through the opening of two
additional branches during the second and third quarter of 1996 and normal
annual salary increases. Employee benefits also increased 21.3% to $415,000
compared to $342,000 for the comparable time periods. Full time equivalent staff
increased to 164 at March 31, 1997 from 151 at March 31, 1996.

Net occupancy expenses increased $14,000 or 6.4% for the first three months of
1997 to $234,000 as compared to $220,000 for the same period in 1996 due to
additional occupancy costs associated with new branch offices offset by
decreases in snow removal costs due to a milder winter. Equipment expense
increased $73,000 or 41.2% for the same comparable period primarily due to
increased depreciation costs associated with furniture and fixtures in
Yardville's new branches and computer hardware and software associated with
Yardville's in-house computer system.

Other non-interest expenses totaled $778,000 for the three months ended March
31, 1997, a decrease of $62,000 or 7.4%, from the comparable 1996 period. The
decrease in other non-interest expense is principally the result of the
conversion to an in-house computer system in late February 1996 and the decrease
in associated fees that were previously paid to an outside servicer. This
decrease was partially offset by increases in professional fees, marketing
costs, and loan related expenses.

Recently Issued Accounting Pronouncements

In February 1997, the Financial Accounting Standards Board issued SFAS No. 128,
"Earnings Per Share." SFAS 128 supersedes APB Opinion No. 15, "Earnings Per
Share," and specifies the computation, presentation and disclosure requirements
for earnings per share for entities with publicly held common stock or potential
common stock. This statement is effective for financial statements for periods
ending after December 15, l997. The adoption of this Statement should not have a
material effect on the consolidated financial statements of Yardville.

In February 1997, the Financial Accounting Standards Board issued SFAS No. 129,
"Disclosure of Information about Capital Structure." SFAS 129 lists required
disclosures about capital structure that have been included in a number of
separate statements and opinions. This statement is effective for financial
statements for periods ending after December 15, 1997. The adoption of the
Statement should not have a material effect on the consolidated financial
statements of Yardville.



<PAGE>

PART II OTHER INFORMATION

ITEM 6. Exhibits and Reports on Form 8-K

A.  The following exhibits are filed with this Form lO-Q for the fiscal quarter
    ended March 31, 1997 by Yardville National Bancorp:

                           INDEX TO EXHIBITS

    No.    Exhibits                                                    Page
    ---    --------                                                    ----

  * 3.1    Restated Certificate of Incorporation of the Registrant

 ++ 3.2    By-Laws of the Registrant

 ++ 4.l    Specimen of Share of Common Stock

 ++ 4.2    Form of Class A Warrant

 ++ ll     Statement re: Computation of Per Share Earnings

    27.1   Financial Data Schedule                                      17

  * Incorporated by reference to the Issuer's Annual Report on Form 
    10-KSB the Fiscal Year Ended December 31, 1994, as amended by Form 
    10-KSB/A filed on July 25, 1995.

 ++ Incorporated by reference to the Issuer's Registration
    Statement on Form SB-2 (Registration No. 33-78050)


B. No reports on FORM 8-K were filed by the registrant during the quarter ended
March 31, 1997.



<PAGE>


                                   SIGNATURES

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

                                     YARDVILLE NATIONAL BANCORP
                                    ----------------------------
                                            (Registrant)



Date: May 15, 1997                  By:
                                        ------------------------
                                         Stephen F. Carman
                                         Executive Vice President
                                         and Chief Financial Officer





                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q
(Mark One)
 (X)     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934
         For the quarterly period ended June 30, 1997


 ( )     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934
         For transition period from __________ to _____________

                  Commission File Number:  0-26086


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


                  NEW JERSEY                           22-2670267
        -------------------------------            ------------------
        (State or other jurisdiction of            (I.R.S. Employer
         incorporation or organization)            Identification No.)


         3111 Quakerbridge Road, Mercerville, New Jersey     08619
        -------------------------------------------------------------
        (Address of principal executive offices)           (Zip Code)


                                 (609) 585-5100
              ----------------------------------------------------
              (Registrant's telephone number, including area code)

                                 Not Applicable
              ----------------------------------------------------
              (Former name, former address and former fiscal year,
                          if changed from last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities 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 the number of shares outstanding of each of the issuer's classes of
common stock, as of August 1, 1997

        Common Stock,  no par value                2,473,934
        ---------------------------       ----------------------------
                   Class                  Number of shares outstanding


<PAGE>


                                      INDEX


                    YARDVILLE NATIONAL BANCORP AND SUBSIDIARY



PART I  FINANCIAL INFORMATION                         PAGE NO.
- -----------------------------                         --------


Item 1. Financial Statements

        Consolidated Statements of Condition
        June 30, 1997 and December 31, 1996              3

        Consolidated Statements of Income
        Three months and six months ended
        June 30, 1997 and 1996                           4

        Consolidated Statements of Cash Flows
        Six months ended June 30, 1997
        and 1996                                         5

        Notes to Consolidated Financial Statements       6-7


Item 2. Management's Discussion and Analysis of
        Financial Condition and Results of Operations   8-15



PART II OTHER INFORMATION
- -------------------------

Item 6. Exhibits and Reports on Form 8-K                 16

SIGNATURES                                               17

Item 10.1 1988 Stock Option Plan                         19


Exhibit 27.1  Financial Data Schedule                    27


<PAGE>


<TABLE>
<CAPTION>
                    Yardville National Bancorp and Subsidiary
                      Consolidated Statements of Condition
                                   (unaudited)

                                                          June 30,  December 31,
(in thousands, except share data)                           1997        1996
                                                          --------  ------------
<S>                                                       <C>         <C>
ASSETS:
Cash and due from banks                                   $ 19,119    $ 13,110
Federal funds sold                                           1,250       4,040
Cash and Cash Equivalents                                   20,369      17,150
Interest bearing deposits                                      873       1,357

Securities available for sale                              106,002      93,671
Investment securities (market value of $28,732 in 1997
   and $30,878 in 1996)                                     29,105      31,296
Loans                                                      352,941     331,237
   Less: Allowance for loan losses                          (5,284)     (4,957)
   Loans, net                                              347,657     326,280
Bank premises and equipment, net                             5,307       5,418
Other real estate                                              873         395
Other assets                                                15,534      14,978
   Total Assets                                           $525,720    $490,545

LIABILITIES AND STOCKHOLDERS' EQUITY:
Deposits
   Non-interest bearing                                   $ 59,154    $ 55,519
   Interest bearing                                        355,676     308,926
   Total Deposits                                          414,830     364,445
Borrowed funds
   Securities sold under agreements to repurchase           50,020      64,185
   Other                                                    18,119      22,154
   Total Borrowed Funds                                     68,139      86,339
Other liabilities                                            5,122       4,531
   Total Liabilities                                      $488,091    $455,315

Stockholders' equity
   Preferred stock:  no par value
        Authorized 1,000,000 shares, none issued
   Common stock: no par value
        Authorized 6,000,000 shares
        Issued and outstanding 2,472,954 shares in 1997
            and 2,430,414 shares in 1996                    17,625      17,246
   Surplus                                                   2,205       2,205
   Undivided Profits                                        17,818      15,940
   Unrealized loss - securities available for sale             (19)       (161)
      Total Stockholders' Equity                            37,629      35,230
      Total Liabilities and Stockholders' Equity          $525,720    $490,545
</TABLE>

    See accompanying Notes to Unaudited Consolidated Financial Statements.


<PAGE>




                    Yardville National Bancorp and Subsidiary
                        Consolidated Statements of Income
                                   (unaudited)

<TABLE>
<CAPTION>
                                                                     Three Months Ended          Six Months Ended
                                                                          June 30,                   June 30,
                                                                    --------------------       --------------------
(in thousands, except per share amounts)                             1997         1996          1997         1996
                                                                    -------      -------       -------      -------
Interest Income:
<S>                                                                 <C>          <C>           <C>          <C>
Interest and fees on loans                                          $ 7,751      $ 6,191       $15,096      $12,078
Interest on deposits with banks                                          16           32            32           66
Interest on securities available for sale                             1,760        1,608         3,329        3,011
Interest on investment securities:
    Taxable                                                             329          395           671          805
    Exempt from Federal income tax                                      100           97           202          193
Interest on Federal funds sold                                           72           29           236           86
    Total Interest Income                                            10,028        8,352        19,566       16,239
Interest Expense:
Interest on savings account deposits                                  1,288          990         2,518        1,962
Interest on certificates of deposit of $100,000 or more                 339          190           644          393
Interest on other time deposits                                       2,414        1,631         4,642        3,248
Interest on borrowed funds                                            1,059        1,281         2,216        2,256
     Total Interest Expense                                           5,100        4,092        10,020        7,859
     Net Interest Income                                              4,928        4,260         9,546        8,380
Less provision for loan losses                                          300          450           575          715
     Net Interest Income After Provision for Loan Losses              4,628        3,810         8,971        7,665

Non-Interest Income:
Service charges on deposit accounts                                     287          294           570          584
Gains on sales of mortgages, net                                          9           --             9           --
Security gains (losses), net                                              7          (25)            7          (46)
Other non-interest income                                               331          256           654          497
     Total Non-Interest Income                                          634          525         1,240        1,035

Non-Interest Expense:
Salaries and employee benefits                                        1,852        1,619         3,669        3,200
Occupancy expense, net                                                  241          225           475          445
Equipment                                                               278          180           528          357
Other non-interest expense                                              959          773         1,737        1,613
     Total Non-Interest Expense                                       3,330        2,797         6,409        5,615
Income before income tax expense                                      1,932        1,538         3,802        3,085
Income tax expense                                                      677          547         1,335        1,102
     Net Income                                                     $ 1,255      $   991       $ 2,467      $ 1,983
Earnings Per Share:
Primary                                                             $  0.50      $  0.41       $  0.99      $  0.81
Fully diluted                                                       $  0.50      $  0.41       $  0.99      $  0.81
Weighted average shares outstanding                                   2,503        2,422         2,492        2,389
</TABLE>

      See Accompanying Notes to Unaudited Consolidated Financial Statements.


<PAGE>

                    Yardville National Bancorp and Subsidiary
                      Consolidated Statements of Cash Flows
                                   (unaudited)
<TABLE>
<CAPTION>

                                                                   Six months ended
                                                                        June 30,
                                                                -----------------------
(in thousands)                                                    1997           1996
                                                                --------       --------
<S>                                                             <C>            <C>
Cash Flows from Operating Activities:
Net Income                                                      $  2,467       $  1,983
Adjustments:
    Provision for Loan Losses                                        575            715
    Depreciation                                                     420            346
    Amortization and accretion                                       216            309
    (Gain) loss on sale of securities available for sale              (7)            46
    Writedown of other real estate                                     8             35
    Increase in other assets                                        (651)        (4,268)
    Increase in other liabilities                                    591            246
                                                                   1,153         (2,571)
      Net Cash Provided by Operating Activities                    3,619           (588)
Cash Flows from Investing Activities:
    Net (increase) decrease in interest bearing deposits             484         (2,324)
    Proceeds from maturities and paydowns of
        investment securities                                      2,113          2,004
    Purchase of securities available for sale                    (25,970)       (56,346)
    Proceeds from sale of securities available for sale            2,011         28,181
    Purchase of investment securities                                 --           (453)
    Maturities, calls & paydowns of securities
       available for sale                                         11,734         16,061
    Net increase in loans                                        (22,438)       (41,121)
    Expenditures for bank premises and equipment                    (309)        (1,712)
    Proceeds from sale of O.R.E                                       --            141
      Net Cash Used by Investing Activities                      (32,375)       (55,569)
Cash Flows from Financing Activities:
    Net increase in non-interest bearing
        demand, money market, and saving deposits                 28,755          9,893
    Net increase in certificates of deposit                       21,630          4,193
    Net increase in borrowed funds                               (18,200)        40,356
    Proceeds from issuance of common stock                           379            821
    Dividends paid                                                  (589)          (525)
      Net Cash Provided by Financing Activities                   31,975         54,738
      Net increase (decrease) in cash and cash equivalents         3,219         (1,419)
      Cash and cash equivalents at beginning of period            17,150         12,835
Cash and Cash Equivalents at End of Period                      $ 20,369       $ 11,416
Supplemental Disclosure of Cash Flow Information:
      Cash paid during the period for:
        Interest expense                                        $  9,131       $  7,709
        Income taxes                                               2,301          1,555
</TABLE>

See Accompanying Notes to Unaudited Consolidated Financial Statements.

Supplemental Schedule of Non-cash Financing Activities: During the six month
period ended June 30, 1997 the Corporation transferred $486,000, net of charge
offs, from loans to other real estate.


<PAGE>


                    Yardville National Bancorp and Subsidiary

                   Notes to Consolidated Financial Statements

                         Six Months Ended June 30, 1997

                                   (Unaudited)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Financial Statement Presentation

     The consolidated financial statements have been prepared in conformity with
generally accepted accounting principles. In preparing the financial statements,
management is required to make estimates and assumptions that affect the
reported amounts of assets and liabilities as of the date of the balance sheet
and revenues and expenses for the period. Actual results could differ
significantly from those estimates.

     The consolidated financial data as of and for the six months ended June 30,
1997 and 1996 includes, in the opinion of management, all adjustments,
consisting of only normal recurring accruals, necessary for a fair presentation
of such periods. The consolidated financial data for the interim periods
presented is not necessarily indicative of the results of operations that might
be expected for the entire year ending December 31, 1997.

     Material estimates that are particularly susceptible to significant change
in the near-term relate to the determination of the allowance for loan losses
and the valuation of real estate acquired in connection with foreclosures or in
satisfaction of loans. In connection with the determination of the allowance for
loan losses and the valuation of other real estate, management obtains
independent appraisals for significant properties.

Consolidation

     The consolidated financial statements include the accounts of Yardville
National Bancorp (the "Corporation") and its sole subsidiary, the Yardville
National Bank (the "Bank") and Yardville's wholly owned subsidiaries, The
Yardville National Investment Corporation, Brenden, Inc., a subsidiary of the
Bank utilized for the control and disposal of other real estate properties and
the YNB Real Estate Holding Company, a subsidiary of the Bank utilized to hold
Bank branch properties. All significant intercompany accounts and transactions
have been eliminated.


<PAGE>


Allowance for Loan Losses

For financial reporting purposes, the provision for loan losses charged to
operating expense is determined by management and is based upon a periodic
review of the loan portfolio, past experience, the economy, and other factors
that may affect the borrower's ability to repay the loan. This provision is
based on management's estimates, and actual losses may vary from these
estimates. These estimates are reviewed and, as adjustments become necessary,
they are reported in the periods in which they become known. Management believes
that the allowance for losses on loans is adequate. While management uses
available information to recognize losses on loans and other real estate, future
additions to the allowance may be necessary based on changes in economic
conditions, particularly in New Jersey. In addition, various regulatory
agencies, as an integral part of their examination process, periodically review
the Bank's allowance for losses on loans and the valuation of other real estate.
Such agencies may require the Bank to recognize additions to the allowance or
adjustments to the carrying value of other real estate based on their judgments
about information available to them at the time of their examination.





<PAGE>


                   YARDVILLE NATIONAL BANCORP AND SUBSIDIARY

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

This financial review presents Management's discussion and analysis of financial
condition and results of operations. It should be read in conjunction with the
consolidated financial statements and the accompanying notes. The term
"Yardville" as used herein refers to the Company together with its sole
subsidiary, the Bank.

FINANCIAL CONDITION

Assets

Total consolidated assets at June 30, 1997 totaled $525,720,000 an increase of
$35,175,000 or 7.2%, compared to $490,545,000 at December 31, 1996. The growth
in Yardville's asset base during the first six months of 1997 was primarily due
to an increase in loans and securities. The increase in loans was the product of
a strategy to improve profitability of the organization through relationship
banking and the continued consolidation in Yardville's marketplace, which has
solidified Yardville's competitive position in the small and middle markets.
Yardville's asset base includes investments of approximately $57,100,000
purchased utilizing repurchase agreements and time deposits (Investment Growth
Strategy) at June 30, 1997, an increase of $6,000,000 compared to approximately
$51,000,000 at December 31, 1996. The primary goals of the growth strategy are
to improve return on equity and earnings per share.

Securities

Total securities increased by $10,140,000 or 8.1% to $135,107,000 as of June 30,
1997 compared to year end 1996. The growth in the securities portfolio in the
first half of 1997 was due to the purchase of short term treasuries and
government agency bonds to enhance short-term liquidity and the increase in the
investment growth strategy offset by principal paydowns on mortgage-backed
securities.

At June 30, 1997, the amortized cost of investment securities classified as held
to maturity was $29,105,000 compared to $31,296,000 at December 31, 1996, a
decrease of $2,191,000 or 7.0%.

Net unrealized losses as of June 30, 1997 in Yardville's available for sale
securities portfolio were $31,000. Net unrealized losses, net of tax effect of
$19,000, were reported as a reduction of stockholders' equity at June 30, 1997.
The available for sale portfolio, except those securities purchased utilizing
repurchase agreements, provides a secondary source of liquidity.


                                      -1-

<PAGE>


Federal Funds

At June 30, 1997 Federal funds sold totaled $1,250,000, a decrease of $2,790,000
as compared to $4,040,000 at December 31, 1996. While management continues to
focus on maintaining adequate short term liquidity levels, federal funds will
fluctuate due to other liquidity demands.

Loans

Total loans, net of unearned discounts, increased by $21,704,000 or 6.6%, to
$352,941,000 at June 30, 1997 compared to $331,237,000 at year end 1996.
Yardville's loan portfolio represented 67.1% of assets at June 30, 1997 compared
to 67.5% of assets at December 31, 1996.

Yardville's lending focus continues to be centered on commercial loans,
owner-occupied commercial mortgage loans and tenanted commercial real estate
loans. Yardville showed continued growth throughout its loan portfolio for the
six months ended June 30, 1997 as a result of management's emphasis on customer
relationships and opportunities associated with the continued consolidation of
the banking industry in Yardville's markets.

On a component basis, for the six month period ended June 30, 1997, commercial
loan balances increased $14,109,000 or 22.2%. Real estate-construction and real
estate-residential mortgage loan balances increased $4,189,000 and $1,280,000
respectively, or 16.1% and 1.5% respectively. Real estate-commercial mortgage
loan balances decreased $305,000 or 0.3% due to increased competition.

Liabilities

Yardville's deposit base is the principal source of funds supporting interest
earning assets. Total deposits amounted to $414,830,000 at June 30, 1997
compared to $364,445,000 at December 31, 1996, an increase of $50,385,000 or
13.8%. Yardville was successful in bidding for Mercer County Surrogate's
deposits which netted Yardville $15,000,000 in deposits in early January 1997.

Growth in Yardville's deposit base continues in higher yielding certificates of
deposit (CD's) and premium money market accounts, both higher cost funding
sources. Average interest bearing deposits including CD's of $100,000 or more,
increased $66,333,000 or 23.9% to total $343,303,000 for the six month period
ended June 30, 1997 as compared to $276,970,000 for the year ended December 31,
1996. Of the total increase, average time deposits grew $43,084,000 for the
comparable periods. Time deposits were competitively priced to reduce levels of
borrowed funds. Average non-interest bearing deposits have increased 9.2% for
the six month period ended June 30, 1997 compared to the year ended December 31,
1996. At June 30, 1997 interest bearing and non-interest bearing deposits
totaled $355,676,000 and $59,154,000, respectively.


Borrowed funds totaled $68,139,000 at June 30, 1997 compared to $86,339,000 at
December 31, 1996. The decrease of $18,200,000 or 21.1% in the first six months
of 1997 was principally due to the repayment of repurchase agreements.
Securities sold under agreements to repurchase decreased $14,165,000 or 22.1%
to $50,020,000 compared to $64,185,000 at December 31, 1996. Federal Home Loan
Bank advances are being utilized to strengthen short-term liquidity and support
core deposits in funding balance sheet growth. At June 30, 1997 Yardville has
$15,000,000 outstanding in FHLB advances. $10,000,000 of these advances will
mature on July 30, 1997 and the remaining $5,000,000 will mature in November of
1998.

Yardville has the availability to borrow up to $24,500,000 from the FHLB through
its line of credit program. In addition, the bank is eligible to borrow up to

                                      -2-


<PAGE>


30% of assets under the FHLB advance program subject to FHLB stock level
requirements, collateral requirements and individual advance proposals based on
FHLB credit standards. Yardville also has the ability to borrow at the Federal
Reserve discount window along with agreements to use two unsecured federal funds
lines of credit with two of its correspondent banks for daily funding needs.
Management's strategy, however, is to further build the bank's core deposit base
to fund asset growth. Borrowed funds will be utilized to meet short term
liquidity needs and as an additional source of funding for the loan and
investment portfolios.

Capital

Total stockholders' equity of $37,629,000 at June 30, 1997 increased $2,399,000
or 6.8% from $35,230,000 at December 31, 1996. This increase resulted from the
following factors during the six months ended June 30, 1997 (i) earnings of
$2,467,000 (less dividend payments of $589,000) and a decrease of $142,000 in
the unrealized loss on securities available for sale, net of income tax effect.
(ii) proceeds of $379,000 from exercised options.

Yardville's leverage ratio was 7.3% at June 30, 1997 compared to 7.8% at
December 31, 1996. At June 30, 1997 tier I and total tier I and II capital to
risk weighted assets were 10.1% and 11.4%, respectively. The risk based capital
levels at year end 1996 were 10.2% and 11.4% for tier I and total risk based
capital, respectively.

The minimum regulatory requirements require financial institutions to have a
tier I leverage ratio of 4.0%, a tier I risk-based ratio of 4.0% and a total
tier I and tier II ratio of 8.0%. A bank is considered "well capitalized" if it
has a minimum Tier 1 and total risk-based capital ratios of 6% and 10%,
respectively, and a minimum Tier 1 leverage ratio of 5%.

Credit Risk

At June 30, 1997, nonperforming loans, consisting of loans 90 days or more past
due, and nonaccruing loans totaled $7,630,000 compared to $8,140,000 at December
31, 1996. Other real estate owned at June 30, 1997 totaled $873,000 compared to
$395,000 at December 31, 1996.

Total nonperforming assets decreased $32,000 or 0.4% to $8,503,000 at June 30,
1997 compared to $8,535,000 at year end 1996. Nonperforming assets as a
percentage of total assets were 1.62% at June 30, 1997. Yardville continues to
actively manage nonperforming assets with the goal of reducing these assets in
relation to the entire portfolio. Where possible, existing loan relationships
are being restructured in an effort to return these loans to a performing
status.

The allowance for loan losses increased to $5,284,000 and remained at 1.50% of
total loans at June 30, 1997 compared to $4,957,000, or 1.50% of total loans, at
year end 1996. The provision for loan losses through June 30, 1997 was $575,000.
Yardville had net loan charge-offs of $248,000 for the six months ended June 30,
1997. At June 30, 1997 the allowance for loan losses covered 69.3% of
nonperforming loans and 62.1% of nonperforming assets. The allowance for loan
losses, in management's judgment, is adequate to provide for potential losses.


                                      -3-


<PAGE>


RESULTS OF OPERATIONS

Net Income

Yardville reported net income of $2,467,000 for the six months ended June 30,
1997, an increase of $484,000 or 24.4%, from net income of $1,983,000 reported
for the same time period in 1996. The increase in net income for the comparable
periods is attributable to an increase in net interest income, and to a lesser
extent, non-interest income, partially offset by an increase in non-interest
expenses. On a per share basis, the net income was $0.99 for the first six
months of 1997 compared to $0.81 for the first six months of 1996. The increase
in earnings per share is due primarily to the increase in net income during the
first six months of 1997 compared to the same time period in 1996.

On a quarterly basis, the income for the second quarter of 1997 was $1,255,000
or $0.50 per share, compared with $991,000 or $0.41 per share for the same
quarter a year ago. The increase in net income and net income per share for the
quarterly comparison are for the same reasons discussed above.

Net Interest Income

Yardville's net interest income for the six months ended June 30, 1997 was
$9,546,000, an increase of $1,166,000 or 13.9% over the $8,380,000 for the
comparable 1996 period. The principal factors contributing to the increase in
net interest income for the six months ended June 30, 1997 was an increase in
interest income of $3,327,000 resulting principally from an increase in
commercial loan volume, offset by an increase in interest expense of $2,161,000
due to increases in the volume of interest bearing deposits.

The net interest margin (tax equivalent basis) between yields on average
interest earning assets and costs of average funding sources was 3.99% at June
30, 1997 compared to 4.22% at June 30, 1996. The principal reason for the
decrease in the net interest margin was higher costs on interest bearing
liabilities.


The management strategy continuing through 1997 is to increase net interest
income by purchasing investments using repurchase agreements or other funding
sources. At June 30, 1997 approximately $57,100,000 was being utilized for this
purpose. The targeted spread on this strategy is 75 basis points after tax. This
strategy, while successful in increasing net interest income, has had a negative
impact on the net interest margin. Increased loan pricing competition and the


                                      -4-


<PAGE>


subsequent decrease in loan yields also accounted, in part, for the reduction in
the net interest margin of 23 basis points for the comparable periods.


On a quarterly comparison, net interest income was $4,928,000 for the second
quarter of 1997, an increase of $668,000 or 15.7% from net interest income of
$4,260,000 for the second quarter of 1996. The 1997 increase was the result of
an increase in average earning assets of $73,967,000 combined with a decrease of
$19,066,000 in average borrowed funds offset by an increase of $87,606,000 in
average interest bearing deposits compared to the second quarter of 1996.

Interest Income

For the six month period ended June 30, 1997 total interest income of
$19,566,000 increased $3,327,000 or 20.5% as compared to $16,239,000 reported
for the same period a year earlier. On a quarterly comparison, the second
quarter of 1997 experienced an increase of $1,676,000 or 20.1% in total interest
income compared to the same period a year earlier. The increase in interest
income is due primarily to the higher volume of average loan assets. Average
loans increased $76,972,000 or 29.0% for the six months ended June 30, 1997
compared to the same 1996 period. The average yield on the loan portfolio
decreased 28 basis points for the comparable period in a lower rate competitive
marketplace.

Interest income on securities increased $193,000 or 4.8%, for the first six
months of 1997, due to a 22 basis point increase in average yield and an
increase of $1,464,000 in average balances for the six months ended June 30,
1997 as compared to the same period a year earlier. On a quarterly comparison
interest on securities increased 4.2% primarily as a result of a 27 basis point
increase in average yield. Interest on Federal Funds sold increased $150,000 for
the six month period ended June 30, 1997 due to increases in average balances of
$5,803,000 combined with a decrease in the average yields of 12 basis points.

Overall, the yield on Yardville's interest earning assets decreased 1 basis
point to 8.06% for the period ended June 30, 1997 from 8.07% for the period
ended June 30, 1996 for the combined reasons discussed above.

Interest Expense

Total interest expense increased $2,161,000 or 27.5% to $10,020,000 for the six
months ended June 30, 1997 compared to $7,859,000 reported for the six months
ended June 30, 1996. The increase in interest expense for the comparable time
periods is the result of a larger deposit base, and higher market interest
rates. Deposit products continue to be competitively priced to increase the
bank's deposit base and provide a source of funds for asset growth.

Average interest bearing liabilities amounted to $420,437,000 for the six months
ended June 30, 1997 compared to $341,499,000 for the six months ended June 30,
1996. The average rate paid on interest bearing liabilities increased 17 basis
points for the time period discussed. Increases in deposit account relationships
are attributable in part to increased commercial loan activity, community
presence, ongoing consolidation within the banking industry and the impact of
new branches opened during 1996 that now have established deposit relationships
with the bank. Average time deposits, a higher cost funding source, increased
$55,741,000 or 42.6% for the first six months of 1997 compared to the first six
months of 1996.

For the second quarter of 1997, total interest expense increased $1,008,000 or
24.6% as compared to the second quarter of a year earlier. The increase in
interest expense for the comparable quarters is due primarily to higher levels
of average time deposits.

Interest expense on borrowed funds decreased during both the quarterly and
year-to-date periods when comparing 1997 to 1996. For the year-to-date
comparison interest expense decreased $40,000. For the three months ended June
30, 1997 interest on borrowed funds decreased $222,000 or 17.3% primarily as a
result of lower average balances. Repurchase agreements were repaid during the
period to reduce borrowed funds.


                                       -5-


<PAGE>


Provision For Loan Losses

Yardville provides for possible loan losses by a charge to current operations.
The provision for loan losses for the six months and three months ended June 30,
1997 was $575,000 and $300,000, respectively compared to $715,000 and $450,000,
respectively for the six months and three months ended June 30, 1996. The
year-to-date and quarterly 1997 provisions reflect management's continuing
analysis of the loan portfolio and non-performing assets. Management believes
that the allowance for loan losses is adequate in relation to credit risk
exposure levels.

Non-Interest Income

Total non-interest income was $1,240,000 for the first six months of 1997
compared to $1,035,000 for the same period in 1996. The increase of $205,000 or
19.8% is primarily attributable to an increase in other non-interest income
principally due to additional fee income derived from life insurance assets and
other fee income.

Service charges on deposit accounts decreased $14,000 or 2.4% for the first six
months of 1997 as compared to the same period a year earlier. The decrease in
service charge income resulted from a reduction in insufficient fund fees offset
by an increase in service charges on deposit accounts. Yardville realized $7,000
in gains on the sale of securities, net, in the first six months of 1997 versus
a loss of $46,000 on the sale of securities, net, in the first six months of
1996. Other non-interest income increased $157,000 or 31.6% in the first six
months of 1997 versus the first six months of 1996 for the reasons discussed
above.

For the second quarter comparison, the results were similar. Total non-interest
income for the second quarter of 1997 increased 20.8% over the same period a
year earlier. Service charges on deposit accounts decreased 2.4% for the
comparable quarters. Conversely, the increase experienced during the second
quarter of 1997 was in gains on the sale of securities of $7,000 net, compared
to a loss of $25,000 on the sale of securities net, for the three months ended
June 30, 1996. Other non-interest income increased $75,000 or 29.3% for the
three months ended June 30, 1997 compared to the three months ended June 30,
1996 due primarily to increased income derived from life insurance assets and
fee assessments for "others on us" Automated Teller Machine (ATM) card usage.
Offsetting these two increases was the elimination of the annual ATM fee for
Yardville National Bank cardholders in January 1997.

Non-Interest Expense

Total non-interest expense increased $794,000 or 14.1% to $6,409,000 for the
first six months of 1997 compared to $5,615,000 for the first six months of
1996. The increase in non-interest expense is primarily the result of increases
in salaries and employee benefits, equipment expenses and other non-interest
expenses.

Salaries and employee benefits were $3,669,000 for the first six months of 1997,
an increase of $469,000 or 14.7% compared to the same six month period of 1996.
The increase resulted from additional staffing required as Yardville has grown
for the comparable time periods and normal annual salary compensation and
benefit increases. Full time equivalent staff increased to 168 at June 30, 1997
from 152 at June 30, 1996.

Net occupancy increased $30,000 or 6.7% for the first six months of 1997 as
compared to the same period in 1996. This increase is primarily the result of
additional occupancy costs associated with new branch offices offset by
decreases in snow removal costs due to a milder winter.

Equipment expense increased $171,000 or 47.9% for the same period primarily due
to increased depreciation costs associated with new furniture and fixtures in
Yardville's new branches and in-house computer system as well as related
expenses of additional computer hardware and software upgrades required for the
implementation of a Windows 95 based computer system.


                                      -6-


<PAGE>


Other non-interest expenses totaled $1,737,000 for the six months ended June 30,
1997, an increase of $124,000 or 7.7%, from the comparable 1996 period. The
increase in other non-interest expense is primarily the result of increased
professional fees, marketing costs and expenses incurred in working out troubled
loans and other real estate. Other real estate expenses totaled $127,000 for the
six months ended June 30, 1997 compared to $44,000 for the six months ended June
30, 1996. The increase in other non-interest expenses was offset partially by
the elimination of computer service fees in late February 1996 with Yardville's
conversion to an in-house computer system.

When comparing the second quarter of 1997 with the second quarter of 1996, the
explanations for the fluctuations are similar to those presented above for the
six month period ended June 30. Non-interest expenses increased $533,000 or
19.1% versus the same period a year earlier. Salary and employee benefits
increased $233,000 or 14.4%. Net occupancy and equipment expenses increased 7.1%
and 54.4%, respectively. Other non-interest expenses increased 24.1% in the
second quarter of 1997 compared to the same period in 1996. The quarterly
comparison increase is due primarily to the same factors discussed in the
year-to-date review above.

Recently Issued Accounting Pronouncements

In February 1997, the Financial Accounting Standards Board issued SFAS No. 128
"Earnings Per Share." SFAS 128 supersedes AFB opinion No. 15, "Earnings Per
Share," and specifies the computation, presentation and disclosure requirements
for earnings per share for entities with publicly held common stock or potential
common stock. This statement is effective for financial statements for periods
ending after December 15, 1997. The adoption of this statement should not have a
material effect on the consolidated financial statements of Yardville.

In February 1997, the Financial Accounting Standards Board issued SFAS No. 129,
"Disclosure of Information about Capital Structure." SFAS 129 lists required
disclosures about capital structure that have been included in a number of
separate statements and opinions. This statement is effective for financial
statements for periods ending after December 15, 1997. The adoption of the
Statement should not have a material effect on the consolidated financial
statements of Yardville.


                                      -7-


<PAGE>


PART II OTHER INFORMATION


ITEM 6.  Exhibits and Reports on Form 8-K

A.  The following exhibits are filed with this Form 10-Q for the fiscal quarter
    ended June 30, 1997 by Yardville National Bancorp:

                  INDEX TO EXHIBITS

     No.    Exhibits                                       Page
    ----    --------                                       ----

 *   3.1    Restated Certificate of Incorporation of
            the Registrant

++   3.2    By-Laws of the Registrant

++   4.1    Specimen of Share of Common Stock

    10.1    1988 Stock Option Plan                           19

+++ 10.2    1997 Stock Option Plan

    27.1    Financial Data Schedule                          27


*   Incorporated by reference to the Issuer's Annual Report on Form 10-KSB for
    the Fiscal Year Ended December 31, 1994, as amended by Form 10-KSB/A filed
    on July 25, 1995.

++  Incorporated by reference to the Issuer's Registration Statement on Form
    SB-2 (Registration No. 33-78050)

+++ Incorporated by reference to the Issuer's Registration Statement on Form
    S-8 (Registration No. 333-28193)

B.  No reports on FORM 8-K were filed by the registrant during the quarter
    ended June 30, 1997.


<PAGE>


                                   SIGNATURES


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



                                   YARDVILLE NATIONAL BANCORP
                                   --------------------------
                                         (Registrant)




Date:   August 15, 1997       By: /s/ Stephen F. Carman
     ------------------           ---------------------------------------
                                      Stephen F. Carman
                                      Executive Vice President
                                      and Chief Financial Officer



<PAGE>


                           YARDVILLE NATIONAL BANCORP
                             1988 STOCK OPTION PLAN

(1.) Purposes of Plan.

         This 1988 Stock Option Plan (the "Plan") is designed to assist
Yardville National Bancorp (the "Company") in attracting and retaining highly
qualified persons as Employees of the Company and its Subsidiaries and to
provide such key employees with incentives to contribute to the growth and
development of the business of the Company.

         This Plan will be effected through the granting of stock options on the
terms and conditions hereinafter provided, which options are intended to qualify
as "incentive stock options" within the meaning of section 422A of the Internal
Revenue Code of 1986, as amended.

(2.) Definitions

         Unless the context otherwise indicates the following terms have the
following meanings:

         "Board" - means the Board of Directors of the Company.

         "Code" - means the Internal Revenue Code of 1986, as the same may from
         time to time be amended.

         "Committee" - means the Committee referred to in Section 4 hereof.

         "Common Stock" - means the Common Stock, no par value, of the Company.

         "Designated Beneficiary" - means the person designated by an optionee
         to be entitled on his death to any remaining rights arising out of an
         option, such designation to be made in accordance with such regulations
         as the Committee may implement from time to time.

         "Employee" - means any employee (including an officer) of the Company
         or any subsidiary of the Company.

         "Fair Market Value" - means the fair market value of Common Stock as
         determined by the Committee in a manner consistent with the Code and
         any regulations thereunder.

         "Incentive Stock Options" - means stock options which constitute
         incentive stock options within the meaning of Section 422A, or any
         successor section, of the Code having the provisions specified in the
         Plan for such incentive stock options and otherwise qualifies as a "Non
         Employee director" under Rule 16b-3 under the Exchange Act.

         "Parent" - means "parent corporation" as defined in Section 425(e), or
         any successor section, of the Code.


<PAGE>


         "Stock Option Agreement" - means a stock option agreement entered into
         pursuant to the Plan substantially in the form of Exhibit A hereto.

         "Subsidiary" - means "subsidiary corporation" as defined in Section
         425(f), or any successor section, of the Code.

         "Ten Percent Stockholder" - shall mean any person who, immediately
         after any option is granted to such person owns, within the meaning of
         Section 422A(b)(6) (or any successor section of the Code) more than
         10% of the total combined voting power of all classes of stock of the
         Company, its parent, if any, or its Subsidiaries.


(3.) Stock Subject to Plan.

         The shares to be issued upon exercise of the options granted under the
         Plan shall be Common Stock. The maximum number of shares of Common
         Stock for which options may be granted under the Plan shall be 22,000
         shares (subject to adjustment as provided in section 10 hereof). The
         Common Stock to be issued upon exercise of the options may be
         authorized but unissued shares or treasury shares, as determined from
         time to time by the Committee. If any option granted under the Plan
         shall expire or terminate for any reason whatsoever without having been
         exercised in full, the unpurchased shares of Common Stock previously
         subject to such option shall become available for new options.


(4.) Administration.

                  (a) The Plan shall be administered by a Stock Option Committee
of not less than two Directors. The Board shall annually appoint the members of
the Stock Option Committee at the annual organizing meeting of the Board.

                  (b) The Board shall fill all vacancies on the Committee and
may remove any member of the Committee at any time with or without cause. The
Committee shall select its own chairman and shall adopt, alter or repeal such
rules and procedures as it may deem proper and shall hold its meetings at such
times and places as it may determine. The Committee shall keep minutes of its
proceedings. Action by a majority of the Committee members present at any
meeting at which a quorum is present, or action approved in writing by all
members of the Committee without a meeting, shall constitute the acts of the
Committee.

                  (c) Subject to the provisions of the Plan, the Committee shall
have the full and final authority to (i) determine the Employees to whom, and
the times at which, options shall be granted and the number of shares subject to
each option; (ii) prescribe, amend and determine the provisions of options
granted under the Plan (which need not be identical) and, with the consent of
the holder thereof, amend or modify any option; (iii) determine the provisions


                                       2





<PAGE>


of options granted under the Plan (which need not be identical) and, with the
consent of the holder thereof, amend or modify any option; (iv) interpret the
Plan and the respective options; and (v) make all other determinations necessary
or advisable for administering the Plan. All determinations and interpretations
by the Committee shall be binding upon all parties. No member of the Committee
or the Board shall be liable for any action or determination made in good faith
in respect of the Plan or any option granted under it.

         (d) The provisions of this Section 4 shall survive any termination of
the Plan.

(5.) Eligibility for Award of Options.

         (a) Options may be granted only to officers and other key employees of
the Company and its Subsidiaries. Any reference in the Plan to "employment by
the Company" shall also be deemed to include employment by any Subsidiary of the
Company. Determination by the Committee or the Board as to who are eligible
employees shall be conclusive.

         (b) A person who is a director of the Company, or any subsidiary, shall
not be considered an officer or employee for the purpose of the Plan solely
because he or she is a director. However, a person who otherwise is an eligible
officer or employee shall not be disqualified by virtue of being a director of
the Company or any Subsidiary.

         (c) More than one option may be granted to any eligible Employee.

(6.) Option Price.

         (a) The purchase price of the Common Stock under each option shall be
determined by the Committee. The purchase price shall be at least 100 percent
(100%) of the fair market value of the Common Stock on the date of grant of the
option. The purchase price under an option granted to an officer or employee who
is a Ten Percent Stockholder shall be at least 110% of the fair market value of
the Common Stock on the date of the grant of the option.

         (b) It is anticipated that the purchase price of the Common Stock under
the option will be 100% of the fair market value, except that with respect to a
Ten Percent Stockholder the purchase price will be 110% of the fair market
value. The fair market value is expected to be the price most recently quoted by
the market makers in the Common Stock. If there is no asked quotation, the fair
market value is expected to be the bid quotation. If there is both a bid and
asked quotation, the fair market value is expected to be the average of the bid
and asked quotations. This paragraph shall not be binding on the Committee. The
Committee in its discretion may issue stock options with a purchase price in
excess of the fair market value and may utilize a different measure of the fair
market value than that set forth here.


                                        3


<PAGE>


(7.) Annual Limitation on Grants To One Officer or Employee.

         No option shall be granted during any calendar year to any individual
under the Plan if the aggregate fair market value (as of the time the option is
granted) of the Common Stock with respect to which incentive stock options are
exercisable for the first time by such individual during any calendar year
(under the Plan and any other plan of the Company, its Parent, if any, and its
Subsidiaries) exceeds $100,000.

(8.) Terms and Exercise of Options.

         (a) Maximum 10 year Termination Date. Each option shall expire no later
than ten years after the date on which it shall have been granted, but the
Committee in its discretion may prescribe a shorter period for any individual
option or options. Any Incentive Stock Option granted to a person who is a Ten
Percent Stockholder shall terminate no later than 5 years after the date on
which the option was granted. The date of termination pursuant to this paragraph
is referred to hereinafter as the "termination date of the option."

         (b) Vesting.

             (i) Options shall be exercisable at such times and in such
                 installments, if any, as the Committee may determine. In the
                 event any option is exercisable in installments, any shares
                 which may be purchased during any year or other period which
                 are not purchased during such year or other period may be
                 purchased at any time or from time to time during any
                 subsequent year or period during the term of the option unless
                 otherwise provided in the Stock Option Agreement.

            (ii) While the Committee may set any vesting schedule which it
                 wishes, it is the expectation of the Board in adopting this
                 Plan that the options vest during a period of up to five years
                 after the date of grant. For example, the Committee may provide
                 that only 25% of the shares granted under the option may be
                 purchased during the first year after the date of grant, an
                 additional 25% of the shares may be purchased commencing two
                 years after the date of grant, an additional 25% of the shares
                 may be purchased at any time three years after the date of
                 grant and 100% of the stock may be purchased only four years
                 after the date of grant.

           (iii) In connection with any proposed sale or conveyance of all or
                 substantially all of the assets of the Company or of any
                 proposed consolidation or merger of the Company or of any
                 proposed Change in Control of the Company, the Board in its
                 discretion may accelerate the vesting schedule of any or all
                 options. In the event the Board does determine to accelerate
                 the vesting schedule, it shall notify each holder of an option
                 whose vesting schedule has been accelerated.


                                        4




<PAGE>


          (c) Means of Exercise of Option. An option shall be exercised by
written notice to the Secretary or Treasurer of the Company at its principal
office. The notice shall specify the number of shares as to which the option is
being exercised and shall be accompanied by payment in full of the purchase
price for such shares. An optionee at his discretion may, in lieu of cash
payment, deliver Common Stock already owned, with a Fair Market Value (on the
date of exercise) equal to the purchase price for the shares being acquired
pursuant to exercise of the option, as payment for the exercise of any option.
In the event an option is being exercised in whole or in part, by any person
other than the optionee, a notice of election shall be accompanied by proof
satisfactory to the Company of the rights of such person to exercise said
option. An optionee shall not, by virtue of granting of an option, be entitled
to any rights of a shareholder in the Company and he shall not be considered a
record holder of shares purchased by him until the date on which he shall
actually be recorded as the holder of such shares upon the stock records of the
Company. The Company shall not be required to issue any fractional shares upon
exercise of any option and shall not be required to pay to the person exercising
the option the cash equivalent of any fractional share interest unless so
determined by the Committee.

         (d) Options Are Non-Transferrable. No stock options may be transferred
by the optionee (except in connection with death or disability as provided in
Section 8(f) and (g).

         (e) Options Lapse 3 Months After Termination of Employment. In the
event of the termination of an optionee's employment by the Company or its
Subsidiaries at any time for any reason (excluding disability or death), his
options and all rights thereunder shall be exercisable by the optionee at any
time within three (3) months thereafter but only to the extent exercisable by
him on the date of termination of his employment and in no event later than the
termination date of his option.

         (f) Option Exercisable 12 Months After Termination in Event of
Disability. In the event an employee is permanently and totally disabled (within
the meaning of Section 422(c)(6), or any successor section, of the Code), his
option and all rights thereunder shall be exercisable by the optionee at any
time within twelve (12) months of his termination of employment, but in no event
later than the termination date of the option.

         (g) Options Exercisable 12 Months After Date of Death. If an optionee
shall die while in the employ of the Company or any of its Subsidiaries, his
options may be exercised at any time within twelve (12) months after the date
of his death, but only to the extent exercisable by the optionee at his death
and the option may not be exercised later than the termination date of the
option.

         (h) No Right to Continued Employment. Nothing in the Plan or in any
option granted pursuant hereto shall confer on any individual any right to
continue in the employ of the Company or any of its

                                        5


<PAGE>


Subsidiaries or prevent or interfere in any way with the right of the Company or
its Subsidiaries to terminate his employment at any time, with or without cause.

         (i) Options Must Be Evidenced by Writing. Each option granted pursuant
to the Plan shall be evidenced by a written Stock Option Agreement, duly
executed by the Company and the optionee, in such form and containing such
provisions as the Committee or Board may from time to time authorize or approve.

         (j) In the event of an Employee's death or disability (within the
meaning of Section 422(c)(6) or any successor section, of the Code), such
Employee's Designated Beneficiaries, legal representative or executor shall have
the right to exercise such Employee's options to the same extent as such
Employee would have under Section 8(e), (f) or (g), as applicable, as of the
date on which such Employee's employment by the Company or any Subsidiary
terminated.

(9.) Adjustments.

         The Stock Option Agreement shall contain appropriate provisions for the
adjustment of the kind and number of shares subject to each outstanding option
and the purchase price under each option in the event of any changes in the
outstanding Common Stock of the Company by reason of stock dividends, stock
splits, recapitalization, reorganizations, mergers, consolidations, combinations
or exchange of shares, and the like. In the event of any such change or changes
in the outstanding Common Stock, and as often as the same shall occur, the kind
and aggregate number of shares available under the Plan shall be appropriately
adjusted by the Committee or Board, whose determination shall be binding and
conclusive.

(10.) Amendment and Termination.

         (a) Unless the Plan shall have been sooner terminated as provided
herein, no incentive stock option shall be granted hereunder after February 24,
1998. The Board may at any time prior to that date alter, suspend or terminate
the Plan as it may deem advisable, except that it may not without further
shareholder approval (i) increase the maximum number of shares subject to the
Plan (except for changes pursuant to Section 10), (ii) extend the period during
which options may be granted or exercised or (iii) make any other change unless
the Board determines that the change would not materially increase the cost of
the Plan to the Company. Except as otherwise hereinafter provided, no
alteration, suspension or termination of the Plan may, without the consent of
the employee to whom any option shall have theretofore been granted (or the
person or persons entitled to exercise such option under Section 8(f) or (g) of
the Plan), terminate his option or adversely affect his rights thereunder.


         (b) Anything herein to the contrary notwithstanding, in the event that
the Board shall at any time declare it advisable to do so in connection with any


                                       6


<PAGE>


proposed sale or conveyance of all or substantially all of the assets of the
Company or of any proposed consolidation or merger of the Company, the Company
may give written notice to the holder of any option that his option may be
exercised only within thirty (30) days after the date of such notice but not
thereafter, and all rights under said option which shall not have been so
exercised shall terminate at the expiration of such thirty (30) days, provided
that the proposed sale, conveyance, consolidation or merger to which such notice
shall relate shall be consummated within six (6) months after the date of such
notice. In the event such notice shall have been given, any such option may be
exercised either in whole or in part notwithstanding the vesting period required
under the terms of the option for the exercise thereof. If such proposed sale,
conveyance, consolidation or merger shall not be consummated within said time
period, no unexercised rights under any option shall be affected by such notice
except that such option may not be exercised between the date of expiration of
such thirty (30) days and the date of the expiration of such six (6) months.


(11.) Indemnification.

         Any member of the Committee or the Board who is made, or threatened to
be made, a party to any action or proceeding, whether civil or criminal, by
reason of the fact that he is or was a member of the Committee or the Board
insofar as relates to the Plan shall be indemnified by the Company, and the
Company may advance his related expenses, to the full extent permitted by law
and/or the By-Laws of the Company.

(12.) Effective Date of the Plan.

         The Plan shall become effective on, and options may be granted
thereunder after February 24, 1988, provided, however, that if the Plan shall 
not be approved by the holders of a majority of the outstanding voting stock of
the Company within twelve months of said date, the Plan and all options granted
thereunder shall be and become null and void, and provided, further, that no
options granted by the Committee may be exercised prior to the approval of the
Plan by shareholders.

(13.) Expenses.

         The Company shall pay all fees and expenses incurred in connection with
the establishment and administration of the Plan.


(14.) Government Regulations, Registration and Listing of Stock.

         (a) The Plan, and the grant and exercise of options thereunder, and the
Company's obligation to sell and deliver stock under such options, shall be
subject to all applicable federal and state laws, rules and regulations and to
such approvals by any regulatory or governmental agency as may be required.

         (b) Unless a registration statement under the Securities Act

                                        7


<PAGE>


of 1933 and the applicable rules and regulations thereunder (collectively the
"Act") is then in effect with respect to shares issued upon exercise of any
option (which registration shall not be required), the Company shall require
that the offer and sale of such shares be exempt from the registration
provisions of said Act. In furtherance of such exemption, the Company may
require, as a condition precedent to the exercise of any option, that the person
exercising the option give to the Company a written representation and
undertaking, satisfactory form and substance to the Company, that he is
acquiring the shares for his own resale thereof and otherwise establish to the
Company's satisfaction that the offer or sale of the shares issuable upon
exercise of the option will not constitute or result in any breach or violation
of the Act or any similar state act or statute or any rules or regulations
thereunder. In the event a registration statement under the Act is not then in
effect with respect to the shares of Common Stock issued upon exercise of an
option, the Company shall place upon any stock certificate an appropriate legend
referring to the restrictions or disposition under the Act.

         (c) In the event the class of shares issuable upon the exercise of any
option is listed on any national securities exchange, the Company shall not be
required to issue or deliver any certificate for shares upon the exercise of any
option prior to the listing of the shares so issuable on such national
securities exchange and prior to the registration of the same under the
Securities Exchange Act of 1934 or any similiar act or statute.

<PAGE>

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-Q/A
(Mark One)
 (X)     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934
         For the quarterly period ended June 30, 1997


 ( )     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934
         For transition period from __________ to _____________

                         Commission File Number: 0-26086


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


                  NEW JERSEY                           22-2670267
        -------------------------------            ------------------
        (State or other jurisdiction of            (I.R.S. Employer
         incorporation or organization)            Identification No.)


 3111 Quakerbridge Road, Mercerville, New Jersey     08619
- -------------------------------------------------------------
(Address of principal executive offices)           (Zip Code)


                                 (609) 585-5100
              ----------------------------------------------------
              (Registrant's telephone number, including area code)

                                 Not Applicable
              ----------------------------------------------------
              (Former name, former address and former fiscal year,
                          if changed from last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities 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 the number of shares outstanding of each of the issuer's classes of
common stock, as of August 1, 1997

          Common Stock, no par value                 2,473,934
          --------------------------        ----------------------------
                     Class                  Number of shares outstanding


<PAGE>


                    YARDVILLE NATIONAL BANCORP AND SUBSIDIARY

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

This financial review presents Management's discussion and analysis of financial
condition and results of operations. It should be read in conjunction with the
consolidated financial statements and the accompanying notes. The term
"Yardville" as used herein refers to the Company together with its sole
subsidiary, the Bank.

FINANCIAL CONDITION

Assets

Total consolidated assets at June 30, 1997 totaled $525,720,000 an increase of
$35,175,000 or 7.2%, compared to $490,545,000 at December 31, 1996. The growth
in Yardville's asset base during the first six months of 1997 was primarily due
to an increase in loans and securities. The increase in loans was the product of
a strategy to improve profitability of the organization through relationship
banking and the continued consolidation in Yardville's marketplace, which has
solidified Yardville's competitive position in the small and middle markets.
Yardville's asset base includes investments of approximately $57,100,000
purchased utilizing repurchase agreements and time deposits (Investment Growth
Strategy) at June 30, 1997, an increase of $6,000,000 compared to approximately
$51,000,000 at December 31, 1996. The primary goals of the growth strategy are
to improve return on equity and earnings per share.

Securities

Total securities increased by $10,140,000 or 8.1% to $135,107,000 as of June 30,
1997 compared to year end 1996. The growth in the securities portfolio in the
first half of 1997 was due to the purchase of short term treasuries and
government agency bonds to enhance short-term liquidity and the increase in the
investment growth strategy offset by principal paydowns on mortgage-backed
securities.

At June 30, 1997, the amortized cost of investment securities classified as held
to maturity was $29,105,000 compared to $31,296,000 at December 31, 1996, a
decrease of $2,191,000 or 7.0%.

Net unrealized losses as of June 30, 1997 in Yardville's available for sale
securities portfolio were $31,000. Net unrealized losses, net of tax effect of
$19,000, were reported as a reduction of stockholders' equity at June 30, 1997.
The available for sale portfolio, except those securities purchased utilizing
repurchase agreements, provides a secondary source of liquidity.


                                      -1-

<PAGE>


Federal Funds

At June 30, 1997 Federal funds sold totaled $1,250,000, a decrease of $2,790,000
as compared to $4,040,000 at December 31, 1996. While management continues to
focus on maintaining adequate short term liquidity levels, federal funds will
fluctuate due to other liquidity demands.

Loans

Total loans, net of unearned discounts, increased by $21,704,000 or 6.6%, to
$352,941,000 at June 30, 1997 compared to $331,237,000 at year end 1996.
Yardville's loan portfolio represented 67.1% of assets at June 30, 1997 compared
to 67.5% of assets at December 31, 1996.

Yardville's lending focus continues to be centered on commercial loans,
owner-occupied commercial mortgage loans and tenanted commercial real estate
loans. Yardville showed continued growth throughout its loan portfolio for the
six months ended June 30, 1997 as a result of management's emphasis on customer
relationships and opportunities associated with the continued consolidation of
the banking industry in Yardville's markets.

On a component basis, for the six month period ended June 30, 1997, commercial
loan balances increased $14,109,000 or 22.2%. Real estate-construction and real
estate-residential mortgage loan balances increased $4,189,000 and $1,280,000
respectively, or 16.1% and 1.5% respectively. Real estate-commercial mortgage
loan balances decreased $305,000 or 0.3% due to increased competition.

Liabilities

Yardville's deposit base is the principal source of funds supporting interest
earning assets. Total deposits amounted to $414,830,000 at June 30, 1997
compared to $364,445,000 at December 31, 1996, an increase of $50,385,000 or
13.8%. Yardville was successful in bidding for Mercer County Surrogate's
deposits which netted Yardville $15,000,000 in deposits in early January 1997.

Growth in Yardville's deposit base continues in higher yielding certificates of
deposit (CD's) and premium money market accounts, both higher cost funding
sources. Average interest bearing deposits including CD's of $100,000 or more,
increased $66,333,000 or 23.9% to total $343,303,000 for the six month period
ended June 30, 1997 as compared to $276,970,000 for the year ended December 31,
1996. Of the total increase, average time deposits grew $43,084,000 for the
comparable periods. Time deposits were competitively priced to reduce levels of
borrowed funds. Average non-interest bearing deposits have increased 9.2% for
the six month period ended June 30, 1997 compared to the year ended December 31,
1996. At June 30, 1997 interest bearing and non-interest bearing deposits
totaled $355,676,000 and $59,154,000, respectively.

Borrowed funds totaled $68,139,000 at June 30, 1997 compared to $86,339,000 at
December 31, 1996. The decrease of $18,200,000 or 21.1% in the first six months
of 1997 was principally due to the repayment of repurchase agreements.
Securities sold under agreements to repurchase decreased $14,165,000 or 22.1%
to $50,020,000 compared to $64,185,000 at December 31, 1996. Federal Home Loan
Bank advances are being utilized to strengthen short-term liquidity and support
core deposits in funding balance sheet growth. At June 30, 1997 Yardville has
$15,000,000 outstanding in FHLB advances. $10,000,000 of these advances will
mature on July 30, 1997 and the remaining $5,000,000 will mature in November of
1998.

Yardville has the availability to borrow up to $24,500,000 from the FHLB through
its line of credit program. In addition, the bank is eligible to borrow up to

                                      -2-


<PAGE>


30% of assets under the FHLB advance program subject to FHLB stock level
requirements, collateral requirements and individual advance proposals based on
FHLB credit standards. Yardville also has the ability to borrow at the Federal
Reserve discount window along with agreements to use two unsecured federal funds
lines of credit with two of its correspondent banks for daily funding needs.
Management's strategy, however, is to further build the bank's core deposit base
to fund asset growth. Borrowed funds will be utilized to meet short term
liquidity needs and as an additional source of funding for the loan and
investment portfolios.

Capital

Total stockholders' equity of $37,629,000 at June 30, 1997 increased $2,399,000
or 6.8% from $35,230,000 at December 31, 1996. This increase resulted from the
following factors during the six months ended June 30, 1997 (i) earnings of
$2,467,000 (less dividend payments of $589,000) and a decrease of $142,000 in
the unrealized loss on securities available for sale, net of income tax effect.
(ii) proceeds of $379,000 from exercised options.

Yardville's leverage ratio was 7.3% at June 30, 1997 compared to 7.8% at
December 31, 1996. At June 30, 1997 tier I and total tier I and II capital to
risk weighted assets were 10.1% and 11.4%, respectively. The risk based capital
levels at year end 1996 were 10.2% and 11.4% for tier I and total risk based
capital, respectively.

The minimum regulatory requirements require financial institutions to have a
tier I leverage ratio of 4.0%, a tier I risk-based ratio of 4.0% and a total
tier I and tier II ratio of 8.0%. A bank is considered "well capitalized" if it
has a minimum Tier 1 and total risk-based capital ratios of 6% and 10%,
respectively, and a minimum Tier 1 leverage ratio of 5%.

Credit Risk

At June 30, 1997, nonperforming loans, consisting of loans 90 days or more past
due, and nonaccruing loans totaled $7,630,000 compared to $8,140,000 at December
31, 1996. Other real estate owned at June 30, 1997 totaled $873,000 compared to
$395,000 at December 31, 1996.

Total nonperforming assets decreased $32,000 or 0.4% to $8,503,000 at June 30,
1997 compared to $8,535,000 at year end 1996. Nonperforming assets as a
percentage of total assets were 1.62% at June 30, 1997. Yardville continues to
actively manage nonperforming assets with the goal of reducing these assets in
relation to the entire portfolio. Where possible, existing loan relationships
are being restructured in an effort to return these loans to a performing
status.

The allowance for loan losses increased to $5,284,000 and remained at 1.50% of
total loans at June 30, 1997 compared to $4,957,000, or 1.50% of total loans, at
year end 1996. The provision for loan losses through June 30, 1997 was $575,000.
Yardville had net loan charge-offs of $248,000 for the six months ended June 30,
1997. At June 30, 1997 the allowance for loan losses covered 69.3% of
nonperforming loans and 62.1% of nonperforming assets. The allowance for loan
losses, in management's judgment, is adequate to provide for potential losses.


                                      -3-


<PAGE>


RESULTS OF OPERATIONS

Net Income

Yardville reported net income of $2,467,000 for the six months ended June 30,
1997, an increase of $484,000 or 24.4%, from net income of $1,983,000 reported
for the same time period in 1996. The increase in net income for the comparable
periods is attributable to an increase in net interest income, and to a lesser
extent, non-interest income, partially offset by an increase in non-interest
expenses. On a per share basis, the net income was $0.99 for the first six
months of 1997 compared to $0.81 for the first six months of 1996. The increase
in earnings per share is due primarily to the increase in net income during the
first six months of 1997 compared to the same time period in 1996.

On a quarterly basis, the income for the second quarter of 1997 was $1,255,000
or $0.50 per share, compared with $991,000 or $0.41 per share for the same
quarter a year ago. The increase in net income and net income per share for the
quarterly comparison are for the same reasons discussed above.

Net Interest Income

Yardville's net interest income for the six months ended June 30, 1997 was
$9,546,000, an increase of $1,166,000 or 13.9% over the $8,380,000 for the
comparable 1996 period. The principal factors contributing to the increase in
net interest income for the six months ended June 30, 1997 was an increase in
interest income of $3,327,000 resulting principally from an increase in
commercial loan volume, offset by an increase in interest expense of $2,161,000
due to increases in the volume of interest bearing deposits.

The net interest margin (tax equivalent basis) between yields on average
interest earning assets and costs of average funding sources was 3.99% at
June 30, 1997 compared to 4.22% at June 30, 1996. The principal reason for the
decrease in the net interest margin was higher costs on interest bearing
liabilities.

The management strategy continuing through 1997 is to increase net interest
income by purchasing investments using repurchase agreements or other funding
sources. At June 30, 1997 approximately $57,100,000 was being utilized for this
purpose. The targeted spread on this strategy is 75 basis points after tax. This
strategy, while successful in increasing net interest income, has had a negative
impact on the net interest margin. Increased loan pricing competition and the


                                      -4-


<PAGE>


subsequent decrease in loan yields also accounted, in part, for the reduction in
the net interest margin of 23 basis points for the comparable periods.

On a quarterly comparison, net interest income was $4,928,000 for the second
quarter of 1997, an increase of $668,000 or 15.7% from net interest income of
$4,260,000 for the second quarter of 1996. The 1997 increase was the result of
an increase in average earning assets of $73,967,000 combined with a decrease of
$19,066,000 in average borrowed funds offset by an increase of $87,606,000 in
average interest bearing deposits compared to the second quarter of 1996.

Interest Income

For the six month period ended June 30, 1997 total interest income of
$19,566,000 increased $3,327,000 or 20.5% as compared to $16,239,000 reported
for the same period a year earlier. On a quarterly comparison, the second
quarter of 1997 experienced an increase of $1,676,000 or 20.1% in total interest
income compared to the same period a year earlier. The increase in interest
income is due primarily to the higher volume of average loan assets. Average
loans increased $76,972,000 or 29.0% for the six months ended June 30, 1997
compared to the same 1996 period. The average yield on the loan portfolio
decreased 28 basis points for the comparable period in a lower rate competitive
marketplace.

Interest income on securities increased $193,000 or 4.8%, for the first six
months of 1997, due to a 22 basis point increase in average yield and an
increase of $1,464,000 in average balances for the six months ended June 30,
1997 as compared to the same period a year earlier. On a quarterly comparison
interest on securities increased 4.2% primarily as a result of a 27 basis point
increase in average yield. Interest on Federal Funds sold increased $150,000 for
the six month period ended June 30, 1997 due to increases in average balances of
$5,803,000 combined with a decrease in the average yields of 12 basis points.

Overall, the yield on Yardville's interest earning assets decreased 1 basis
point to 8.06% for the period ended June 30, 1997 from 8.07% for the period
ended June 30, 1996 for the combined reasons discussed above.

Interest Expense

Total interest expense increased $2,161,000 or 27.5% to $10,020,000 for the six
months ended June 30, 1997 compared to $7,859,000 reported for the six months
ended June 30, 1996. The increase in interest expense for the comparable time
periods is the result of a larger deposit base, and higher market interest
rates. Deposit products continue to be competitively priced to increase the
bank's deposit base and provide a source of funds for asset growth.

Average interest bearing liabilities amounted to $420,437,000 for the six months
ended June 30, 1997 compared to $341,499,000 for the six months ended June 30,
1996. The average rate paid on interest bearing liabilities increased 17 basis
points for the time period discussed. Increases in deposit account relationships
are attributable in part to increased commercial loan activity, community
presence, ongoing consolidation within the banking industry and the impact of
new branches opened during 1996 that now have established deposit relationships
with the bank. Average time deposits, a higher cost funding source, increased
$55,741,000 or 42.6% for the first six months of 1997 compared to the first six
months of 1996.

For the second quarter of 1997, total interest expense increased $1,008,000 or
24.6% as compared to the second quarter of a year earlier. The increase in
interest expense for the comparable quarters is due primarily to higher levels
of average time deposits.

Interest expense on borrowed funds decreased during both the quarterly and
year-to-date periods when comparing 1997 to 1996. For the year-to-date
comparison interest expense decreased $40,000. For the three months ended June
30, 1997 interest on borrowed funds decreased $222,000 or 17.3% primarily as a
result of lower average balances. Repurchase agreements were repaid during the
period to reduce borrowed funds.


                                       -5-

<PAGE>


Provision For Loan Losses

Yardville provides for possible loan losses by a charge to current operations.
The provision for loan losses for the six months and three months ended June 30,
1997 was $575,000 and $300,000, respectively compared to $715,000 and $450,000,
respectively for the six months and three months ended June 30, 1996. The
year-to-date and quarterly 1997 provisions reflect management's continuing
analysis of the loan portfolio and non-performing assets. Management believes
that the allowance for loan losses is adequate in relation to credit risk
exposure levels.

Non-Interest Income

Total non-interest income was $1,240,000 for the first six months of 1997
compared to $1,035,000 for the same period in 1996. The increase of $205,000 or
19.8% is primarily attributable to an increase in other non-interest income
principally due to additional fee income derived from life insurance assets and
other fee income.

Service charges on deposit accounts decreased $14,000 or 2.4% for the first six
months of 1997 as compared to the same period a year earlier. The decrease in
service charge income resulted from a reduction in insufficient fund fees offset
by an increase in service charges on deposit accounts. Yardville realized $7,000
in gains on the sale of securities, net, in the first six months of 1997 versus
a loss of $46,000 on the sale of securities, net, in the first six months of
1996. Other non-interest income increased $157,000 or 31.6% in the first six
months of 1997 versus the first six months of 1996 for the reasons discussed
above.

For the second quarter comparison, the results were similar. Total non-interest
income for the second quarter of 1997 increased 20.8% over the same period a
year earlier. Service charges on deposit accounts decreased 2.4% for the
comparable quarters. Conversely, the increase experienced during the second
quarter of 1997 was in gains on the sale of securities of $7,000 net, compared
to a loss of $25,000 on the sale of securities net, for the three months ended
June 30, 1996. Other non-interest income increased $75,000 or 29.3% for the
three months ended June 30, 1997 compared to the three months ended June 30,
1996 due primarily to increased income derived from life insurance assets and
fee assessments for "others on us" Automated Teller Machine (ATM) card usage.
Offsetting these two increases was the elimination of the annual ATM fee for
Yardville National Bank cardholders in January 1997.

Non-Interest Expense

Total non-interest expense increased $794,000 or 14.1% to $6,409,000 for the
first six months of 1997 compared to $5,615,000 for the first six months of
1996. The increase in non-interest expense is primarily the result of increases
in salaries and employee benefits, equipment expenses and other non-interest
expenses.

Salaries and employee benefits were $3,669,000 for the first six months of 1997,
an increase of $469,000 or 14.7% compared to the same six month period of 1996.
The increase resulted from additional staffing required as Yardville has grown
for the comparable time periods and normal annual salary compensation and
benefit increases. Full time equivalent staff increased to 168 at June 30, 1997
from 152 at June 30, 1996.

Net occupancy increased $30,000 or 6.7% for the first six months of 1997 as
compared to the same period in 1996, This increase is primarily the result of
additional occupancy costs associated with new branch offices offset by
decreases in snow removal costs due to a milder winter.

Equipment expense increased $171,000 or 47.9% for the same period primarily due
to increased depreciation costs associated with new furniture and fixtures in
Yardville's new branches and in-house computer system as well as related
expenses of additional computer hardware and software upgrades required for the
implementation of a Windows 95 based computer system.


                                      -6-

<PAGE>


Other non-interest expenses totaled $1,737,000 for the six months ended June 30,
1997, an increase of $124,000 or 7.7%, from the comparable 1996 period. The
increase in other non-interest expense is primarily the result of increased
professional fees, marketing costs and expenses incurred in working out troubled
loans and other real estate. Other real estate expenses totaled $127,000 for the
six months ended June 30, 1997 compared to $44,000 for the six months ended
June 30, 1996. The increase in other non-interest expenses was offset partially
by the elimination of computer service fees in late February 1996 with
Yardville's conversion to an in-house computer system.

When comparing the second quarter of 1997 with the second quarter of 1996, the
explanations for the fluctuations are similar to those presented above for the
six month period ended June 30. Non-interest expenses increased $533,000 or
19.1% versus the same period a year earlier. Salary and employee benefits
increased $233,000 or 14.4%. Net occupancy and equipment expenses increased 7.1%
and 54.4%, respectively. Other non-interest expenses increased 24.1% in the
second quarter of 1997 compared to the same period in 1996. The quarterly
comparison increase is due primarily to the same factors discussed in the
year-to-date review above.

Recently Issued Accounting Pronouncements

In February 1997, the Financial Accounting Standards Board issued SFAS No. 128
"Earnings Per Share." SFAS 128 supersedes AFB opinion No. 15, "Earnings Per
Share," and specifies the computation, presentation and disclosure requirements
for earnings per share for entities with publicly held common stock or potential
common stock. This statement is effective for financial statements for periods
ending after December 15, 1997. The adoption of this statement should not have a
material effect on the consolidated financial statements of Yardville.

In February 1997, the Financial Accounting Standards Board issued SFAS No. 129,
"Disclosure of Information about Capital Structure." SFAS 129 lists required
disclosures about capital structure that have been included in a number of
separate statements and opinions. This statement is effective for financial
statements for periods ending after December 15, 1997. The adoption of the
Statement should not have a material effect on the consolidated financial
statements of Yardville.


                                      -7-


<PAGE>


                                   SIGNATURES


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



                                   YARDVILLE NATIONAL BANCORP
                                   --------------------------
                                         (Registrant)




Date:   August 15, 1997       By: /s/ Stephen F. Carman
     ------------------           ---------------------------------------
                                      Stephen F. Carman
                                      Executive Vice President
                                      and Chief Financial Officer



                                  Exhibit 21.1

                                  Subsidiaries
                                       of
                           Yardville National Bancorp


1.   Yardville National Bank (the "Bank")

2.   Yardville National Investment Corporation, a New Jersey corporation and a
     wholly owned subsidiary of the Bank.

3.   Brendan, Inc., a New Jersey corporation and a wholly owned subsidiary of
     the Bank.

4.   Nancy Beth, Inc., a New Jersey corporation and a wholly owned subsidiary of
     the Bank.

5.   Jim Mary, Inc., a New Jersey corporation and a wholly owned subsidiary of
     the Bank.

6.   YNB Real Estate Holdings Co., Inc., a New Jersey corporation and a wholly
     owned subsidiary of the Bank.






                          Independent Auditors' Consent



The Board of Directors
Yardville National Bancorp:


We consent to the use of our report incorporated herein by reference and to the
reference to our firm under the heading "Experts" in the Prospectus.


                                               /s/ KPMG Peat Markwick LLP
                                               --------------------------
                                               KPMG Peat Marwick LLP


Short Hills, New Jersey
August 29, 1997


<PAGE>



                                                          Registration No.
================================================================================


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM T-1

         STATEMENT OF ELIGIBILITY UNDER THE TRUST INDENTURE ACT OF 1939
                  OF A CORPORATION DESIGNATED TO ACT AS TRUSTEE

CHECK IF AN APPLICATION TO DETERMINE ELIGIBILITY OF A TRUSTEE PURSUANT TO
SECTION 305(b)(2) ___

                            WILMINGTON TRUST COMPANY
               (Exact name of trustee as specified in its charter)


        Delaware                                        51-0055023
(State of incorporation)                   (I.R.S. employer identification no.)

                               Rodney Square North
                            1100 North Market Street
                           Wilmington, Delaware 19890
                    (Address of principal executive offices)

                               Cynthia L. Corliss
                        Vice President and Trust Counsel
                            Wilmington Trust Company
                               Rodney Square North
                           Wilmington, Delaware 19890
                                 (302) 651-8516
            (Name, address and telephone number of agent for service)


                           YARDVILLE NATIONAL BANCORP
                             YARDVILLE CAPITAL TRUST

               (Exact name of obligor as specified in its charter)

      New Jersey                                      22-2670267
       Delaware                                       Applied For
(State of incorporation)                   (I.R.S. employer identification no.)

        3111 Quakerbridge Road
         Trenton, New Jersey                             08619
(Address of principal executive offices)               (Zip Code)


                 Preferred Securities of Yardville Capital Trust
                       (Title of the indenture securities)

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


<PAGE>



ITEM 1.     GENERAL INFORMATION.

                   Furnish the following information as to the trustee:

            (a)    Name and address of each examining or supervising authority
                   to which it is subject.

                   Federal Deposit Insurance Co.      State Bank Commissioner
                   Five Penn Center                   Dover, Delaware
                   Suite #2901
                   Philadelphia, PA

            (b)    Whether it is authorized to exercise corporate trust powers.

                   The trustee is authorized to exercise corporate trust powers.

ITEM 2.     AFFILIATIONS WITH THE OBLIGOR.

                   If the obligor is an affiliate of the trustee, describe each
            affiliation:

                   Based upon an examination of the books and records of the
            trustee and upon information furnished by the obligor, the obligor
            is not an affiliate of the trustee.

ITEM 3.     LIST OF EXHIBITS.

                   List below all exhibits filed as part of this Statement of
            Eligibility and Qualification.

            A.     Copy of the Charter of Wilmington Trust Company, which
                   includes the certificate of authority of Wilmington Trust
                   Company to commence business and the authorization of
                   Wilmington Trust Company to exercise corporate trust powers.
            B.     Copy of By-Laws of Wilmington Trust Company.
            C.     Consent of Wilmington Trust Company required by Section
                   321(b) of Trust Indenture Act.
            D.     Copy of most recent Report of Condition of Wilmington Trust
                   Company.

            Pursuant to the requirements of the Trust Indenture Act of 1939, as
amended, the trustee, Wilmington Trust Company, a corporation organized and
existing under the laws of Delaware, has duly caused this Statement of
Eligibility to be signed on its behalf by the undersigned, thereunto duly
authorized, all in the City of Wilmington and State of Delaware on the 3rd day
of September, 1997.

                                         WILMINGTON TRUST COMPANY
[SEAL]

Attest: /s/ Donald G. MacKelcan          By: /s/ Emmett R. Harmon
        -----------------------              --------------------
        Assistant Secretary              Name:  Emmett R. Harmon
                                         Title: Vice President


                                        2

<PAGE>


                                    EXHIBIT A

                                 AMENDED CHARTER

                            Wilmington Trust Company

                              Wilmington, Delaware

                           As existing on May 9, 1987


<PAGE>


                                 Amended Charter

                                       or

                              Act of Incorporation

                                       of

                            Wilmington Trust Company

     Wilmington Trust Company, originally incorporated by an Act of the General
Assembly of the State of Delaware, entitled "An Act to Incorporate the Delaware
Guarantee and Trust Company", approved March 2, A.D. 1901, and the name of which
company was changed to "Wilmington Trust Company" by an amendment filed in the
Office of the Secretary of State on March 18, A.D. 1903, and the Charter or Act
of Incorporation of which company has been from time to time amended and changed
by merger agreements pursuant to the corporation law for state banks and trust
companies of the State of Delaware, does hereby alter and amend its Charter or
Act of Incorporation so that the same as so altered and amended shall in its
entirety read as follows:

     First: - The name of this corporation is Wilmington Trust Company.

     Second: - The location of its principal office in the State of Delaware is
     at Rodney Square North, in the City of Wilmington, County of New Castle;
     the name of its resident agent is Wilmington Trust Company whose address is
     Rodney Square North, in said City. In addition to such principal office,
     the said corporation maintains and operates branch offices in the City of
     Newark, New Castle County, Delaware, the Town of Newport, New Castle
     County, Delaware, at Claymont, New Castle County, Delaware, at Greenville,
     New Castle County Delaware, and at Milford Cross Roads, New Castle County,
     Delaware, and shall be empowered to open, maintain and operate branch
     offices at Ninth and Shipley Streets, 418 Delaware Avenue, 2120 Market
     Street, and 3605 Market Street, all in the City of Wilmington, New Castle
     County, Delaware, and such other branch offices or places of business as
     may be authorized from time to time by the agency or agencies of the
     government of the State of Delaware empowered to confer such authority.

     Third: - (a) The nature of the business and the objects and purposes
     proposed to be transacted, promoted or carried on by this Corporation are
     to do any or all of the things herein mentioned as fully and to the same
     extent as natural persons might or could do and in any part of the world,
     viz.:

          (1) To sue and be sued, complain and defend in any Court of law or
          equity and to make and use a common seal, and alter the seal at
          pleasure, to hold, purchase, convey, mortgage or otherwise deal in
          real and personal estate and property, and to appoint such officers
          and agents as the business of the


<PAGE>


          Corporation shall require, to make by-laws not inconsistent with the
          Constitution or laws of the United States or of this State, to
          discount bills, notes or other evidences of debt, to receive deposits
          of money, or securities for money, to buy gold and silver bullion and
          foreign coins, to buy and sell bills of exchange, and generally to
          use, exercise and enjoy all the powers, rights, privileges and
          franchises incident to a corporation which are proper or necessary for
          the transaction of the business of the Corporation hereby created.

          (2) To insure titles to real and personal property, or any estate or
          interests therein, and to guarantee the holder of such property, real
          or personal, against any claim or claims, adverse to his interest
          therein, and to prepare and give certificates of title for any lands
          or premises in the State of Delaware, or elsewhere.

          (3) To act as factor, agent, broker or attorney in the receipt,
          collection, custody, investment and management of funds, and the
          purchase, sale, management and disposal of property of all
          descriptions, and to prepare and execute all papers which may be
          necessary or proper in such business.

          (4) To prepare and draw agreements, contracts, deeds, leases,
          conveyances, mortgages, bonds and legal papers of every description,
          and to carry on the business of conveyancing in all its branches.

          (5) To receive upon deposit for safekeeping money, jewelry, plate,
          deeds, bonds and any and all other personal property of every sort and
          kind, from executors, administrators, guardians, public officers,
          courts, receivers, assignees, trustees, and from all fiduciaries, and
          from all other persons and individuals, and from all corporations
          whether state, municipal, corporate or private, and to rent boxes,
          safes, vaults and other receptacles for such property.

          (6) To act as agent or otherwise for the purpose of registering,
          issuing, certificating, countersigning, transferring or underwriting
          the stock, bonds or other obligations of any corporation, association,
          state or municipality, and may receive and manage any sinking fund
          therefor on such terms as may be agreed upon between the two parties,
          and in like manner may act as Treasurer of any corporation or
          municipality.

          (7) To act as Trustee under any deed of trust, mortgage, bond or other
          instrument issued by any state, municipality, body politic,
          corporation, association or person, either alone or in conjunction
          with any other person or persons, corporation or corporations.


                                        2

<PAGE>


          (8) To guarantee the validity, performance or effect of any contract
          or agreement, and the fidelity of persons holding places of
          responsibility or trust; to become surety for any person, or persons,
          for the faithful performance of any trust, office, duty, contract or
          agreement, either by itself or in conjunction with any other person,
          or persons, corporation, or corporations, or in like manner become
          surety upon any bond, recognizance, obligation, judgment, suit, order,
          or decree to be entered in any court of record within the State of
          Delaware or elsewhere, or which may now or hereafter be required by
          any law, judge, officer or court in the State of Delaware or
          elsewhere.

          (9) To act by any and every method of appointment as trustee, trustee
          in bankruptcy, receiver, assignee, assignee in bankruptcy, executor,
          administrator, guardian, bailee, or in any other trust capacity in the
          receiving, holding, managing, and disposing of any and all estates and
          property, real, personal or mixed, and to be appointed as such
          trustee, trustee in bankruptcy, receiver, assignee, assignee in
          bankruptcy, executor, administrator, guardian or bailee by any
          persons, corporations, court, officer, or authority, in the State of
          Delaware or elsewhere; and whenever this Corporation is so appointed
          by any person, corporation, court, officer or authority such trustee,
          trustee in bankruptcy, receiver, assignee, assignee in bankruptcy,
          executor, administrator, guardian, bailee, or in any other trust
          capacity, it shall not be required to give bond with surety, but its
          capital stock shall be taken and held as security for the performance
          of the duties devolving upon it by such appointment.

          (10) And for its care, management and trouble, and the exercise of any
          of its powers hereby given, or for the performance of any of the
          duties which it may undertake or be called upon to perform, or for the
          assumption of any responsibility the said Corporation may be entitled
          to receive a proper compensation.

          (11) To purchase, receive, hold and own bonds, mortgages, debentures,
          shares of capital stock, and other securities, obligations, contracts
          and evidences of indebtedness, of any private, public or municipal
          corporation within and without the State of Delaware, or of the
          Government of the United States, or of any state, territory, colony,
          or possession thereof, or of any foreign government or country; to
          receive, collect, receipt for, and dispose of interest, dividends and
          income upon and from any of the bonds, mortgages, debentures, notes,
          shares of capital stock, securities, obligations, contracts, evidences
          of indebtedness and other property held and owned by it, and to
          exercise in respect of all such bonds, mortgages, debentures, notes,
          shares of capital stock, securities, obligations, contracts, evidences
          of indebtedness and other property, any and all the rights, powers and
          privileges of individual


                                        3

<PAGE>


          owners thereof, including the right to vote thereon; to invest and
          deal in and with any of the moneys of the Corporation upon such
          securities and in such manner as it may think fit and proper, and from
          time to time to vary or realize such investments; to issue bonds and
          secure the same by pledges or deeds of trust or mortgages of or upon
          the whole or any part of the property held or owned by the
          Corporation, and to sell and pledge such bonds, as and when the Board
          of Directors shall determine, and in the promotion of its said
          corporate business of investment and to the extent authorized by law,
          to lease, purchase, hold, sell, assign, transfer, pledge, mortgage and
          convey real and personal property of any name and nature and any
          estate or interest therein.

     (b) In furtherance of, and not in limitation, of the powers conferred by
     the laws of the State of Delaware, it is hereby expressly provided that the
     said Corporation shall also have the following powers:

          (1) To do any or all of the things herein set forth, to the same
          extent as natural persons might or could do, and in any part of the
          world.

          (2) To acquire the good will, rights, property and franchises and to
          undertake the whole or any part of the assets and liabilities of any
          person, firm, association or corporation, and to pay for the same in
          cash, stock of this Corporation, bonds or otherwise; to hold or in any
          manner to dispose of the whole or any part of the property so
          purchased; to conduct in any lawful manner the whole or any part of
          any business so acquired, and to exercise all the powers necessary or
          convenient in and about the conduct and management of such business.

          (3) To take, hold, own, deal in, mortgage or otherwise lien, and to
          lease, sell, exchange, transfer, or in any manner whatever dispose of
          property, real, personal or mixed, wherever situated.

          (4) To enter into, make, perform and carry out contracts of every kind
          with any person, firm, association or corporation, and, without limit
          as to amount, to draw, make, accept, endorse, discount, execute and
          issue promissory notes, drafts, bills of exchange, warrants, bonds,
          debentures, and other negotiable or transferable instruments.

          (5) To have one or more offices, to carry on all or any of its
          operations and businesses, without restriction to the same extent as
          natural persons might or could do, to purchase or otherwise acquire,
          to hold, own, to mortgage, sell, convey or otherwise dispose of, real
          and personal property, of every class and description, in any State,
          District, Territory or Colony of the United States, and in any foreign
          country or place.


                                        4

<PAGE>


          (6) It is the intention that the objects, purposes and powers
          specified and clauses contained in this paragraph shall (except where
          otherwise expressed in said paragraph) be nowise limited or restricted
          by reference to or inference from the terms of any other clause of
          this or any other paragraph in this charter, but that the objects,
          purposes and powers specified in each of the clauses of this paragraph
          shall be regarded as independent objects, purposes and powers.

     Fourth: - (a) The total number of shares of all classes of stock which the
     Corporation shall have authority to issue is forty-one million (41,000,000)
     shares, consisting of:

          (1) One million (1,000,000) shares of Preferred stock, par value
          $10.00 per share (hereinafter referred to as "Preferred Stock"); and

          (2) Forty million (40,000,000) shares of Common Stock, par value $1.00
          per share (hereinafter referred to as "Common Stock").

     (b) Shares of Preferred Stock may be issued from time to time in one or
     more series as may from time to time be determined by the Board of
     Directors each of said series to be distinctly designated. All shares of
     any one series of Preferred Stock shall be alike in every particular,
     except that there may be different dates from which dividends, if any,
     thereon shall be cumulative, if made cumulative. The voting powers and the
     preferences and relative, participating, optional and other special rights
     of each such series, and the qualifications, limitations or restrictions
     thereof, if any, may differ from those of any and all other series at any
     time outstanding; and, subject to the provisions of subparagraph 1 of
     Paragraph (c) of this Article Fourth, the Board of Directors of the
     Corporation is hereby expressly granted authority to fix by resolution or
     resolutions adopted prior to the issuance of any shares of a particular
     series of Preferred Stock, the voting powers and the designations,
     preferences and relative, optional and other special rights, and the
     qualifications, limitations and restrictions of such series, including, but
     without limiting the generality of the foregoing, the following:

          (1) The distinctive designation of, and the number of shares of
          Preferred Stock which shall constitute such series, which number may
          be increased (except where otherwise provided by the Board of
          Directors) or decreased (but not below the number of shares thereof
          then outstanding) from time to time by like action of the Board of
          Directors;

          (2) The rate and times at which, and the terms and conditions on
          which, dividends, if any, on Preferred Stock of such series shall be
          paid, the extent of the preference or relation, if any, of such
          dividends to the dividends payable on any other class or classes, or
          series of the same or other class of


                                        5

<PAGE>


          stock and whether such dividends shall be cumulative or
          non-cumulative;

          (3) The right, if any, of the holders of Preferred Stock of such
          series to convert the same into or exchange the same for, shares of
          any other class or classes or of any series of the same or any other
          class or classes of stock of the Corporation and the terms and
          conditions of such conversion or exchange;

          (4) Whether or not Preferred Stock of such series shall be subject to
          redemption, and the redemption price or prices and the time or times
          at which, and the terms and conditions on which, Preferred Stock of
          such series may be redeemed.

          (5) The rights, if any, of the holders of Preferred Stock of such
          series upon the voluntary or involuntary liquidation, merger,
          consolidation, distribution or sale of assets, dissolution or
          winding-up, of the Corporation.

          (6) The terms of the sinking fund or redemption or purchase account,
          if any, to be provided for the Preferred Stock of such series; and

          (7) The voting powers, if any, of the holders of such series of
          Preferred Stock which may, without limiting the generality of the
          foregoing include the right, voting as a series or by itself or
          together with other series of Preferred Stock or all series of
          Preferred Stock as a class, to elect one or more directors of the
          Corporation if there shall have been a default in the payment of
          dividends on any one or more series of Preferred Stock or under such
          circumstances and on such conditions as the Board of Directors may
          determine.

     (c) (1) After the requirements with respect to preferential dividends on
     the Preferred Stock (fixed in accordance with the provisions of section (b)
     of this Article Fourth), if any, shall have been met and after the
     Corporation shall have complied with all the requirements, if any, with
     respect to the setting aside of sums as sinking funds or redemption or
     purchase accounts (fixed in accordance with the provisions of section (b)
     of this Article Fourth), and subject further to any conditions which may be
     fixed in accordance with the provisions of section (b) of this Article
     Fourth, then and not otherwise the holders of Common Stock shall be
     entitled to receive such dividends as may be declared from time to time by
     the Board of Directors.

          (2) After distribution in full of the preferential amount, if any,
          (fixed in accordance with the provisions of section (b) of this
          Article Fourth), to be distributed to the holders of Preferred Stock
          in the event of voluntary or involuntary liquidation, distribution or
          sale of assets, dissolution or winding-up, of the Corporation, the
          holders of the Common Stock shall be entitled to


                                        6

<PAGE>


          receive all of the remaining assets of the Corporation, tangible and
          intangible, of whatever kind available for distribution to
          stockholders ratably in proportion to the number of shares of Common
          Stock held by them respectively.

          (3) Except as may otherwise be required by law or by the provisions of
          such resolution or resolutions as may be adopted by the Board of
          Directors pursuant to section (b) of this Article Fourth, each holder
          of Common Stock shall have one vote in respect of each share of Common
          Stock held on all matters voted upon by the stockholders.

     (d) No holder of any of the shares of any class or series of stock or of
     options, warrants or other rights to purchase shares of any class or series
     of stock or of other securities of the Corporation shall have any
     preemptive right to purchase or subscribe for any unissued stock of any
     class or series or any additional shares of any class or series to be
     issued by reason of any increase of the authorized capital stock of the
     Corporation of any class or series, or bonds, certificates of indebtedness,
     debentures or other securities convertible into or exchangeable for stock
     of the Corporation of any class or series, or carrying any right to
     purchase stock of any class or series, but any such unissued stock,
     additional authorized issue of shares of any class or series of stock or
     securities convertible into or exchangeable for stock, or carrying any
     right to purchase stock, may be issued and disposed of pursuant to
     resolution of the Board of Directors to such persons, firms, corporations
     or associations, whether such holders or others, and upon such terms as may
     be deemed advisable by the Board of Directors in the exercise of its sole
     discretion.

     (e) The relative powers, preferences and rights of each series of Preferred
     Stock in relation to the relative powers, preferences and rights of each
     other series of Preferred Stock shall, in each case, be as fixed from time
     to time by the Board of Directors in the resolution or resolutions adopted
     pursuant to authority granted in section (b) of this Article Fourth and the
     consent, by class or series vote or otherwise, of the holders of such of
     the series of Preferred Stock as are from time to time outstanding shall
     not be required for the issuance by the Board of Directors of any other
     series of Preferred Stock whether or not the powers, preferences and rights
     of such other series shall be fixed by the Board of Directors as senior to,
     or on a parity with, the powers, preferences and rights of such outstanding
     series, or any of them; provided, however, that the Board of Directors may
     provide in the resolution or resolutions as to any series of Preferred
     Stock adopted pursuant to section (b) of this Article Fourth that the
     consent of the holders of a majority (or such greater proportion as shall
     be therein fixed) of the outstanding shares of such series voting thereon
     shall be required for the issuance of any or all other series of Preferred
     Stock.


                                        7

<PAGE>


     (f) Subject to the provisions of section (e), shares of any series of
     Preferred Stock may be issued from time to time as the Board of Directors
     of the Corporation shall determine and on such terms and for such
     consideration as shall be fixed by the Board of Directors.

     (g) Shares of Common Stock may be issued from time to time as the Board of
     Directors of the Corporation shall determine and on such terms and for such
     consideration as shall be fixed by the Board of Directors.

     (h) The authorized amount of shares of Common Stock and of Preferred Stock
     may, without a class or series vote, be increased or decreased from time to
     time by the affirmative vote of the holders of a majority of the stock of
     the Corporation entitled to vote thereon.

     Fifth: - (a) The business and affairs of the Corporation shall be conducted
     and managed by a Board of Directors. The number of directors constituting
     the entire Board shall be not less than five nor more than twenty-five as
     fixed from time to time by vote of a majority of the whole Board, provided,
     however, that the number of directors shall not be reduced so as to shorten
     the term of any director at the time in office, and provided further, that
     the number of directors constituting the whole Board shall be twenty-four
     until otherwise fixed by a majority of the whole Board.

     (b) The Board of Directors shall be divided into three classes, as nearly
     equal in number as the then total number of directors constituting the
     whole Board permits, with the term of office of one class expiring each
     year. At the annual meeting of stockholders in 1982, directors of the first
     class shall be elected to hold office for a term expiring at the next
     succeeding annual meeting, directors of the second class shall be elected
     to hold office for a term expiring at the second succeeding annual meeting
     and directors of the third class shall be elected to hold office for a term
     expiring at the third succeeding annual meeting. Any vacancies in the Board
     of Directors for any reason, and any newly created directorships resulting
     from any increase in the directors, may be filled by the Board of
     Directors, acting by a majority of the directors then in office, although
     less than a quorum, and any directors so chosen shall hold office until the
     next annual election of directors. At such election, the stockholders shall
     elect a successor to such director to hold office until the next election
     of the class for which such director shall have been chosen and until his
     successor shall be elected and qualified. No decrease in the number of
     directors shall shorten the term of any incumbent director.

     (c) Notwithstanding any other provisions of this Charter or Act of
     Incorporation or the By-Laws of the Corporation (and notwithstanding the
     fact that some lesser percentage may be specified by law, this Charter or
     Act of Incorporation or the ByLaws of the Corporation), any director or the
     entire Board of Directors of the


                                        8

<PAGE>


     Corporation may be removed at any time without cause, but only by the
     affirmative vote of the holders of two-thirds or more of the outstanding
     shares of capital stock of the Corporation entitled to vote generally in
     the election of directors (considered for this purpose as one class) cast
     at a meeting of the stockholders called for that purpose.

     (d) Nominations for the election of directors may be made by the Board of
     Directors or by any stockholder entitled to vote for the election of
     directors. Such nominations shall be made by notice in writing, delivered
     or mailed by first class United States mail, postage prepaid, to the
     Secretary of the Corporation not less than 14 days nor more than 50 days
     prior to any meeting of the stockholders called for the election of
     directors; provided, however, that if less than 21 days' notice of the
     meeting is given to stockholders, such written notice shall be delivered or
     mailed, as prescribed, to the Secretary of the Corporation not later than
     the close of the seventh day following the day on which notice of the
     meeting was mailed to stockholders. Notice of nominations which are
     proposed by the Board of Directors shall be given by the Chairman on behalf
     of the Board.

     (e) Each notice under subsection (d) shall set forth (i) the name, age,
     business address and, if known, residence address of each nominee proposed
     in such notice, (ii) the principal occupation or employment of such nominee
     and (iii) the number of shares of stock of the Corporation which are
     beneficially owned by each such nominee.

     (f) The Chairman of the meeting may, if the facts warrant, determine and
     declare to the meeting that a nomination was not made in accordance with
     the foregoing procedure, and if he should so determine, he shall so declare
     to the meeting and the defective nomination shall be disregarded.

     (g) No action required to be taken or which may be taken at any annual or
     special meeting of stockholders of the Corporation may be taken without a
     meeting, and the power of stockholders to consent in writing, without a
     meeting, to the taking of any action is specifically denied.

     Sixth: - The Directors shall choose such officers, agent and servants as
     may be provided in the By-Laws as they may from time to time find necessary
     or proper.

     Seventh: - The Corporation hereby created is hereby given the same powers,
     rights and privileges as may be conferred upon corporations organized under
     the Act entitled "An Act Providing a General Corporation Law", approved
     March 10, 1899, as from time to time amended.

     Eighth: - This Act shall be deemed and taken to be a private Act.


                                        9

<PAGE>


     Ninth: - This Corporation is to have perpetual existence.

     Tenth: - The Board of Directors, by resolution passed by a majority of the
     whole Board, may designate any of their number to constitute an Executive
     Committee, which Committee, to the extent provided in said resolution, or
     in the By-Laws of the Company, shall have and may exercise all of the
     powers of the Board of Directors in the management of the business and
     affairs of the Corporation, and shall have power to authorize the seal of
     the Corporation to be affixed to all papers which may require it.

     Eleventh: - The private property of the stockholders shall not be liable
     for the payment of corporate debts to any extent whatever.

     Twelfth: - The Corporation may transact business in any part of the world.

     Thirteenth: - The Board of Directors of the Corporation is expressly
     authorized to make, alter or repeal the By-Laws of the Corporation by a
     vote of the majority of the entire Board. The stockholders may make, alter
     or repeal any By-Law whether or not adopted by them, provided however, that
     any such additional By-Laws, alterations or repeal may be adopted only by
     the affirmative vote of the holders of two-thirds or more of the
     outstanding shares of capital stock of the Corporation entitled to vote
     generally in the election of directors (considered for this purpose as one
     class).

     Fourteenth: - Meetings of the Directors may be held outside of the State of
     Delaware at such places as may be from time to time designated by the
     Board, and the Directors may keep the books of the Company outside of the
     State of Delaware at such places as may be from time to time designated by
     them.

     Fifteenth: - (a) In addition to any affirmative vote required by law, and
     except as otherwise expressly provided in sections (b) and (c) of this
     Article Fifteenth:

          (A) any merger or consolidation of the Corporation or any Subsidiary
          (as hereinafter defined) with or into (i) any Interested Stockholder
          (as hereinafter defined) or (ii) any other corporation (whether or not
          itself an Interested Stockholder), which, after such merger or
          consolidation, would be an Affiliate (as hereinafter defined) of an
          Interested Stockholder, or

          (B) any sale, lease, exchange, mortgage, pledge, transfer or other
          disposition (in one transaction or a series of related transactions)
          to or with any Interested Stockholder or any Affiliate of any
          Interested Stockholder of any assets of the Corporation or any
          Subsidiary having an aggregate fair market value of $1,000,000 or
          more, or


                                       10

<PAGE>


          (C) the issuance or transfer by the Corporation or any Subsidiary (in
          one transaction or a series of related transactions) of any securities
          of the Corporation or any Subsidiary to any Interested Stockholder or
          any Affiliate of any Interested Stockholder in exchange for cash,
          securities or other property (or a combination thereof) having an
          aggregate fair market value of $1,000,000 or more, or

          (D) the adoption of any plan or proposal for the liquidation or
          dissolution of the Corporation, or

          (E) any reclassification of securities (including any reverse stock
          split), or recapitalization of the Corporation, or any merger or
          consolidation of the Corporation with any of its Subsidiaries or any
          similar transaction (whether or not with or into or otherwise
          involving an Interested Stockholder) which has the effect, directly or
          indirectly, of increasing the proportionate share of the outstanding
          shares of any class of equity or convertible securities of the
          Corporation or any Subsidiary which is directly or indirectly owned by
          any Interested Stockholder, or any Affiliate of any Interested
          Stockholder,

shall require the affirmative vote of the holders of at least two-thirds of the
outstanding shares of capital stock of the Corporation entitled to vote
generally in the election of directors, considered for the purpose of this
Article Fifteenth as one class ("Voting Shares"). Such affirmative vote shall be
required notwithstanding the fact that no vote may be required, or that some
lesser percentage may be specified, by law or in any agreement with any national
securities exchange or otherwise.

               (2) The term "business combination" as used in this Article
               Fifteenth shall mean any transaction which is referred to any one
               or more of clauses (A) through (E) of paragraph 1 of the section
               (a).

          (b) The provisions of section (a) of this Article Fifteenth shall not
          be applicable to any particular business combination and such business
          combination shall require only such affirmative vote as is required by
          law and any other provisions of the Charter or Act of Incorporation of
          By-Laws if such business combination has been approved by a majority
          of the whole Board.

          (c) For the purposes of this Article Fifteenth:

     (1) A "person" shall mean any individual firm, corporation or other entity.

     (2) "Interested Stockholder" shall mean, in respect of any business
     combination, any person (other than the Corporation or any Subsidiary) who
     or which as of the record date for the determination of stockholders
     entitled to notice of and to vote on


                                       11

<PAGE>


     such business combination, or immediately prior to the consummation of any
     such transaction:

          (A) is the beneficial owner, directly or indirectly, of more than 10%
          of the Voting Shares, or

          (B) is an Affiliate of the Corporation and at any time within two
          years prior thereto was the beneficial owner, directly or indirectly,
          of not less than 10% of the then outstanding voting Shares, or

          (C) is an assignee of or has otherwise succeeded in any share of
          capital stock of the Corporation which were at any time within two
          years prior thereto beneficially owned by any Interested Stockholder,
          and such assignment or succession shall have occurred in the course of
          a transaction or series of transactions not involving a public
          offering within the meaning of the Securities Act of 1933.

     (3) A person shall be the "beneficial owner" of any Voting Shares:

          (A) which such person or any of its Affiliates and Associates (as
          hereafter defined) beneficially own, directly or indirectly, or

          (B) which such person or any of its Affiliates or Associates has (i)
          the right to acquire (whether such right is exercisable immediately or
          only after the passage of time), pursuant to any agreement,
          arrangement or understanding or upon the exercise of conversion
          rights, exchange rights, warrants or options, or otherwise, or (ii)
          the right to vote pursuant to any agreement, arrangement or
          understanding, or

          (C) which are beneficially owned, directly or indirectly, by any other
          person with which such first mentioned person or any of its Affiliates
          or Associates has any agreement, arrangement or understanding for the
          purpose of acquiring, holding, voting or disposing of any shares of
          capital stock of the Corporation.

     (4) The outstanding Voting Shares shall include shares deemed owned through
     application of paragraph (3) above but shall not include any other Voting
     Shares which may be issuable pursuant to any agreement, or upon exercise of
     conversion rights, warrants or options or otherwise.

     (5) "Affiliate" and "Associate" shall have the respective meanings given
     those terms in Rule 12b-2 of the General Rules and Regulations under the
     Securities Exchange Act of 1934, as in effect on December 31, 1981.


                                       12

<PAGE>


     (6) "Subsidiary" shall mean any corporation of which a majority of any
     class of equity security (as defined in Rule 3a11-1 of the General Rules
     and Regulations under the Securities Exchange Act of 1934, as in effect in
     December 31, 1981) is owned, directly or indirectly, by the Corporation;
     provided, however, that for the purposes of the definition of Investment
     Stockholder set forth in paragraph (2) of this section (c), the term
     "Subsidiary" shall mean only a corporation of which a majority of each
     class of equity security is owned, directly or indirectly, by the
     Corporation.

          (d) majority of the directors shall have the power and duty to
          determine for the purposes of this Article Fifteenth on the basis of
          information known to them, (1) the number of Voting Shares
          beneficially owned by any person (2) whether a person is an Affiliate
          or Associate of another, (3) whether a person has an agreement,
          arrangement or understanding with another as to the matters referred
          to in paragraph (3) of section (c), or (4) whether the assets subject
          to any business combination or the consideration received for the
          issuance or transfer of securities by the Corporation, or any
          Subsidiary has an aggregate fair market value of $1,00,000 or more.

          (e) Nothing contained in this Article Fifteenth shall be construed to
          relieve any Interested Stockholder from any fiduciary obligation
          imposed by law.

     Sixteenth: Notwithstanding any other provision of this Charter or Act of
     Incorporation or the By-Laws of the Corporation (and in addition to any
     other vote that may be required by law, this Charter or Act of
     Incorporation by the By-Laws), the affirmative vote of the holders of at
     least two-thirds of the outstanding shares of the capital stock of the
     Corporation entitled to vote generally in the election of directors
     (considered for this purpose as one class) shall be required to amend,
     alter or repeal any provision of Articles Fifth, Thirteenth, Fifteenth or
     Sixteenth of this Charter or Act of Incorporation.

     Seventeenth: (a) a Director of this Corporation shall not be liable to the
     Corporation or its stockholders for monetary damages for breach of
     fiduciary duty as a Director, except to the extent such exemption from
     liability or limitation thereof is not permitted under the Delaware General
     Corporation Laws as the same exists or may hereafter be amended.

          (b) Any repeal or modification of the foregoing paragraph shall not
          adversely affect any right or protection of a Director of the
          Corporation existing hereunder with respect to any act or omission
          occurring prior to the time of such repeal or modification."


                                       13

<PAGE>


                                    EXHIBIT B

                                     BY-LAWS


                            WILMINGTON TRUST COMPANY

                              WILMINGTON, DELAWARE

                         As existing on January 16, 1997


<PAGE>



                       BY-LAWS OF WILMINGTON TRUST COMPANY


                                    ARTICLE I
                             Stockholders' Meetings

     Section 1. The Annual Meeting of Stockholders shall be held on the third
Thursday in April each year at the principal office at the Company or at such
other date, time, or place as may be designated by resolution by the Board of
Directors.

     Section 2. Special meetings of all stockholders may be called at any time
by the Board of Directors, the Chairman of the Board or the President.

     Section 3. Notice of all meetings of the stockholders shall be given by
mailing to each stockholder at least ten (10) days before said meeting, at his
last known address, a written or printed notice fixing the time and place of
such meeting.

     Section 4. A majority in the amount of the capital stock of the Company
issued and outstanding on the record date, as herein determined, shall
constitute a quorum at all meetings of stockholders for the transaction of any
business, but the holders of a small number of shares may adjourn, from time to
time, without further notice, until a quorum is secured. At each annual or
special meeting of stockholders, each stockholder shall be entitled to one vote,
either in person or by proxy, for each shares of stock registered in the
stockholder's name on the books of the Company on the record date for any such
meeting as determined herein.


                                   ARTICLE II
                                    Directors

     Section 1. The number and classification of the Board of Directors shall be
as set forth in the Charter of the Bank.

     Section 2. No person who has attained the age of seventy-two (72) years
shall be nominated for election to the Board of Directors of the Company,
provided, however, that this limitation shall not apply to any person who was
serving as director of the Company on September 16, 1971.

     Section 3. The class of Directors so elected shall hold office for three
years or until their successors are elected and qualified.

     Section 4. The affairs and business of the Company shall be managed and
conducted by the Board of Directors.

     Section 5. The Board of Directors shall meet at the principal office of the
Company or elsewhere in its discretion at such times to be determined by a
majority of its


<PAGE>


members, or at the call of the Chairman of the Board of Directors or the
President.

     Section 6. Special meetings of the Board of Directors may be called at any
time by the Chairman of the Board of Directors or by the President, and shall be
called upon the written request of a majority of the directors.

     Section 7. A majority of the directors elected and qualified shall be
necessary to constitute a quorum for the transaction of business at any meeting
of the Board of Directors.

     Section 8. Written notice shall be sent by mail to each director of any
special meeting of the Board of Directors, and of any change in the time or
place of any regular meeting, stating the time and place of such meeting, which
shall be mailed not less than two days before the time of holding such meeting.

     Section 9. In the event of the death, resignation, removal, inability to
act, or disqualification of any director, the Board of Directors, although less
than a quorum, shall have the right to elect the successor who shall hold office
for the remainder of the full term of the class of directors in which the
vacancy occurred, and until such director's successor shall have been duly
elected and qualified.

     Section 10. The Board of Directors at its first meeting after its election
by the stockholders shall appoint an Executive Committee, a Trust Committee, an
Audit Committee and a Compensation Committee, and shall elect from its own
members a Chairman of the Board of Directors and a President who may be the same
person. The Board of Directors shall also elect at such meeting a Secretary and
a Treasurer, who may be the same person, may appoint at any time such other
committees and elect or appoint such other officers as it may deem advisable.
The Board of Directors may also elect at such meeting one or more Associate
Directors.

     Section 11. The Board of Directors may at any time remove, with or without
cause, any member of any Committee appointed by it or any associate director or
officer elected by it and may appoint or elect his successor.

     Section 12. The Board of Directors may designate an officer to be in charge
of such of the departments or division of the Company as it may deem advisable.


                                   ARTICLE III
                                   Committees

     Section I. Executive Committee

          (A) The Executive Committee shall be composed of not more than nine
members who shall be selected by the Board of Directors from its own members and
who


                                        2

<PAGE>


shall hold office during the pleasure of the Board.

          (B) The Executive Committee shall have all the powers of the Board of
Directors when it is not in session to transact all business for and in behalf
of the Company that may be brought before it.

          (C) The Executive Committee shall meet at the principal office of the
Company or elsewhere in its discretion at such times to be determined by a
majority of its members, or at the call of the Chairman of the Executive
Committee or at the call of the Chairman of the Board of Directors. The majority
of its members shall be necessary to constitute a quorum for the transaction of
business. Special meetings of the Executive Committee may be held at any time
when a quorum is present.

          (D) Minutes of each meeting of the Executive Committee shall be kept
and submitted to the Board of Directors at its next meeting.

          (E) The Executive Committee shall advise and superintend all
investments that may be made of the funds of the Company, and shall direct the
disposal of the same, in accordance with such rules and regulations as the Board
of Directors from time to time make.

          (F) In the event of a state of disaster of sufficient severity to
prevent the conduct and management of the affairs and business of the Company by
its directors and officers as contemplated by these By-Laws any two available
members of the Executive Committee as constituted immediately prior to such
disaster shall constitute a quorum of that Committee for the full conduct and
management of the affairs and business of the Company in accordance with the
provisions of Article III of these By-Laws; and if less than three members of
the Trust Committee is constituted immediately prior to such disaster shall be
available for the transaction of its business, such Executive Committee shall
also be empowered to exercise all of the powers reserved to the Trust Committee
under Article III Section 2 hereof. In the event of the unavailability, at such
time, of a minimum of two members of such Executive Committee, any three
available directors shall constitute the Executive Committee for the full
conduct and management of the affairs and business of the Company in accordance
with the foregoing provisions of this Section. This By-Law shall be subject to
implementation by Resolutions of the Board of Directors presently existing or
hereafter passed from time to time for that purpose, and any provisions of these
By-Laws (other than this Section) and any resolutions which are contrary to the
provisions of this Section or to the provisions of any such implementary
Resolutions shall be suspended during such a disaster period until it shall be
determined by any interim Executive Committee acting under this section that it
shall be to the advantage of the Company to resume the conduct and management of
its affairs and business under all of the other provisions of these By-Laws.


                                        3

<PAGE>


     Section 2. Trust Committee

          (A) The Trust Committee shall be composed of not more than thirteen
members who shall be selected by the Board of Directors, a majority of whom
shall be members of the Board of Directors and who shall hold office during the
pleasure of the Board.

          (B) The Trust Committee shall have general supervision over the Trust
Department and the investment of trust funds, in all matters, however, being
subject to the approval of the Board of Directors.

          (C) The Trust Committee shall meet at the principal office of the
Company or elsewhere in its discretion at such times to be determined by a
majority of its members or at the call of its chairman. A majority of its
members shall be necessary to constitute a quorum for the transaction of
business.

          (D) Minutes of each meeting of the Trust Committee shall be kept and
promptly submitted to the Board of Directors.

          (E) The Trust Committee shall have the power to appoint Committees
and/or designate officers or employees of the Company to whom supervision over
the investment of trust funds may be delegated when the Trust Committee is not
in session.

     Section 3. Audit Committee

          (A) The Audit Committee shall be composed of five members who shall be
selected by the Board of Directors from its own members, none of whom shall be
an officer of the Company, and shall hold office at the pleasure of the Board.

          (B) The Audit Committee shall have general supervision over the Audit
Division in all matters however subject to the approval of the Board of
Directors; it shall consider all matters brought to its attention by the officer
in charge of the Audit Division, review all reports of examination of the
Company made by any governmental agency or such independent auditor employed for
that purpose, and make such recommendations to the Board of Directors with
respect thereto or with respect to any other matters pertaining to auditing the
Company as it shall deem desirable.

          (C) The Audit Committee shall meet whenever and wherever the majority
of its members shall deem it to be proper for the transaction of its business,
and a majority of its Committee shall constitute a quorum.

     Section 4. Compensation Committee

          (A) The Compensation Committee shall be composed of not more than


                                        4

<PAGE>


five (5) members who shall be selected by the Board of Directors from its own
members who are not officers of the Company and who shall hold office during the
pleasure of the Board.

          (B) The Compensation Committee shall in general advise upon all
matters of policy concerning the Company brought to its attention by the
management and from time to time review the management of the Company, major
organizational matters, including salaries and employee benefits and
specifically shall administer the Executive Incentive Compensation Plan.

          (C) Meetings of the Compensation Committee may be called at any time
by the Chairman of the Compensation Committee, the Chairman of the Board of
Directors, or the President of the Company.

     Section 5. Associate Directors

          (A) Any person who has served as a director may be elected by the
Board of Directors as an associate director, to serve during the pleasure of the
Board.

          (B) An associate director shall be entitled to attend all directors
meetings and participate in the discussion of all matters brought to the Board,
with the exception that he would have no right to vote. An associate director
will be eligible for appointment to Committees of the Company, with the
exception of the Executive Committee, Audit Committee and Compensation
Committee, which must be comprised solely of active directors.

     Section 6. Absence or Disqualification of Any Member of a Committee

          (A) In the absence or disqualification of any member of any Committee
created under Article III of the By-Laws of this Company, the member or members
thereof present at any meeting and not disqualified from voting, whether or not
he or they constitute a quorum, may unanimously appoint another member of the
Board of Directors to act at the meeting in the place of any such absence or
disqualified member.


                                   ARTICLE IV
                                    Officers

     Section 1. The Chairman of the Board of Directors shall preside at all
meetings of the Board and shall have such further authority and powers and shall
perform such duties as the Board of Directors may from time to time confer and
direct. He shall also exercise such powers and perform such duties as may from
time to time be agreed upon between himself and the President of the Company.

     Section 2. The Vice Chairman of the Board. The Vice Chairman of the Board
of


                                        5

<PAGE>


Directors shall preside at all meetings of the Board of Directors at which the
Chairman of the Board shall not be present and shall have such further authority
and powers and shall perform such duties as the Board of Directors or the
Chairman of the Board may from time to time confer and direct.

     Section 3. The President shall have the powers and duties pertaining to the
office of the President conferred or imposed upon him by statute or assigned to
him by the Board of Directors in the absence of the Chairman of the Board the
President shall have the powers and duties of the Chairman of the Board.

     Section 4. The Chairman of the Board of Directors or the President as
designated by the Board of Directors, shall carry into effect all legal
directions of the Executive Committee and of the Board of Directors, and shall
at all times exercise general supervision over the interest, affairs and
operations of the Company and perform all duties incident to his office.

     Section 5. There may be one or more Vice Presidents, however denominated by
the Board of Directors, who may at any time perform all the duties of the
Chairman of the Board of Directors and/or the President and such other powers
and duties as may from time to time be assigned to them by the Board of
Directors, the Executive Committee, the Chairman of the Board or the President
and by the officer in charge of the department or division to which they are
assigned.

     Section 6. The Secretary shall attend to the giving of notice of meetings
of the stockholders and the Board of Directors, as well as the Committees
thereof, to the keeping of accurate minutes of all such meetings and to
recording the same in the minute books of the Company. In addition to the other
notice requirements of these By-Laws and as may be practicable under the
circumstances, all such notices shall be in writing and mailed well in advance
of the scheduled date of any other meeting. He shall have custody of the
corporate seal and shall affix the same to any documents requiring such
corporate seal and to attest the same.

     Section 7. The Treasurer shall have general supervision over all assets and
liabilities of the Company. He shall be custodian of and responsible for all
monies, funds and valuables of the Company and for the keeping of proper records
of the evidence of property or indebtedness and of all the transactions of the
Company. He shall have general supervision of the expenditures of the Company
and shall report to the Board of Directors at each regular meeting of the
condition of the Company, and perform such other duties as may be assigned to
him from time to time by the Board of Directors of the Executive Committee.

     Section 8. There may be a Controller who shall exercise general supervision
over the internal operations of the Company, including accounting, and shall
render to the Board of Directors at appropriate times a report relating to the
general condition and internal operations of the Company.


                                        6

<PAGE>


     There may be one or more subordinate accounting or controller officers
however denominated, who may perform the duties of the Controller and such
duties as may be prescribed by the Controller.

     Section 9. The officer designated by the Board of Directors to be in charge
of the Audit Division of the Company with such title as the Board of Directors
shall prescribe, shall report to and be directly responsible only to the Board
of Directors.

     There shall be an Auditor and there may be one or more Audit Officers,
however denominated, who may perform all the duties of the Auditor and such
duties as may be prescribed by the officer in charge of the Audit Division.

     Section 10. There may be one or more officers, subordinate in rank to all
Vice Presidents with such functional titles as shall be determined from time to
time by the Board of Directors, who shall ex officio hold the office Assistant
Secretary of this Company and who may perform such duties as may be prescribed
by the officer in charge of the department or division to whom they are
assigned.

     Section 11. The powers and duties of all other officers of the Company
shall be those usually pertaining to their respective offices, subject to the
direction of the Board of Directors, the Executive Committee, Chairman of the
Board of Directors or the President and the officer in charge of the department
or division to which they are assigned.


                                    ARTICLE V
                          Stock and Stock Certificates

     Section 1. Shares of stock shall be transferrable on the books of the
Company and a transfer book shall be kept in which all transfers of stock shall
be recorded.

     Section 2. Certificate of stock shall bear the signature of the President
or any Vice President, however denominated by the Board of Directors and
countersigned by the Secretary or Treasurer or an Assistant Secretary, and the
seal of the corporation shall be engraved thereon. Each certificate shall recite
that the stock represented thereby is transferrable only upon the books of the
Company by the holder thereof or his attorney, upon surrender of the certificate
properly endorsed. Any certificate of stock surrendered to the Company shall be
cancelled at the time of transfer, and before a new certificate or certificates
shall be issued in lieu thereof. Duplicate certificates of stock shall be issued
only upon giving such security as may be satisfactory to the Board of Directors
or the Executive Committee.

     Section 3. The Board of Directors of the Company is authorized to fix in
advance a record date for the determination of the stockholders entitled to
notice of, and to vote at, any meeting of stockholders and any adjournment
thereof, or entitled to receive payment of


                                        7

<PAGE>


any dividend, or to any allotment or rights, or to exercise any rights in
respect of any change, conversion or exchange of capital stock, or in connection
with obtaining the consent of stockholders for any purpose, which record date
shall not be more than 60 nor less than 10 days proceeding the date of any
meeting of stockholders or the date for the payment of any dividend, or the date
for the allotment of rights, or the date when any change or conversion or
exchange of capital stock shall go into effect, or a date in connection with
obtaining such consent.


                                   ARTICLE VI
                                      Seal

     Section 1. The corporate seal of the Company shall be in the following
form:

               Between two concentric circles the words "Wilmington Trust
               Company" within the inner circle the words "Wilmington,
               Delaware."


                                   ARTICLE VII
                                   Fiscal Year

     Section 1. The fiscal year of the Company shall be the calendar year.


                                  ARTICLE VIII
                     Execution of Instruments of the Company

     Section 1. The Chairman of the Board, the President or any Vice President,
however denominated by the Board of Directors, shall have full power and
authority to enter into, make, sign, execute, acknowledge and/or deliver and the
Secretary or any Assistant Secretary shall have full power and authority to
attest and affix the corporate seal of the Company to any and all deeds,
conveyances, assignments, releases, contracts, agreements, bonds, notes,
mortgages and all other instruments incident to the business of this Company or
in acting as executor, administrator, guardian, trustee, agent or in any other
fiduciary or representative capacity by any and every method of appointment or
by whatever person, corporation, court officer or authority in the State of
Delaware, or elsewhere, without any specific authority, ratification, approval
or confirmation by the Board of Directors or the Executive Committee, and any
and all such instruments shall have the same force and validity as though
expressly authorized by the Board of Directors and/or the Executive Committee.


                                        8

<PAGE>


                                   ARTICLE IX
               Compensation of Directors and Members of Committees

     Section 1. Directors and associate directors of the Company, other than
salaried officers of the Company, shall be paid such reasonable honoraria or
fees for attending meetings of the Board of Directors as the Board of Directors
may from time to time determine. Directors and associate directors who serve as
members of committees, other than salaried employees of the Company, shall be
paid such reasonable honoraria or fees for services as members of committees as
the Board of Directors shall from time to time determine and directors and
associate directors may be employed by the Company for such special services as
the Board of Directors may from time to time determine and shall be paid for
such special services so performed reasonable compensation as may be determined
by the Board of Directors.


                                    ARTICLE X
                                 Indemnification

     Section 1. (A) The Corporation shall indemnify and hold harmless, to the
fullest extent permitted by applicable law as it presently exists or may
hereafter be amended, any person who was or is made or is threatened to be made
a party or is otherwise involved in any action, suit or proceeding, whether
civil, criminal, administrative or investigative (a "proceeding") by reason of
the fact that he, or a person for whom he is the legal representative, is or was
a director, officer, employee or agent of the Corporation or is or was serving
at the request of the Corporation as a director, officer, employee, fiduciary or
agent of another corporation or of a partnership, joint venture, trust,
enterprise or non-profit entity, including service with respect to employee
benefit plans, against all liability and loss suffered and expenses reasonably
incurred by such person. The Corporation shall indemnify a person in connection
with a proceeding initiated by such person only if the proceeding was authorized
by the Board of Directors of the Corporation.

          (B) The Corporation shall pay the expenses incurred in defending any
proceeding in advance of its final disposition, provided, however, that the
payment of expenses incurred by a Director officer in his capacity as a Director
or officer in advance of the final disposition of the proceeding shall be made
only upon receipt of an undertaking by the Director or officer to repay all
amounts advanced if it should be ultimately determined that the Director or
officer is not entitled to be indemnified under this Article or otherwise.

          (C) If a claim for indemnification or payment of expenses, under this
Article X is not paid in full within ninety days after a written claim therefor
has been received by the Corporation the claimant may file suit to recover the
unpaid amount of such claim and, if successful in whole or in part, shall be
entitled to be paid the expense of prosecuting such claim. In any such action
the Corporation shall have the burden of proving that the claimant was not
entitled to the requested indemnification of payment of expenses


                                        9

<PAGE>


under applicable law.

          (D) The rights conferred on any person by this Article X shall not be
exclusive of any other rights which such person may have or hereafter acquire
under any statute, provision of the Charter or Act of Incorporation, these
By-Laws, agreement, vote of stockholders or disinterested Directors or
otherwise.

          (E) Any repeal or modification of the foregoing provisions of this
Article X shall not adversely affect any right or protection hereunder of any
person in respect of any act or omission occurring prior to the time of such
repeal or modification.


                                   ARTICLE XI
                            Amendments to the By-Laws

     Section 1. These By-Laws may be altered, amended or repealed, in whole or
in part, and any new By-Law or By-Laws adopted at any regular or special meeting
of the Board of Directors by a vote of the majority of all the members of the
Board of Directors then in office.


                                       10

<PAGE>


                                                                      EXHIBIT C


                             Section 321(b) Consent


     Pursuant to Section 321(b) of the Trust Indenture Act of 1939, as amended,
Wilmington Trust Company hereby consents that reports of examinations by
Federal, State, Territorial or District authorities may be furnished by such
authorities to the Securities and Exchange Commission upon requests therefor.



                                    WILMINGTON TRUST COMPANY


Dated: September 3, 1997            By: /s/ Emmett R. Harmon
                                        --------------------
                                    Name:  Emmett R. Harmon
                                    Title: Vice President


<PAGE>


                                    EXHIBIT D


                                     NOTICE


This form is intended to assist state nonmember banks and savings banks with
state publication requirements. It has not been approved by any state banking
authorities. Refer to your appropriate state banking authorities for your state
publication requirements.



R E P O R T   O F   C O N D I T I O N

Consolidating domestic subsidiaries of the

           WILMINGTON TRUST COMPANY                        of     WILMINGTON
- ----------------------------------------------------------    -----------------
                 Name of Bank                                        City

in the State of   DELAWARE  , at the close of business on March 31, 1997.
                ------------

<TABLE>
<CAPTION>

ASSETS
<S>                                                               <C>           <C>
Cash and balances due from depository institutions:
            Noninterest-bearing balances and currency and coins.................  181,744
            Interest-bearing balances...........................................        0
Held-to-maturity securities.....................................................  445,954
Available-for-sale securities...................................................  767,337
Federal funds sold and securities purchased under agreements to resell..........   86,900
Loans and lease financing receivables:
            Loans and leases, net of unearned income ............ 3,685,616
            LESS:  Allowance for loan and lease losses ..........    52,478
            LESS:  Allocated transfer risk reserve ..............         0
            Loans and leases, net of unearned income, allowance, and reserve....3,633,138
Assets held in trading accounts.................................................        0
Premises and fixed assets (including capitalized leases)........................   94,513
Other real estate owned.........................................................    3,702
Investments in unconsolidated subsidiaries and associated companies.............       20
Customers' liability to this bank on acceptances outstanding....................        0
Intangible assets...............................................................    4,012
Other assets....................................................................  103,524
Total assets....................................................................5,320,844

                                                                   CONTINUED ON NEXT PAGE
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

LIABILITIES
<S>                                               <C>                           <C>
Deposits:
In domestic offices.............................................................3,618,174
            Noninterest-bearing ................    784,267
            Interest-bearing ...................  2,833,907
Federal funds purchased and Securities sold under agreements to repurchase......  293,862
Demand notes issued to the U.S. Treasury........................................   64,550
Trading liabilities (from Schedule RC-D)........................................        0
Other borrowed money:...........................................................  ///////
            With original maturity of one year or less..........................  774,000
            With original maturity of more than one year........................   43,000
Bank's liability on acceptances executed and outstanding........................        0
Subordinated notes and debentures...............................................        0
Other liabilities (from Schedule RC-G)..........................................   95,672
Total liabilities...............................................................4,889,258


EQUITY CAPITAL

Perpetual preferred stock and related surplus...................................        0
Common Stock....................................................................      500
Surplus (exclude all surplus related to preferred stock)........................   62,118
Undivided profits and capital reserves..........................................  371,107
Net unrealized holding gains (losses) on available-for-sale securities..........   (2,139)
Total equity capital............................................................  431,586
Total liabilities, limited-life preferred stock, and equity capital.............5,320,844
                                                                     Thousands of dollars
</TABLE>


                                        2




                                                        Registration No.
================================================================================


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM T-1

         STATEMENT OF ELIGIBILITY UNDER THE TRUST INDENTURE ACT OF 1939
                  OF A CORPORATION DESIGNATED TO ACT AS TRUSTEE

CHECK IF AN APPLICATION TO DETERMINE ELIGIBILITY OF A TRUSTEE PURSUANT TO
SECTION 305(b)(2) ___


                            WILMINGTON TRUST COMPANY
               (Exact name of trustee as specified in its charter)


        Delaware                                       51-0055023
(State of incorporation)                   (I.R.S. employer identification no.)

                               Rodney Square North
                            1100 North Market Street
                           Wilmington, Delaware 19890
                    (Address of principal executive offices)

                               Cynthia L. Corliss
                        Vice President and Trust Counsel
                            Wilmington Trust Company
                               Rodney Square North
                           Wilmington, Delaware 19890
                                 (302) 651-8516
            (Name, address and telephone number of agent for service)


                           YARDVILLE NATIONAL BANCORP
               (Exact name of obligor as specified in its charter)

       New Jersey                                      22-2670267
(State of incorporation)                   (I.R.S. employer identification no.)

        3111 Quakerbridge Road
         Trenton, New Jersey                              08619
(Address of principal executive offices)               (Zip Code)


              Subordinated Debentures of Yardville National Bancorp
                       (Title of the indenture securities)

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


<PAGE>


ITEM 1. GENERAL INFORMATION.

            Furnish the following information as to the trustee:

        (a) Name and address of each examining or supervising authority to
            which it is subject.

            Federal Deposit Insurance Co.      State Bank Commissioner
            Five Penn Center                   Dover, Delaware
            Suite #2901
            Philadelphia, PA

        (b) Whether it is authorized to exercise corporate trust powers.

            The trustee is authorized to exercise corporate trust powers.

ITEM 2. AFFILIATIONS WITH THE OBLIGOR.

            If the obligor is an affiliate of the trustee, describe each
        affiliation:

            Based upon an examination of the books and records of the trustee
        and upon information furnished by the obligor, the obligor is not an
        affiliate of the trustee.

ITEM 3. LIST OF EXHIBITS.

            List below all exhibits filed as part of this Statement of
        Eligibility and Qualification.

        A.  Copy of the Charter of Wilmington Trust Company, which includes the
            certificate of authority of Wilmington Trust Company to commence
            business and the authorization of Wilmington Trust Company to
            exercise corporate trust powers.
        B.  Copy of By-Laws of Wilmington Trust Company.
        C.  Consent of Wilmington Trust Company required by Section 321(b) of
            Trust Indenture Act.
        D.  Copy of most recent Report of Condition of Wilmington Trust Company.

        Pursuant to the requirements of the Trust Indenture Act of 1939, as
amended, the trustee, Wilmington Trust Company, a corporation organized and
existing under the laws of Delaware, has duly caused this Statement of
Eligibility to be signed on its behalf by the undersigned, thereunto duly
authorized, all in the City of Wilmington and State of Delaware on the 3rd day
of September, 1997.

                                         WILMINGTON TRUST COMPANY
[SEAL]

Attest: /s/ Donald G. MacKelcan          By:/s/ Emmett R. Harmon
        -----------------------             --------------------
        Assistant Secretary              Name:  Emmett R. Harmon
                                         Title:  Vice President


                                        2

<PAGE>


                                    EXHIBIT A

                                 AMENDED CHARTER

                            Wilmington Trust Company

                              Wilmington, Delaware

                           As existing on May 9, 1987


<PAGE>


                                 Amended Charter

                                       or

                              Act of Incorporation

                                       of

                            Wilmington Trust Company

     Wilmington Trust Company, originally incorporated by an Act of the General
Assembly of the State of Delaware, entitled "An Act to Incorporate the Delaware
Guarantee and Trust Company", approved March 2, A.D. 1901, and the name of which
company was changed to "Wilmington Trust Company" by an amendment filed in the
Office of the Secretary of State on March 18, A.D. 1903, and the Charter or Act
of Incorporation of which company has been from time to time amended and changed
by merger agreements pursuant to the corporation law for state banks and trust
companies of the State of Delaware, does hereby alter and amend its Charter or
Act of Incorporation so that the same as so altered and amended shall in its
entirety read as follows:

     First: - The name of this corporation is Wilmington Trust Company.

     Second: - The location of its principal office in the State of Delaware is
     at Rodney Square North, in the City of Wilmington, County of New Castle;
     the name of its resident agent is Wilmington Trust Company whose address is
     Rodney Square North, in said City. In addition to such principal office,
     the said corporation maintains and operates branch offices in the City of
     Newark, New Castle County, Delaware, the Town of Newport, New Castle
     County, Delaware, at Claymont, New Castle County, Delaware, at Greenville,
     New Castle County Delaware, and at Milford Cross Roads, New Castle County,
     Delaware, and shall be empowered to open, maintain and operate branch
     offices at Ninth and Shipley Streets, 418 Delaware Avenue, 2120 Market
     Street, and 3605 Market Street, all in the City of Wilmington, New Castle
     County, Delaware, and such other branch offices or places of business as
     may be authorized from time to time by the agency or agencies of the
     government of the State of Delaware empowered to confer such authority.

     Third: - (a) The nature of the business and the objects and purposes
     proposed to be transacted, promoted or carried on by this Corporation are
     to do any or all of the things herein mentioned as fully and to the same
     extent as natural persons might or could do and in any part of the world,
     viz.:

          (1) To sue and be sued, complain and defend in any Court of law or
          equity and to make and use a common seal, and alter the seal at
          pleasure, to hold, purchase, convey, mortgage or otherwise deal in
          real and personal estate and property, and to appoint such officers
          and agents as the business of the


<PAGE>


          Corporation shall require, to make by-laws not inconsistent with the
          Constitution or laws of the United States or of this State, to
          discount bills, notes or other evidences of debt, to receive deposits
          of money, or securities for money, to buy gold and silver bullion and
          foreign coins, to buy and sell bills of exchange, and generally to
          use, exercise and enjoy all the powers, rights, privileges and
          franchises incident to a corporation which are proper or necessary for
          the transaction of the business of the Corporation hereby created.

          (2) To insure titles to real and personal property, or any estate or
          interests therein, and to guarantee the holder of such property, real
          or personal, against any claim or claims, adverse to his interest
          therein, and to prepare and give certificates of title for any lands
          or premises in the State of Delaware, or elsewhere.

          (3) To act as factor, agent, broker or attorney in the receipt,
          collection, custody, investment and management of funds, and the
          purchase, sale, management and disposal of property of all
          descriptions, and to prepare and execute all papers which may be
          necessary or proper in such business.

          (4) To prepare and draw agreements, contracts, deeds, leases,
          conveyances, mortgages, bonds and legal papers of every description,
          and to carry on the business of conveyancing in all its branches.

          (5) To receive upon deposit for safekeeping money, jewelry, plate,
          deeds, bonds and any and all other personal property of every sort and
          kind, from executors, administrators, guardians, public officers,
          courts, receivers, assignees, trustees, and from all fiduciaries, and
          from all other persons and individuals, and from all corporations
          whether state, municipal, corporate or private, and to rent boxes,
          safes, vaults and other receptacles for such property.

          (6) To act as agent or otherwise for the purpose of registering,
          issuing, certificating, countersigning, transferring or underwriting
          the stock, bonds or other obligations of any corporation, association,
          state or municipality, and may receive and manage any sinking fund
          therefor on such terms as may be agreed upon between the two parties,
          and in like manner may act as Treasurer of any corporation or
          municipality.

          (7) To act as Trustee under any deed of trust, mortgage, bond or other
          instrument issued by any state, municipality, body politic,
          corporation, association or person, either alone or in conjunction
          with any other person or persons, corporation or corporations.


                                        2

<PAGE>


          (8) To guarantee the validity, performance or effect of any contract
          or agreement, and the fidelity of persons holding places of
          responsibility or trust; to become surety for any person, or persons,
          for the faithful performance of any trust, office, duty, contract or
          agreement, either by itself or in conjunction with any other person,
          or persons, corporation, or corporations, or in like manner become
          surety upon any bond, recognizance, obligation, judgment, suit, order,
          or decree to be entered in any court of record within the State of
          Delaware or elsewhere, or which may now or hereafter be required by
          any law, judge, officer or court in the State of Delaware or
          elsewhere.

          (9) To act by any and every method of appointment as trustee, trustee
          in bankruptcy, receiver, assignee, assignee in bankruptcy, executor,
          administrator, guardian, bailee, or in any other trust capacity in the
          receiving, holding, managing, and disposing of any and all estates and
          property, real, personal or mixed, and to be appointed as such
          trustee, trustee in bankruptcy, receiver, assignee, assignee in
          bankruptcy, executor, administrator, guardian or bailee by any
          persons, corporations, court, officer, or authority, in the State of
          Delaware or elsewhere; and whenever this Corporation is so appointed
          by any person, corporation, court, officer or authority such trustee,
          trustee in bankruptcy, receiver, assignee, assignee in bankruptcy,
          executor, administrator, guardian, bailee, or in any other trust
          capacity, it shall not be required to give bond with surety, but its
          capital stock shall be taken and held as security for the performance
          of the duties devolving upon it by such appointment.

          (10) And for its care, management and trouble, and the exercise of any
          of its powers hereby given, or for the performance of any of the
          duties which it may undertake or be called upon to perform, or for the
          assumption of any responsibility the said Corporation may be entitled
          to receive a proper compensation.

          (11) To purchase, receive, hold and own bonds, mortgages, debentures,
          shares of capital stock, and other securities, obligations, contracts
          and evidences of indebtedness, of any private, public or municipal
          corporation within and without the State of Delaware, or of the
          Government of the United States, or of any state, territory, colony,
          or possession thereof, or of any foreign government or country; to
          receive, collect, receipt for, and dispose of interest, dividends and
          income upon and from any of the bonds, mortgages, debentures, notes,
          shares of capital stock, securities, obligations, contracts, evidences
          of indebtedness and other property held and owned by it, and to
          exercise in respect of all such bonds, mortgages, debentures, notes,
          shares of capital stock, securities, obligations, contracts, evidences
          of indebtedness and other property, any and all the rights, powers and
          privileges of individual


                                        3

<PAGE>


          owners thereof, including the right to vote thereon; to invest and
          deal in and with any of the moneys of the Corporation upon such
          securities and in such manner as it may think fit and proper, and from
          time to time to vary or realize such investments; to issue bonds and
          secure the same by pledges or deeds of trust or mortgages of or upon
          the whole or any part of the property held or owned by the
          Corporation, and to sell and pledge such bonds, as and when the Board
          of Directors shall determine, and in the promotion of its said
          corporate business of investment and to the extent authorized by law,
          to lease, purchase, hold, sell, assign, transfer, pledge, mortgage and
          convey real and personal property of any name and nature and any
          estate or interest therein.

     (b) In furtherance of, and not in limitation, of the powers conferred by
     the laws of the State of Delaware, it is hereby expressly provided that the
     said Corporation shall also have the following powers:

          (1) To do any or all of the things herein set forth, to the same
          extent as natural persons might or could do, and in any part of the
          world.

          (2) To acquire the good will, rights, property and franchises and to
          undertake the whole or any part of the assets and liabilities of any
          person, firm, association or corporation, and to pay for the same in
          cash, stock of this Corporation, bonds or otherwise; to hold or in any
          manner to dispose of the whole or any part of the property so
          purchased; to conduct in any lawful manner the whole or any part of
          any business so acquired, and to exercise all the powers necessary or
          convenient in and about the conduct and management of such business.

          (3) To take, hold, own, deal in, mortgage or otherwise lien, and to
          lease, sell, exchange, transfer, or in any manner whatever dispose of
          property, real, personal or mixed, wherever situated.

          (4) To enter into, make, perform and carry out contracts of every kind
          with any person, firm, association or corporation, and, without limit
          as to amount, to draw, make, accept, endorse, discount, execute and
          issue promissory notes, drafts, bills of exchange, warrants, bonds,
          debentures, and other negotiable or transferable instruments.

          (5) To have one or more offices, to carry on all or any of its
          operations and businesses, without restriction to the same extent as
          natural persons might or could do, to purchase or otherwise acquire,
          to hold, own, to mortgage, sell, convey or otherwise dispose of, real
          and personal property, of every class and description, in any State,
          District, Territory or Colony of the United States, and in any foreign
          country or place.


                                        4

<PAGE>


          (6) It is the intention that the objects, purposes and powers
          specified and clauses contained in this paragraph shall (except where
          otherwise expressed in said paragraph) be nowise limited or restricted
          by reference to or inference from the terms of any other clause of
          this or any other paragraph in this charter, but that the objects,
          purposes and powers specified in each of the clauses of this paragraph
          shall be regarded as independent objects, purposes and powers.

     Fourth: - (a) The total number of shares of all classes of stock which the
     Corporation shall have authority to issue is forty-one million (41,000,000)
     shares, consisting of:

          (1) One million (1,000,000) shares of Preferred stock, par value
          $10.00 per share (hereinafter referred to as "Preferred Stock"); and

          (2) Forty million (40,000,000) shares of Common Stock, par value $1.00
          per share (hereinafter referred to as "Common Stock").

     (b) Shares of Preferred Stock may be issued from time to time in one or
     more series as may from time to time be determined by the Board of
     Directors each of said series to be distinctly designated. All shares of
     any one series of Preferred Stock shall be alike in every particular,
     except that there may be different dates from which dividends, if any,
     thereon shall be cumulative, if made cumulative. The voting powers and the
     preferences and relative, participating, optional and other special rights
     of each such series, and the qualifications, limitations or restrictions
     thereof, if any, may differ from those of any and all other series at any
     time outstanding; and, subject to the provisions of subparagraph 1 of
     Paragraph (c) of this Article Fourth, the Board of Directors of the
     Corporation is hereby expressly granted authority to fix by resolution or
     resolutions adopted prior to the issuance of any shares of a particular
     series of Preferred Stock, the voting powers and the designations,
     preferences and relative, optional and other special rights, and the
     qualifications, limitations and restrictions of such series, including, but
     without limiting the generality of the foregoing, the following:

          (1) The distinctive designation of, and the number of shares of
          Preferred Stock which shall constitute such series, which number may
          be increased (except where otherwise provided by the Board of
          Directors) or decreased (but not below the number of shares thereof
          then outstanding) from time to time by like action of the Board of
          Directors;

          (2) The rate and times at which, and the terms and conditions on
          which, dividends, if any, on Preferred Stock of such series shall be
          paid, the extent of the preference or relation, if any, of such
          dividends to the dividends payable on any other class or classes, or
          series of the same or other class of


                                        5

<PAGE>


          stock and whether such dividends shall be cumulative or
          non-cumulative;

          (3) The right, if any, of the holders of Preferred Stock of such
          series to convert the same into or exchange the same for, shares of
          any other class or classes or of any series of the same or any other
          class or classes of stock of the Corporation and the terms and
          conditions of such conversion or exchange;

          (4) Whether or not Preferred Stock of such series shall be subject to
          redemption, and the redemption price or prices and the time or times
          at which, and the terms and conditions on which, Preferred Stock of
          such series may be redeemed.

          (5) The rights, if any, of the holders of Preferred Stock of such
          series upon the voluntary or involuntary liquidation, merger,
          consolidation, distribution or sale of assets, dissolution or
          winding-up, of the Corporation.

          (6) The terms of the sinking fund or redemption or purchase account,
          if any, to be provided for the Preferred Stock of such series; and

          (7) The voting powers, if any, of the holders of such series of
          Preferred Stock which may, without limiting the generality of the
          foregoing include the right, voting as a series or by itself or
          together with other series of Preferred Stock or all series of
          Preferred Stock as a class, to elect one or more directors of the
          Corporation if there shall have been a default in the payment of
          dividends on any one or more series of Preferred Stock or under such
          circumstances and on such conditions as the Board of Directors may
          determine.

     (c) (1) After the requirements with respect to preferential dividends on
     the Preferred Stock (fixed in accordance with the provisions of section (b)
     of this Article Fourth), if any, shall have been met and after the
     Corporation shall have complied with all the requirements, if any, with
     respect to the setting aside of sums as sinking funds or redemption or
     purchase accounts (fixed in accordance with the provisions of section (b)
     of this Article Fourth), and subject further to any conditions which may be
     fixed in accordance with the provisions of section (b) of this Article
     Fourth, then and not otherwise the holders of Common Stock shall be
     entitled to receive such dividends as may be declared from time to time by
     the Board of Directors.

          (2) After distribution in full of the preferential amount, if any,
          (fixed in accordance with the provisions of section (b) of this
          Article Fourth), to be distributed to the holders of Preferred Stock
          in the event of voluntary or involuntary liquidation, distribution or
          sale of assets, dissolution or winding-up, of the Corporation, the
          holders of the Common Stock shall be entitled to


                                        6

<PAGE>


          receive all of the remaining assets of the Corporation, tangible and
          intangible, of whatever kind available for distribution to
          stockholders ratably in proportion to the number of shares of Common
          Stock held by them respectively.

          (3) Except as may otherwise be required by law or by the provisions of
          such resolution or resolutions as may be adopted by the Board of
          Directors pursuant to section (b) of this Article Fourth, each holder
          of Common Stock shall have one vote in respect of each share of Common
          Stock held on all matters voted upon by the stockholders.

     (d) No holder of any of the shares of any class or series of stock or of
     options, warrants or other rights to purchase shares of any class or series
     of stock or of other securities of the Corporation shall have any
     preemptive right to purchase or subscribe for any unissued stock of any
     class or series or any additional shares of any class or series to be
     issued by reason of any increase of the authorized capital stock of the
     Corporation of any class or series, or bonds, certificates of indebtedness,
     debentures or other securities convertible into or exchangeable for stock
     of the Corporation of any class or series, or carrying any right to
     purchase stock of any class or series, but any such unissued stock,
     additional authorized issue of shares of any class or series of stock or
     securities convertible into or exchangeable for stock, or carrying any
     right to purchase stock, may be issued and disposed of pursuant to
     resolution of the Board of Directors to such persons, firms, corporations
     or associations, whether such holders or others, and upon such terms as may
     be deemed advisable by the Board of Directors in the exercise of its sole
     discretion.

     (e) The relative powers, preferences and rights of each series of Preferred
     Stock in relation to the relative powers, preferences and rights of each
     other series of Preferred Stock shall, in each case, be as fixed from time
     to time by the Board of Directors in the resolution or resolutions adopted
     pursuant to authority granted in section (b) of this Article Fourth and the
     consent, by class or series vote or otherwise, of the holders of such of
     the series of Preferred Stock as are from time to time outstanding shall
     not be required for the issuance by the Board of Directors of any other
     series of Preferred Stock whether or not the powers, preferences and rights
     of such other series shall be fixed by the Board of Directors as senior to,
     or on a parity with, the powers, preferences and rights of such outstanding
     series, or any of them; provided, however, that the Board of Directors may
     provide in the resolution or resolutions as to any series of Preferred
     Stock adopted pursuant to section (b) of this Article Fourth that the
     consent of the holders of a majority (or such greater proportion as shall
     be therein fixed) of the outstanding shares of such series voting thereon
     shall be required for the issuance of any or all other series of Preferred
     Stock.


                                        7

<PAGE>


     (f) Subject to the provisions of section (e), shares of any series of
     Preferred Stock may be issued from time to time as the Board of Directors
     of the Corporation shall determine and on such terms and for such
     consideration as shall be fixed by the Board of Directors.

     (g) Shares of Common Stock may be issued from time to time as the Board of
     Directors of the Corporation shall determine and on such terms and for such
     consideration as shall be fixed by the Board of Directors.

     (h) The authorized amount of shares of Common Stock and of Preferred Stock
     may, without a class or series vote, be increased or decreased from time to
     time by the affirmative vote of the holders of a majority of the stock of
     the Corporation entitled to vote thereon.

     Fifth: - (a) The business and affairs of the Corporation shall be conducted
     and managed by a Board of Directors. The number of directors constituting
     the entire Board shall be not less than five nor more than twenty-five as
     fixed from time to time by vote of a majority of the whole Board, provided,
     however, that the number of directors shall not be reduced so as to shorten
     the term of any director at the time in office, and provided further, that
     the number of directors constituting the whole Board shall be twenty-four
     until otherwise fixed by a majority of the whole Board.

     (b) The Board of Directors shall be divided into three classes, as nearly
     equal in number as the then total number of directors constituting the
     whole Board permits, with the term of office of one class expiring each
     year. At the annual meeting of stockholders in 1982, directors of the first
     class shall be elected to hold office for a term expiring at the next
     succeeding annual meeting, directors of the second class shall be elected
     to hold office for a term expiring at the second succeeding annual meeting
     and directors of the third class shall be elected to hold office for a term
     expiring at the third succeeding annual meeting. Any vacancies in the Board
     of Directors for any reason, and any newly created directorships resulting
     from any increase in the directors, may be filled by the Board of
     Directors, acting by a majority of the directors then in office, although
     less than a quorum, and any directors so chosen shall hold office until the
     next annual election of directors. At such election, the stockholders shall
     elect a successor to such director to hold office until the next election
     of the class for which such director shall have been chosen and until his
     successor shall be elected and qualified. No decrease in the number of
     directors shall shorten the term of any incumbent director.

     (c) Notwithstanding any other provisions of this Charter or Act of
     Incorporation or the By-Laws of the Corporation (and notwithstanding the
     fact that some lesser percentage may be specified by law, this Charter or
     Act of Incorporation or the ByLaws of the Corporation), any director or the
     entire Board of Directors of the


                                        8

<PAGE>


     Corporation may be removed at any time without cause, but only by the
     affirmative vote of the holders of two-thirds or more of the outstanding
     shares of capital stock of the Corporation entitled to vote generally in
     the election of directors (considered for this purpose as one class) cast
     at a meeting of the stockholders called for that purpose.

     (d) Nominations for the election of directors may be made by the Board of
     Directors or by any stockholder entitled to vote for the election of
     directors. Such nominations shall be made by notice in writing, delivered
     or mailed by first class United States mail, postage prepaid, to the
     Secretary of the Corporation not less than 14 days nor more than 50 days
     prior to any meeting of the stockholders called for the election of
     directors; provided, however, that if less than 21 days' notice of the
     meeting is given to stockholders, such written notice shall be delivered or
     mailed, as prescribed, to the Secretary of the Corporation not later than
     the close of the seventh day following the day on which notice of the
     meeting was mailed to stockholders. Notice of nominations which are
     proposed by the Board of Directors shall be given by the Chairman on behalf
     of the Board.

     (e) Each notice under subsection (d) shall set forth (i) the name, age,
     business address and, if known, residence address of each nominee proposed
     in such notice, (ii) the principal occupation or employment of such nominee
     and (iii) the number of shares of stock of the Corporation which are
     beneficially owned by each such nominee.

     (f) The Chairman of the meeting may, if the facts warrant, determine and
     declare to the meeting that a nomination was not made in accordance with
     the foregoing procedure, and if he should so determine, he shall so declare
     to the meeting and the defective nomination shall be disregarded.

     (g) No action required to be taken or which may be taken at any annual or
     special meeting of stockholders of the Corporation may be taken without a
     meeting, and the power of stockholders to consent in writing, without a
     meeting, to the taking of any action is specifically denied.

     Sixth: - The Directors shall choose such officers, agent and servants as
     may be provided in the By-Laws as they may from time to time find necessary
     or proper.

     Seventh: - The Corporation hereby created is hereby given the same powers,
     rights and privileges as may be conferred upon corporations organized under
     the Act entitled "An Act Providing a General Corporation Law", approved
     March 10, 1899, as from time to time amended.

     Eighth: - This Act shall be deemed and taken to be a private Act.


                                        9

<PAGE>


     Ninth: - This Corporation is to have perpetual existence.

     Tenth: - The Board of Directors, by resolution passed by a majority of the
     whole Board, may designate any of their number to constitute an Executive
     Committee, which Committee, to the extent provided in said resolution, or
     in the By-Laws of the Company, shall have and may exercise all of the
     powers of the Board of Directors in the management of the business and
     affairs of the Corporation, and shall have power to authorize the seal of
     the Corporation to be affixed to all papers which may require it.

     Eleventh: - The private property of the stockholders shall not be liable
     for the payment of corporate debts to any extent whatever.

     Twelfth: - The Corporation may transact business in any part of the world.

     Thirteenth: - The Board of Directors of the Corporation is expressly
     authorized to make, alter or repeal the By-Laws of the Corporation by a
     vote of the majority of the entire Board. The stockholders may make, alter
     or repeal any By-Law whether or not adopted by them, provided however, that
     any such additional By-Laws, alterations or repeal may be adopted only by
     the affirmative vote of the holders of two-thirds or more of the
     outstanding shares of capital stock of the Corporation entitled to vote
     generally in the election of directors (considered for this purpose as one
     class).

     Fourteenth: - Meetings of the Directors may be held outside of the State of
     Delaware at such places as may be from time to time designated by the
     Board, and the Directors may keep the books of the Company outside of the
     State of Delaware at such places as may be from time to time designated by
     them.

     Fifteenth: - (a) In addition to any affirmative vote required by law, and
     except as otherwise expressly provided in sections (b) and (c) of this
     Article Fifteenth:

          (A) any merger or consolidation of the Corporation or any Subsidiary
          (as hereinafter defined) with or into (i) any Interested Stockholder
          (as hereinafter defined) or (ii) any other corporation (whether or not
          itself an Interested Stockholder), which, after such merger or
          consolidation, would be an Affiliate (as hereinafter defined) of an
          Interested Stockholder, or

          (B) any sale, lease, exchange, mortgage, pledge, transfer or other
          disposition (in one transaction or a series of related transactions)
          to or with any Interested Stockholder or any Affiliate of any
          Interested Stockholder of any assets of the Corporation or any
          Subsidiary having an aggregate fair market value of $1,000,000 or
          more, or


                                       10

<PAGE>


          (C) the issuance or transfer by the Corporation or any Subsidiary (in
          one transaction or a series of related transactions) of any securities
          of the Corporation or any Subsidiary to any Interested Stockholder or
          any Affiliate of any Interested Stockholder in exchange for cash,
          securities or other property (or a combination thereof) having an
          aggregate fair market value of $1,000,000 or more, or

          (D) the adoption of any plan or proposal for the liquidation or
          dissolution of the Corporation, or

          (E) any reclassification of securities (including any reverse stock
          split), or recapitalization of the Corporation, or any merger or
          consolidation of the Corporation with any of its Subsidiaries or any
          similar transaction (whether or not with or into or otherwise
          involving an Interested Stockholder) which has the effect, directly or
          indirectly, of increasing the proportionate share of the outstanding
          shares of any class of equity or convertible securities of the
          Corporation or any Subsidiary which is directly or indirectly owned by
          any Interested Stockholder, or any Affiliate of any Interested
          Stockholder,

shall require the affirmative vote of the holders of at least two-thirds of the
outstanding shares of capital stock of the Corporation entitled to vote
generally in the election of directors, considered for the purpose of this
Article Fifteenth as one class ("Voting Shares"). Such affirmative vote shall be
required notwithstanding the fact that no vote may be required, or that some
lesser percentage may be specified, by law or in any agreement with any national
securities exchange or otherwise.

               (2) The term "business combination" as used in this Article
               Fifteenth shall mean any transaction which is referred to any one
               or more of clauses (A) through (E) of paragraph 1 of the section
               (a).

          (b) The provisions of section (a) of this Article Fifteenth shall not
          be applicable to any particular business combination and such business
          combination shall require only such affirmative vote as is required by
          law and any other provisions of the Charter or Act of Incorporation of
          By-Laws if such business combination has been approved by a majority
          of the whole Board.

          (c) For the purposes of this Article Fifteenth:

     (1) A "person" shall mean any individual firm, corporation or other entity.

     (2) "Interested Stockholder" shall mean, in respect of any business
     combination, any person (other than the Corporation or any Subsidiary) who
     or which as of the record date for the determination of stockholders
     entitled to notice of and to vote on


                                       11

<PAGE>


     such business combination, or immediately prior to the consummation of any
     such transaction:

          (A) is the beneficial owner, directly or indirectly, of more than 10%
          of the Voting Shares, or

          (B) is an Affiliate of the Corporation and at any time within two
          years prior thereto was the beneficial owner, directly or indirectly,
          of not less than 10% of the then outstanding voting Shares, or

          (C) is an assignee of or has otherwise succeeded in any share of
          capital stock of the Corporation which were at any time within two
          years prior thereto beneficially owned by any Interested Stockholder,
          and such assignment or succession shall have occurred in the course of
          a transaction or series of transactions not involving a public
          offering within the meaning of the Securities Act of 1933.

     (3) A person shall be the "beneficial owner" of any Voting Shares:

          (A) which such person or any of its Affiliates and Associates (as
          hereafter defined) beneficially own, directly or indirectly, or

          (B) which such person or any of its Affiliates or Associates has (i)
          the right to acquire (whether such right is exercisable immediately or
          only after the passage of time), pursuant to any agreement,
          arrangement or understanding or upon the exercise of conversion
          rights, exchange rights, warrants or options, or otherwise, or (ii)
          the right to vote pursuant to any agreement, arrangement or
          understanding, or

          (C) which are beneficially owned, directly or indirectly, by any other
          person with which such first mentioned person or any of its Affiliates
          or Associates has any agreement, arrangement or understanding for the
          purpose of acquiring, holding, voting or disposing of any shares of
          capital stock of the Corporation.

     (4) The outstanding Voting Shares shall include shares deemed owned through
     application of paragraph (3) above but shall not include any other Voting
     Shares which may be issuable pursuant to any agreement, or upon exercise of
     conversion rights, warrants or options or otherwise.

     (5) "Affiliate" and "Associate" shall have the respective meanings given
     those terms in Rule 12b-2 of the General Rules and Regulations under the
     Securities Exchange Act of 1934, as in effect on December 31, 1981.


                                       12

<PAGE>


     (6) "Subsidiary" shall mean any corporation of which a majority of any
     class of equity security (as defined in Rule 3a11-1 of the General Rules
     and Regulations under the Securities Exchange Act of 1934, as in effect in
     December 31, 1981) is owned, directly or indirectly, by the Corporation;
     provided, however, that for the purposes of the definition of Investment
     Stockholder set forth in paragraph (2) of this section (c), the term
     "Subsidiary" shall mean only a corporation of which a majority of each
     class of equity security is owned, directly or indirectly, by the
     Corporation.

          (d) majority of the directors shall have the power and duty to
          determine for the purposes of this Article Fifteenth on the basis of
          information known to them, (1) the number of Voting Shares
          beneficially owned by any person (2) whether a person is an Affiliate
          or Associate of another, (3) whether a person has an agreement,
          arrangement or understanding with another as to the matters referred
          to in paragraph (3) of section (c), or (4) whether the assets subject
          to any business combination or the consideration received for the
          issuance or transfer of securities by the Corporation, or any
          Subsidiary has an aggregate fair market value of $1,00,000 or more.

          (e) Nothing contained in this Article Fifteenth shall be construed to
          relieve any Interested Stockholder from any fiduciary obligation
          imposed by law.

     Sixteenth: Notwithstanding any other provision of this Charter or Act of
     Incorporation or the By-Laws of the Corporation (and in addition to any
     other vote that may be required by law, this Charter or Act of
     Incorporation by the By-Laws), the affirmative vote of the holders of at
     least two-thirds of the outstanding shares of the capital stock of the
     Corporation entitled to vote generally in the election of directors
     (considered for this purpose as one class) shall be required to amend,
     alter or repeal any provision of Articles Fifth, Thirteenth, Fifteenth or
     Sixteenth of this Charter or Act of Incorporation.

     Seventeenth: (a) a Director of this Corporation shall not be liable to the
     Corporation or its stockholders for monetary damages for breach of
     fiduciary duty as a Director, except to the extent such exemption from
     liability or limitation thereof is not permitted under the Delaware General
     Corporation Laws as the same exists or may hereafter be amended.

          (b) Any repeal or modification of the foregoing paragraph shall not
          adversely affect any right or protection of a Director of the
          Corporation existing hereunder with respect to any act or omission
          occurring prior to the time of such repeal or modification."


                                       13

<PAGE>


                                    EXHIBIT B

                                     BY-LAWS


                            WILMINGTON TRUST COMPANY

                              WILMINGTON, DELAWARE

                         As existing on January 16, 1997


<PAGE>


                       BY-LAWS OF WILMINGTON TRUST COMPANY


                                    ARTICLE I
                             Stockholders' Meetings

     Section 1. The Annual Meeting of Stockholders shall be held on the third
Thursday in April each year at the principal office at the Company or at such
other date, time, or place as may be designated by resolution by the Board of
Directors.

     Section 2. Special meetings of all stockholders may be called at any time
by the Board of Directors, the Chairman of the Board or the President.

     Section 3. Notice of all meetings of the stockholders shall be given by
mailing to each stockholder at least ten (10) days before said meeting, at his
last known address, a written or printed notice fixing the time and place of
such meeting.

     Section 4. A majority in the amount of the capital stock of the Company
issued and outstanding on the record date, as herein determined, shall
constitute a quorum at all meetings of stockholders for the transaction of any
business, but the holders of a small number of shares may adjourn, from time to
time, without further notice, until a quorum is secured. At each annual or
special meeting of stockholders, each stockholder shall be entitled to one vote,
either in person or by proxy, for each shares of stock registered in the
stockholder's name on the books of the Company on the record date for any such
meeting as determined herein.


                                   ARTICLE II
                                    Directors

     Section 1. The number and classification of the Board of Directors shall be
as set forth in the Charter of the Bank.

     Section 2. No person who has attained the age of seventy-two (72) years
shall be nominated for election to the Board of Directors of the Company,
provided, however, that this limitation shall not apply to any person who was
serving as director of the Company on September 16, 1971.

     Section 3. The class of Directors so elected shall hold office for three
years or until their successors are elected and qualified.

     Section 4. The affairs and business of the Company shall be managed and
conducted by the Board of Directors.

     Section 5. The Board of Directors shall meet at the principal office of the
Company or elsewhere in its discretion at such times to be determined by a
majority of its


<PAGE>


members, or at the call of the Chairman of the Board of Directors or the
President.

     Section 6. Special meetings of the Board of Directors may be called at any
time by the Chairman of the Board of Directors or by the President, and shall be
called upon the written request of a majority of the directors.

     Section 7. A majority of the directors elected and qualified shall be
necessary to constitute a quorum for the transaction of business at any meeting
of the Board of Directors.

     Section 8. Written notice shall be sent by mail to each director of any
special meeting of the Board of Directors, and of any change in the time or
place of any regular meeting, stating the time and place of such meeting, which
shall be mailed not less than two days before the time of holding such meeting.

     Section 9. In the event of the death, resignation, removal, inability to
act, or disqualification of any director, the Board of Directors, although less
than a quorum, shall have the right to elect the successor who shall hold office
for the remainder of the full term of the class of directors in which the
vacancy occurred, and until such director's successor shall have been duly
elected and qualified.

     Section 10. The Board of Directors at its first meeting after its election
by the stockholders shall appoint an Executive Committee, a Trust Committee, an
Audit Committee and a Compensation Committee, and shall elect from its own
members a Chairman of the Board of Directors and a President who may be the same
person. The Board of Directors shall also elect at such meeting a Secretary and
a Treasurer, who may be the same person, may appoint at any time such other
committees and elect or appoint such other officers as it may deem advisable.
The Board of Directors may also elect at such meeting one or more Associate
Directors.

     Section 11. The Board of Directors may at any time remove, with or without
cause, any member of any Committee appointed by it or any associate director or
officer elected by it and may appoint or elect his successor.

     Section 12. The Board of Directors may designate an officer to be in charge
of such of the departments or division of the Company as it may deem advisable.


                                   ARTICLE III
                                   Committees

     Section I. Executive Committee

          (A) The Executive Committee shall be composed of not more than nine
members who shall be selected by the Board of Directors from its own members and
who


                                        2

<PAGE>


shall hold office during the pleasure of the Board.

          (B) The Executive Committee shall have all the powers of the Board of
Directors when it is not in session to transact all business for and in behalf
of the Company that may be brought before it.

          (C) The Executive Committee shall meet at the principal office of the
Company or elsewhere in its discretion at such times to be determined by a
majority of its members, or at the call of the Chairman of the Executive
Committee or at the call of the Chairman of the Board of Directors. The majority
of its members shall be necessary to constitute a quorum for the transaction of
business. Special meetings of the Executive Committee may be held at any time
when a quorum is present.

          (D) Minutes of each meeting of the Executive Committee shall be kept
and submitted to the Board of Directors at its next meeting.

          (E) The Executive Committee shall advise and superintend all
investments that may be made of the funds of the Company, and shall direct the
disposal of the same, in accordance with such rules and regulations as the Board
of Directors from time to time make.

          (F) In the event of a state of disaster of sufficient severity to
prevent the conduct and management of the affairs and business of the Company by
its directors and officers as contemplated by these By-Laws any two available
members of the Executive Committee as constituted immediately prior to such
disaster shall constitute a quorum of that Committee for the full conduct and
management of the affairs and business of the Company in accordance with the
provisions of Article III of these By-Laws; and if less than three members of
the Trust Committee is constituted immediately prior to such disaster shall be
available for the transaction of its business, such Executive Committee shall
also be empowered to exercise all of the powers reserved to the Trust Committee
under Article III Section 2 hereof. In the event of the unavailability, at such
time, of a minimum of two members of such Executive Committee, any three
available directors shall constitute the Executive Committee for the full
conduct and management of the affairs and business of the Company in accordance
with the foregoing provisions of this Section. This By-Law shall be subject to
implementation by Resolutions of the Board of Directors presently existing or
hereafter passed from time to time for that purpose, and any provisions of these
By-Laws (other than this Section) and any resolutions which are contrary to the
provisions of this Section or to the provisions of any such implementary
Resolutions shall be suspended during such a disaster period until it shall be
determined by any interim Executive Committee acting under this section that it
shall be to the advantage of the Company to resume the conduct and management of
its affairs and business under all of the other provisions of these By-Laws.


                                        3

<PAGE>


     Section 2. Trust Committee

          (A) The Trust Committee shall be composed of not more than thirteen
members who shall be selected by the Board of Directors, a majority of whom
shall be members of the Board of Directors and who shall hold office during the
pleasure of the Board.

          (B) The Trust Committee shall have general supervision over the Trust
Department and the investment of trust funds, in all matters, however, being
subject to the approval of the Board of Directors.

          (C) The Trust Committee shall meet at the principal office of the
Company or elsewhere in its discretion at such times to be determined by a
majority of its members or at the call of its chairman. A majority of its
members shall be necessary to constitute a quorum for the transaction of
business.

          (D) Minutes of each meeting of the Trust Committee shall be kept and
promptly submitted to the Board of Directors.

          (E) The Trust Committee shall have the power to appoint Committees
and/or designate officers or employees of the Company to whom supervision over
the investment of trust funds may be delegated when the Trust Committee is not
in session.

     Section 3. Audit Committee

          (A) The Audit Committee shall be composed of five members who shall be
selected by the Board of Directors from its own members, none of whom shall be
an officer of the Company, and shall hold office at the pleasure of the Board.

          (B) The Audit Committee shall have general supervision over the Audit
Division in all matters however subject to the approval of the Board of
Directors; it shall consider all matters brought to its attention by the officer
in charge of the Audit Division, review all reports of examination of the
Company made by any governmental agency or such independent auditor employed for
that purpose, and make such recommendations to the Board of Directors with
respect thereto or with respect to any other matters pertaining to auditing the
Company as it shall deem desirable.

          (C) The Audit Committee shall meet whenever and wherever the majority
of its members shall deem it to be proper for the transaction of its business,
and a majority of its Committee shall constitute a quorum.

     Section 4. Compensation Committee

          (A) The Compensation Committee shall be composed of not more than


                                        4

<PAGE>


five (5) members who shall be selected by the Board of Directors from its own
members who are not officers of the Company and who shall hold office during the
pleasure of the Board.

          (B) The Compensation Committee shall in general advise upon all
matters of policy concerning the Company brought to its attention by the
management and from time to time review the management of the Company, major
organizational matters, including salaries and employee benefits and
specifically shall administer the Executive Incentive Compensation Plan.

          (C) Meetings of the Compensation Committee may be called at any time
by the Chairman of the Compensation Committee, the Chairman of the Board of
Directors, or the President of the Company.

     Section 5. Associate Directors

          (A) Any person who has served as a director may be elected by the
Board of Directors as an associate director, to serve during the pleasure of the
Board.

          (B) An associate director shall be entitled to attend all directors
meetings and participate in the discussion of all matters brought to the Board,
with the exception that he would have no right to vote. An associate director
will be eligible for appointment to Committees of the Company, with the
exception of the Executive Committee, Audit Committee and Compensation
Committee, which must be comprised solely of active directors.

     Section 6. Absence or Disqualification of Any Member of a Committee

          (A) In the absence or disqualification of any member of any Committee
created under Article III of the By-Laws of this Company, the member or members
thereof present at any meeting and not disqualified from voting, whether or not
he or they constitute a quorum, may unanimously appoint another member of the
Board of Directors to act at the meeting in the place of any such absence or
disqualified member.


                                   ARTICLE IV
                                    Officers

     Section 1. The Chairman of the Board of Directors shall preside at all
meetings of the Board and shall have such further authority and powers and shall
perform such duties as the Board of Directors may from time to time confer and
direct. He shall also exercise such powers and perform such duties as may from
time to time be agreed upon between himself and the President of the Company.

     Section 2. The Vice Chairman of the Board. The Vice Chairman of the Board
of


                                        5

<PAGE>


Directors shall preside at all meetings of the Board of Directors at which the
Chairman of the Board shall not be present and shall have such further authority
and powers and shall perform such duties as the Board of Directors or the
Chairman of the Board may from time to time confer and direct.

     Section 3. The President shall have the powers and duties pertaining to the
office of the President conferred or imposed upon him by statute or assigned to
him by the Board of Directors in the absence of the Chairman of the Board the
President shall have the powers and duties of the Chairman of the Board.

     Section 4. The Chairman of the Board of Directors or the President as
designated by the Board of Directors, shall carry into effect all legal
directions of the Executive Committee and of the Board of Directors, and shall
at all times exercise general supervision over the interest, affairs and
operations of the Company and perform all duties incident to his office.

     Section 5. There may be one or more Vice Presidents, however denominated by
the Board of Directors, who may at any time perform all the duties of the
Chairman of the Board of Directors and/or the President and such other powers
and duties as may from time to time be assigned to them by the Board of
Directors, the Executive Committee, the Chairman of the Board or the President
and by the officer in charge of the department or division to which they are
assigned.

     Section 6. The Secretary shall attend to the giving of notice of meetings
of the stockholders and the Board of Directors, as well as the Committees
thereof, to the keeping of accurate minutes of all such meetings and to
recording the same in the minute books of the Company. In addition to the other
notice requirements of these By-Laws and as may be practicable under the
circumstances, all such notices shall be in writing and mailed well in advance
of the scheduled date of any other meeting. He shall have custody of the
corporate seal and shall affix the same to any documents requiring such
corporate seal and to attest the same.

     Section 7. The Treasurer shall have general supervision over all assets and
liabilities of the Company. He shall be custodian of and responsible for all
monies, funds and valuables of the Company and for the keeping of proper records
of the evidence of property or indebtedness and of all the transactions of the
Company. He shall have general supervision of the expenditures of the Company
and shall report to the Board of Directors at each regular meeting of the
condition of the Company, and perform such other duties as may be assigned to
him from time to time by the Board of Directors of the Executive Committee.

     Section 8. There may be a Controller who shall exercise general supervision
over the internal operations of the Company, including accounting, and shall
render to the Board of Directors at appropriate times a report relating to the
general condition and internal operations of the Company.


                                        6

<PAGE>


     There may be one or more subordinate accounting or controller officers
however denominated, who may perform the duties of the Controller and such
duties as may be prescribed by the Controller.

     Section 9. The officer designated by the Board of Directors to be in charge
of the Audit Division of the Company with such title as the Board of Directors
shall prescribe, shall report to and be directly responsible only to the Board
of Directors.

     There shall be an Auditor and there may be one or more Audit Officers,
however denominated, who may perform all the duties of the Auditor and such
duties as may be prescribed by the officer in charge of the Audit Division.

     Section 10. There may be one or more officers, subordinate in rank to all
Vice Presidents with such functional titles as shall be determined from time to
time by the Board of Directors, who shall ex officio hold the office Assistant
Secretary of this Company and who may perform such duties as may be prescribed
by the officer in charge of the department or division to whom they are
assigned.

     Section 11. The powers and duties of all other officers of the Company
shall be those usually pertaining to their respective offices, subject to the
direction of the Board of Directors, the Executive Committee, Chairman of the
Board of Directors or the President and the officer in charge of the department
or division to which they are assigned.


                                    ARTICLE V
                          Stock and Stock Certificates

     Section 1. Shares of stock shall be transferrable on the books of the
Company and a transfer book shall be kept in which all transfers of stock shall
be recorded.

     Section 2. Certificate of stock shall bear the signature of the President
or any Vice President, however denominated by the Board of Directors and
countersigned by the Secretary or Treasurer or an Assistant Secretary, and the
seal of the corporation shall be engraved thereon. Each certificate shall recite
that the stock represented thereby is transferrable only upon the books of the
Company by the holder thereof or his attorney, upon surrender of the certificate
properly endorsed. Any certificate of stock surrendered to the Company shall be
cancelled at the time of transfer, and before a new certificate or certificates
shall be issued in lieu thereof. Duplicate certificates of stock shall be issued
only upon giving such security as may be satisfactory to the Board of Directors
or the Executive Committee.

     Section 3. The Board of Directors of the Company is authorized to fix in
advance a record date for the determination of the stockholders entitled to
notice of, and to vote at, any meeting of stockholders and any adjournment
thereof, or entitled to receive payment of


                                        7

<PAGE>


any dividend, or to any allotment or rights, or to exercise any rights in
respect of any change, conversion or exchange of capital stock, or in connection
with obtaining the consent of stockholders for any purpose, which record date
shall not be more than 60 nor less than 10 days proceeding the date of any
meeting of stockholders or the date for the payment of any dividend, or the date
for the allotment of rights, or the date when any change or conversion or
exchange of capital stock shall go into effect, or a date in connection with
obtaining such consent.


                                   ARTICLE VI
                                      Seal

     Section 1. The corporate seal of the Company shall be in the following
form:

          Between two concentric circles the words "Wilmington Trust Company"
          within the inner circle the words "Wilmington, Delaware."


                                   ARTICLE VII
                                   Fiscal Year

     Section 1. The fiscal year of the Company shall be the calendar year.


                                  ARTICLE VIII
                     Execution of Instruments of the Company

     Section 1. The Chairman of the Board, the President or any Vice President,
however denominated by the Board of Directors, shall have full power and
authority to enter into, make, sign, execute, acknowledge and/or deliver and the
Secretary or any Assistant Secretary shall have full power and authority to
attest and affix the corporate seal of the Company to any and all deeds,
conveyances, assignments, releases, contracts, agreements, bonds, notes,
mortgages and all other instruments incident to the business of this Company or
in acting as executor, administrator, guardian, trustee, agent or in any other
fiduciary or representative capacity by any and every method of appointment or
by whatever person, corporation, court officer or authority in the State of
Delaware, or elsewhere, without any specific authority, ratification, approval
or confirmation by the Board of Directors or the Executive Committee, and any
and all such instruments shall have the same force and validity as though
expressly authorized by the Board of Directors and/or the Executive Committee.


                                        8

<PAGE>


                                   ARTICLE IX
               Compensation of Directors and Members of Committees

     Section 1. Directors and associate directors of the Company, other than
salaried officers of the Company, shall be paid such reasonable honoraria or
fees for attending meetings of the Board of Directors as the Board of Directors
may from time to time determine. Directors and associate directors who serve as
members of committees, other than salaried employees of the Company, shall be
paid such reasonable honoraria or fees for services as members of committees as
the Board of Directors shall from time to time determine and directors and
associate directors may be employed by the Company for such special services as
the Board of Directors may from time to time determine and shall be paid for
such special services so performed reasonable compensation as may be determined
by the Board of Directors.


                                    ARTICLE X
                                 Indemnification

     Section 1. (A) The Corporation shall indemnify and hold harmless, to the
fullest extent permitted by applicable law as it presently exists or may
hereafter be amended, any person who was or is made or is threatened to be made
a party or is otherwise involved in any action, suit or proceeding, whether
civil, criminal, administrative or investigative (a "proceeding") by reason of
the fact that he, or a person for whom he is the legal representative, is or was
a director, officer, employee or agent of the Corporation or is or was serving
at the request of the Corporation as a director, officer, employee, fiduciary or
agent of another corporation or of a partnership, joint venture, trust,
enterprise or non-profit entity, including service with respect to employee
benefit plans, against all liability and loss suffered and expenses reasonably
incurred by such person. The Corporation shall indemnify a person in connection
with a proceeding initiated by such person only if the proceeding was authorized
by the Board of Directors of the Corporation.

          (B) The Corporation shall pay the expenses incurred in defending any
proceeding in advance of its final disposition, provided, however, that the
payment of expenses incurred by a Director officer in his capacity as a Director
or officer in advance of the final disposition of the proceeding shall be made
only upon receipt of an undertaking by the Director or officer to repay all
amounts advanced if it should be ultimately determined that the Director or
officer is not entitled to be indemnified under this Article or otherwise.

          (C) If a claim for indemnification or payment of expenses, under this
Article X is not paid in full within ninety days after a written claim therefor
has been received by the Corporation the claimant may file suit to recover the
unpaid amount of such claim and, if successful in whole or in part, shall be
entitled to be paid the expense of prosecuting such claim. In any such action
the Corporation shall have the burden of proving that the claimant was not
entitled to the requested indemnification of payment of expenses


                                        9

<PAGE>


under applicable law.

          (D) The rights conferred on any person by this Article X shall not be
exclusive of any other rights which such person may have or hereafter acquire
under any statute, provision of the Charter or Act of Incorporation, these
By-Laws, agreement, vote of stockholders or disinterested Directors or
otherwise.

          (E) Any repeal or modification of the foregoing provisions of this
Article X shall not adversely affect any right or protection hereunder of any
person in respect of any act or omission occurring prior to the time of such
repeal or modification.


                                   ARTICLE XI
                            Amendments to the By-Laws

     Section 1. These By-Laws may be altered, amended or repealed, in whole or
in part, and any new By-Law or By-Laws adopted at any regular or special meeting
of the Board of Directors by a vote of the majority of all the members of the
Board of Directors then in office.


                                       10

<PAGE>


                                                                      EXHIBIT C


                             Section 321(b) Consent


     Pursuant to Section 321(b) of the Trust Indenture Act of 1939, as amended,
Wilmington Trust Company hereby consents that reports of examinations by
Federal, State, Territorial or District authorities may be furnished by such
authorities to the Securities and Exchange Commission upon requests therefor.



                                    WILMINGTON TRUST COMPANY


Dated: September 3, 1997            By: /s/ Emmett R. Harmon
                                        --------------------
                                    Name: Emmett R. Harmon
                                    Title: Vice President


<PAGE>


                                    EXHIBIT D


                                     NOTICE


This form is intended to assist state nonmember banks and savings banks with
state publication requirements. It has not been approved by any state banking
authorities. Refer to your appropriate state banking authorities for your state
publication requirements.



R E P O R T   O F   C O N D I T I O N

Consolidating domestic subsidiaries of the

           WILMINGTON TRUST COMPANY                        of    WILMINGTON
- ----------------------------------------------------------    -----------------
                 Name of Bank                                       City

in the State of   DELAWARE  , at the close of business on March 31, 1997.
                ------------

<TABLE>
<CAPTION>

ASSETS
<S>                                                               <C>              <C>
Cash and balances due from depository institutions:
            Noninterest-bearing balances and currency and coins..................  181,744
            Interest-bearing balances............................................        0
Held-to-maturity securities......................................................  445,954
Available-for-sale securities....................................................  767,337
Federal funds sold and securities purchased under agreements to resell...........   86,900
Loans and lease financing receivables:
            Loans and leases, net of unearned income ............ 3,685,616
            LESS:  Allowance for loan and lease losses ..........    52,478
            LESS:  Allocated transfer risk reserve ..............         0
            Loans and leases, net of unearned income, allowance, and reserve.....3,633,138
Assets held in trading accounts..................................................        0
Premises and fixed assets (including capitalized leases).........................   94,513
Other real estate owned..........................................................    3,702
Investments in unconsolidated subsidiaries and associated companies..............       20
Customers' liability to this bank on acceptances outstanding.....................        0
Intangible assets................................................................    4,012
Other assets.....................................................................  103,524
Total assets.....................................................................5,320,844

                                                                    CONTINUED ON NEXT PAGE
</TABLE>


<PAGE>


<TABLE>
<CAPTION>

LIABILITIES
<S>                                               <C>                            <C>
Deposits:
In domestic offices..............................................................3,618,174
            Noninterest-bearing ................    784,267
            Interest-bearing ...................  2,833,907
Federal funds purchased and Securities sold under agreements to repurchase.......  293,862
Demand notes issued to the U.S. Treasury.........................................   64,550
Trading liabilities (from Schedule RC-D).........................................        0
Other borrowed money:............................................................  ///////
            With original maturity of one year or less...........................  774,000
            With original maturity of more than one year.........................   43,000
Bank's liability on acceptances executed and outstanding.........................        0
Subordinated notes and debentures................................................        0
Other liabilities (from Schedule RC-G)...........................................   95,672
Total liabilities................................................................4,889,258


EQUITY CAPITAL

Perpetual preferred stock and related surplus....................................        0
Common Stock.....................................................................      500
Surplus (exclude all surplus related to preferred stock).........................   62,118
Undivided profits and capital reserves...........................................  371,107
Net unrealized holding gains (losses) on available-for-sale securities...........   (2,139)
Total equity capital.............................................................  431,586
Total liabilities, limited-life preferred stock, and equity capital..............5,320,844
                                                                      Thousands of dollars
</TABLE>


                                        2



                                                      Registration No.
================================================================================


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM T-1

         STATEMENT OF ELIGIBILITY UNDER THE TRUST INDENTURE ACT OF 1939
                  OF A CORPORATION DESIGNATED TO ACT AS TRUSTEE

CHECK IF AN APPLICATION TO DETERMINE ELIGIBILITY OF A TRUSTEE PURSUANT TO
SECTION 305(b)(2) ___

                            WILMINGTON TRUST COMPANY
               (Exact name of trustee as specified in its charter)


        Delaware                                         51-0055023
(State of incorporation)                 (I.R.S. employer identification no.)

                               Rodney Square North
                            1100 North Market Street
                           Wilmington, Delaware 19890
                    (Address of principal executive offices)

                               Cynthia L. Corliss
                        Vice President and Trust Counsel
                            Wilmington Trust Company
                               Rodney Square North
                           Wilmington, Delaware 19890
                                 (302) 651-8516
            (Name, address and telephone number of agent for service)


                           YARDVILLE NATIONAL BANCORP

               (Exact name of obligor as specified in its charter)

      New Jersey                                         22-2670267
(State of incorporation)                    (I.R.S. employer identification no.)

        3111 Quakerbridge Road
         Trenton, New Jersey                                08619
(Address of principal executive offices)                 (Zip Code)




             Guarantee of Yardville National Bancorp with respect to
                            the Preferred Securities
                       (Title of the indenture securities)

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

<PAGE>

ITEM 1.     GENERAL INFORMATION.

                   Furnish the following information as to the trustee:

            (a)    Name and address of each examining or supervising authority
                   to which it is subject.

                   Federal Deposit Insurance Co.      State Bank Commissioner
                   Five Penn Center                   Dover, Delaware
                   Suite #2901
                   Philadelphia, PA

            (b)    Whether it is authorized to exercise corporate trust powers.

                   The trustee is authorized to exercise corporate trust powers.

ITEM 2.     AFFILIATIONS WITH THE OBLIGOR.

                   If the obligor is an affiliate of the trustee, describe each
            affiliation:

                   Based upon an examination of the books and records of the
            trustee and upon information furnished by the obligor, the obligor
            is not an affiliate of the trustee.

ITEM 3.     LIST OF EXHIBITS.

                   List below all exhibits filed as part of this Statement of
            Eligibility and Qualification.

            A.     Copy of the Charter of Wilmington Trust Company, which
                   includes the certificate of authority of Wilmington Trust
                   Company to commence business and the authorization of
                   Wilmington Trust Company to exercise corporate trust powers.
            B.     Copy of By-Laws of Wilmington Trust Company.
            C.     Consent of Wilmington Trust Company required by Section
                   321(b) of Trust Indenture Act.
            D.     Copy of most recent Report of Condition of Wilmington Trust
                   Company.

            Pursuant to the requirements of the Trust Indenture Act of 1939, as
amended, the trustee, Wilmington Trust Company, a corporation organized and
existing under the laws of Delaware, has duly caused this Statement of
Eligibility to be signed on its behalf by the undersigned, thereunto duly
authorized, all in the City of Wilmington and State of Delaware on the 3rd day
of September, 1997.

                                         WILMINGTON TRUST COMPANY
[SEAL]

Attest: /s/ Donald G. MacKelcan          By: /s/ Emmett R. Harmon
        -------------------------           --------------------------------
       Assistant Secretary               Name:  Emmett R. Harmon
                                         Title:  Vice President



                                        2

<PAGE>



                                    EXHIBIT A

                                 AMENDED CHARTER

                            Wilmington Trust Company

                              Wilmington, Delaware

                           As existing on May 9, 1987




<PAGE>



                                 Amended Charter

                                       or

                              Act of Incorporation

                                       of

                            Wilmington Trust Company

            Wilmington Trust Company, originally incorporated by an Act of the
General Assembly of the State of Delaware, entitled "An Act to Incorporate the
Delaware Guarantee and Trust Company", approved March 2, A.D. 1901, and the name
of which company was changed to "Wilmington Trust Company" by an amendment filed
in the Office of the Secretary of State on March 18, A.D. 1903, and the Charter
or Act of Incorporation of which company has been from time to time amended and
changed by merger agreements pursuant to the corporation law for state banks and
trust companies of the State of Delaware, does hereby alter and amend its
Charter or Act of Incorporation so that the same as so altered and amended shall
in its entirety read as follows:

            First: - The name of this corporation is Wilmington Trust Company.

            Second: - The location of its principal office in the State of
            Delaware is at Rodney Square North, in the City of Wilmington,
            County of New Castle; the name of its resident agent is Wilmington
            Trust Company whose address is Rodney Square North, in said City. In
            addition to such principal office, the said corporation maintains
            and operates branch offices in the City of Newark, New Castle
            County, Delaware, the Town of Newport, New Castle County, Delaware,
            at Claymont, New Castle County, Delaware, at Greenville, New Castle
            County Delaware, and at Milford Cross Roads, New Castle County,
            Delaware, and shall be empowered to open, maintain and operate
            branch offices at Ninth and Shipley Streets, 418 Delaware Avenue,
            2120 Market Street, and 3605 Market Street, all in the City of
            Wilmington, New Castle County, Delaware, and such other branch
            offices or places of business as may be authorized from time to time
            by the agency or agencies of the government of the State of Delaware
            empowered to confer such authority.

            Third: - (a) The nature of the business and the objects and purposes
            proposed to be transacted, promoted or carried on by this
            Corporation are to do any or all of the things herein mentioned as
            fully and to the same extent as natural persons might or could do
            and in any part of the world, viz.:

                    (1) To sue and be sued, complain and defend in any Court of
                    law or equity and to make and use a common seal, and alter
                    the seal at pleasure, to hold, purchase, convey, mortgage or
                    otherwise deal in real and personal estate and property, and
                    to appoint such officers and agents as the business of the


<PAGE>

                    Corporation shall require, to make by-laws not inconsistent
                    with the Constitution or laws of the United States or of
                    this State, to discount bills, notes or other evidences of
                    debt, to receive deposits of money, or securities for money,
                    to buy gold and silver bullion and foreign coins, to buy and
                    sell bills of exchange, and generally to use, exercise and
                    enjoy all the powers, rights, privileges and franchises
                    incident to a corporation which are proper or necessary for
                    the transaction of the business of the Corporation hereby
                    created.

                    (2) To insure titles to real and personal property, or any
                    estate or interests therein, and to guarantee the holder of
                    such property, real or personal, against any claim or
                    claims, adverse to his interest therein, and to prepare and
                    give certificates of title for any lands or premises in the
                    State of Delaware, or elsewhere.

                    (3) To act as factor, agent, broker or attorney in the
                    receipt, collection, custody, investment and management of
                    funds, and the purchase, sale, management and disposal of
                    property of all descriptions, and to prepare and execute all
                    papers which may be necessary or proper in such business.

                    (4) To prepare and draw agreements, contracts, deeds,
                    leases, conveyances, mortgages, bonds and legal papers of
                    every description, and to carry on the business of
                    conveyancing in all its branches.

                    (5) To receive upon deposit for safekeeping money, jewelry,
                    plate, deeds, bonds and any and all other personal property
                    of every sort and kind, from executors, administrators,
                    guardians, public officers, courts, receivers, assignees,
                    trustees, and from all fiduciaries, and from all other
                    persons and individuals, and from all corporations whether
                    state, municipal, corporate or private, and to rent boxes,
                    safes, vaults and other receptacles for such property.

                    (6) To act as agent or otherwise for the purpose of
                    registering, issuing, certificating, countersigning,
                    transferring or underwriting the stock, bonds or other
                    obligations of any corporation, association, state or
                    municipality, and may receive and manage any sinking fund
                    therefor on such terms as may be agreed upon between the two
                    parties, and in like manner may act as Treasurer of any
                    corporation or municipality.

                    (7) To act as Trustee under any deed of trust, mortgage,
                    bond or other instrument issued by any state, municipality,
                    body politic, corporation, association or person, either
                    alone or in conjunction with any other person or persons,
                    corporation or corporations.


                                        2

<PAGE>

                    (8) To guarantee the validity, performance or effect of any
                    contract or agreement, and the fidelity of persons holding
                    places of responsibility or trust; to become surety for any
                    person, or persons, for the faithful performance of any
                    trust, office, duty, contract or agreement, either by itself
                    or in conjunction with any other person, or persons,
                    corporation, or corporations, or in like manner become
                    surety upon any bond, recognizance, obligation, judgment,
                    suit, order, or decree to be entered in any court of record
                    within the State of Delaware or elsewhere, or which may now
                    or hereafter be required by any law, judge, officer or court
                    in the State of Delaware or elsewhere.

                    (9) To act by any and every method of appointment as
                    trustee, trustee in bankruptcy, receiver, assignee, assignee
                    in bankruptcy, executor, administrator, guardian, bailee, or
                    in any other trust capacity in the receiving, holding,
                    managing, and disposing of any and all estates and property,
                    real, personal or mixed, and to be appointed as such
                    trustee, trustee in bankruptcy, receiver, assignee, assignee
                    in bankruptcy, executor, administrator, guardian or bailee
                    by any persons, corporations, court, officer, or authority,
                    in the State of Delaware or elsewhere; and whenever this
                    Corporation is so appointed by any person, corporation,
                    court, officer or authority such trustee, trustee in
                    bankruptcy, receiver, assignee, assignee in bankruptcy,
                    executor, administrator, guardian, bailee, or in any other
                    trust capacity, it shall not be required to give bond with
                    surety, but its capital stock shall be taken and held as
                    security for the performance of the duties devolving upon it
                    by such appointment.

                    (10) And for its care, management and trouble, and the
                    exercise of any of its powers hereby given, or for the
                    performance of any of the duties which it may undertake or
                    be called upon to perform, or for the assumption of any
                    responsibility the said Corporation may be entitled to
                    receive a proper compensation.

                    (11) To purchase, receive, hold and own bonds, mortgages,
                    debentures, shares of capital stock, and other securities,
                    obligations, contracts and evidences of indebtedness, of any
                    private, public or municipal corporation within and without
                    the State of Delaware, or of the Government of the United
                    States, or of any state, territory, colony, or possession
                    thereof, or of any foreign government or country; to
                    receive, collect, receipt for, and dispose of interest,
                    dividends and income upon and from any of the bonds,
                    mortgages, debentures, notes, shares of capital stock,
                    securities, obligations, contracts, evidences of
                    indebtedness and other property held and owned by it, and to
                    exercise in respect of all such bonds, mortgages,
                    debentures, notes, shares of capital stock, securities,
                    obligations, contracts, evidences of indebtedness and other
                    property, any and all the rights, powers and privileges of
                    individual

                                        3

<PAGE>


                    owners thereof, including the right to vote thereon; to
                    invest and deal in and with any of the moneys of the
                    Corporation upon such securities and in such manner as it
                    may think fit and proper, and from time to time to vary or
                    realize such investments; to issue bonds and secure the same
                    by pledges or deeds of trust or mortgages of or upon the
                    whole or any part of the property held or owned by the
                    Corporation, and to sell and pledge such bonds, as and when
                    the Board of Directors shall determine, and in the promotion
                    of its said corporate business of investment and to the
                    extent authorized by law, to lease, purchase, hold, sell,
                    assign, transfer, pledge, mortgage and convey real and
                    personal property of any name and nature and any estate or
                    interest therein.

            (b) In furtherance of, and not in limitation, of the powers
            conferred by the laws of the State of Delaware, it is hereby
            expressly provided that the said Corporation shall also have the
            following powers:

                    (1) To do any or all of the things herein set forth, to the
                    same extent as natural persons might or could do, and in any
                    part of the world.

                    (2) To acquire the good will, rights, property and
                    franchises and to undertake the whole or any part of the
                    assets and liabilities of any person, firm, association or
                    corporation, and to pay for the same in cash, stock of this
                    Corporation, bonds or otherwise; to hold or in any manner to
                    dispose of the whole or any part of the property so
                    purchased; to conduct in any lawful manner the whole or any
                    part of any business so acquired, and to exercise all the
                    powers necessary or convenient in and about the conduct and
                    management of such business.

                    (3) To take, hold, own, deal in, mortgage or otherwise lien,
                    and to lease, sell, exchange, transfer, or in any manner
                    whatever dispose of property, real, personal or mixed,
                    wherever situated.

                    (4) To enter into, make, perform and carry out contracts of
                    every kind with any person, firm, association or
                    corporation, and, without limit as to amount, to draw, make,
                    accept, endorse, discount, execute and issue promissory
                    notes, drafts, bills of exchange, warrants, bonds,
                    debentures, and other negotiable or transferable
                    instruments.

                    (5) To have one or more offices, to carry on all or any of
                    its operations and businesses, without restriction to the
                    same extent as natural persons might or could do, to
                    purchase or otherwise acquire, to hold, own, to mortgage,
                    sell, convey or otherwise dispose of, real and personal
                    property, of every class and description, in any State,
                    District, Territory or Colony of the United States, and in
                    any foreign country or place.

                                        4

<PAGE>


                    (6) It is the intention that the objects, purposes and
                    powers specified and clauses contained in this paragraph
                    shall (except where otherwise expressed in said paragraph)
                    be nowise limited or restricted by reference to or inference
                    from the terms of any other clause of this or any other
                    paragraph in this charter, but that the objects, purposes
                    and powers specified in each of the clauses of this
                    paragraph shall be regarded as independent objects, purposes
                    and powers.

            Fourth: - (a)  The total number of shares of all classes of stock
            which the Corporation shall have authority to issue is forty-one
            million (41,000,000) shares, consisting of:

                    (1) One million (1,000,000) shares of Preferred stock, par
                    value $10.00 per share (hereinafter referred to as
                    "Preferred Stock"); and

                    (2) Forty million (40,000,000) shares of Common Stock, par
                    value $1.00 per share (hereinafter referred to as "Common
                    Stock").

            (b) Shares of Preferred Stock may be issued from time to time in one
            or more series as may from time to time be determined by the Board
            of Directors each of said series to be distinctly designated. All
            shares of any one series of Preferred Stock shall be alike in every
            particular, except that there may be different dates from which
            dividends, if any, thereon shall be cumulative, if made cumulative.
            The voting powers and the preferences and relative, participating,
            optional and other special rights of each such series, and the
            qualifications, limitations or restrictions thereof, if any, may
            differ from those of any and all other series at any time
            outstanding; and, subject to the provisions of subparagraph 1 of
            Paragraph (c) of this Article Fourth, the Board of Directors of the
            Corporation is hereby expressly granted authority to fix by
            resolution or resolutions adopted prior to the issuance of any
            shares of a particular series of Preferred Stock, the voting powers
            and the designations, preferences and relative, optional and other
            special rights, and the qualifications, limitations and restrictions
            of such series, including, but without limiting the generality of
            the foregoing, the following:

                    (1) The distinctive designation of, and the number of shares
                    of Preferred Stock which shall constitute such series, which
                    number may be increased (except where otherwise provided by
                    the Board of Directors) or decreased (but not below the
                    number of shares thereof then outstanding) from time to time
                    by like action of the Board of Directors;

                    (2) The rate and times at which, and the terms and
                    conditions on which, dividends, if any, on Preferred Stock
                    of such series shall be paid, the extent of the preference
                    or relation, if any, of such dividends to the dividends
                    payable on any other class or classes, or series of the same
                    or other class of

                                        5

<PAGE>

                    stock and whether such dividends shall be cumulative or
                    non-cumulative;

                    (3) The right, if any, of the holders of Preferred Stock of
                    such series to convert the same into or exchange the same
                    for, shares of any other class or classes or of any series
                    of the same or any other class or classes of stock of the
                    Corporation and the terms and conditions of such conversion
                    or exchange;

                    (4) Whether or not Preferred Stock of such series shall be
                    subject to redemption, and the redemption price or prices
                    and the time or times at which, and the terms and conditions
                    on which, Preferred Stock of such series may be redeemed.

                    (5) The rights, if any, of the holders of Preferred Stock of
                    such series upon the voluntary or involuntary liquidation,
                    merger, consolidation, distribution or sale of assets,
                    dissolution or winding-up, of the Corporation.

                    (6) The terms of the sinking fund or redemption or purchase
                    account, if any, to be provided for the Preferred Stock of
                    such series; and

                    (7) The voting powers, if any, of the holders of such series
                    of Preferred Stock which may, without limiting the
                    generality of the foregoing include the right, voting as a
                    series or by itself or together with other series of
                    Preferred Stock or all series of Preferred Stock as a class,
                    to elect one or more directors of the Corporation if there
                    shall have been a default in the payment of dividends on any
                    one or more series of Preferred Stock or under such
                    circumstances and on such conditions as the Board of
                    Directors may determine.

            (c) (1) After the requirements with respect to preferential
            dividends on the Preferred Stock (fixed in accordance with the
            provisions of section (b) of this Article Fourth), if any, shall
            have been met and after the Corporation shall have complied with all
            the requirements, if any, with respect to the setting aside of sums
            as sinking funds or redemption or purchase accounts (fixed in
            accordance with the provisions of section (b) of this Article
            Fourth), and subject further to any conditions which may be fixed in
            accordance with the provisions of section (b) of this Article
            Fourth, then and not otherwise the holders of Common Stock shall be
            entitled to receive such dividends as may be declared from time to
            time by the Board of Directors.

                    (2) After distribution in full of the preferential amount,
                    if any, (fixed in accordance with the provisions of section
                    (b) of this Article Fourth), to be distributed to the
                    holders of Preferred Stock in the event of voluntary or
                    involuntary liquidation, distribution or sale of assets,
                    dissolution or winding-up, of the Corporation, the holders
                    of the Common Stock shall be entitled to

                                        6

<PAGE>

                    receive all of the remaining assets of the Corporation,
                    tangible and intangible, of whatever kind available for
                    distribution to stockholders ratably in proportion to the
                    number of shares of Common Stock held by them respectively.

                    (3) Except as may otherwise be required by law or by the
                    provisions of such resolution or resolutions as may be
                    adopted by the Board of Directors pursuant to section (b) of
                    this Article Fourth, each holder of Common Stock shall have
                    one vote in respect of each share of Common Stock held on
                    all matters voted upon by the stockholders.

            (d) No holder of any of the shares of any class or series of stock
            or of options, warrants or other rights to purchase shares of any
            class or series of stock or of other securities of the Corporation
            shall have any preemptive right to purchase or subscribe for any
            unissued stock of any class or series or any additional shares of
            any class or series to be issued by reason of any increase of the
            authorized capital stock of the Corporation of any class or series,
            or bonds, certificates of indebtedness, debentures or other
            securities convertible into or exchangeable for stock of the
            Corporation of any class or series, or carrying any right to
            purchase stock of any class or series, but any such unissued stock,
            additional authorized issue of shares of any class or series of
            stock or securities convertible into or exchangeable for stock, or
            carrying any right to purchase stock, may be issued and disposed of
            pursuant to resolution of the Board of Directors to such persons,
            firms, corporations or associations, whether such holders or others,
            and upon such terms as may be deemed advisable by the Board of
            Directors in the exercise of its sole discretion.

            (e) The relative powers, preferences and rights of each series of
            Preferred Stock in relation to the relative powers, preferences and
            rights of each other series of Preferred Stock shall, in each case,
            be as fixed from time to time by the Board of Directors in the
            resolution or resolutions adopted pursuant to authority granted in
            section (b) of this Article Fourth and the consent, by class or
            series vote or otherwise, of the holders of such of the series of
            Preferred Stock as are from time to time outstanding shall not be
            required for the issuance by the Board of Directors of any other
            series of Preferred Stock whether or not the powers, preferences and
            rights of such other series shall be fixed by the Board of Directors
            as senior to, or on a parity with, the powers, preferences and
            rights of such outstanding series, or any of them; provided,
            however, that the Board of Directors may provide in the resolution
            or resolutions as to any series of Preferred Stock adopted pursuant
            to section (b) of this Article Fourth that the consent of the
            holders of a majority (or such greater proportion as shall be
            therein fixed) of the outstanding shares of such series voting
            thereon shall be required for the issuance of any or all other
            series of Preferred Stock.


                                        7

<PAGE>

            (f) Subject to the provisions of section (e), shares of any series
            of Preferred Stock may be issued from time to time as the Board of
            Directors of the Corporation shall determine and on such terms and
            for such consideration as shall be fixed by the Board of Directors.

            (g) Shares of Common Stock may be issued from time to time as the
            Board of Directors of the Corporation shall determine and on such
            terms and for such consideration as shall be fixed by the Board of
            Directors.

            (h) The authorized amount of shares of Common Stock and of Preferred
            Stock may, without a class or series vote, be increased or decreased
            from time to time by the affirmative vote of the holders of a
            majority of the stock of the Corporation entitled to vote thereon.

            Fifth: - (a) The business and affairs of the Corporation shall be
            conducted and managed by a Board of Directors. The number of
            directors constituting the entire Board shall be not less than five
            nor more than twenty-five as fixed from time to time by vote of a
            majority of the whole Board, provided, however, that the number of
            directors shall not be reduced so as to shorten the term of any
            director at the time in office, and provided further, that the
            number of directors constituting the whole Board shall be
            twenty-four until otherwise fixed by a majority of the whole Board.

            (b) The Board of Directors shall be divided into three classes, as
            nearly equal in number as the then total number of directors
            constituting the whole Board permits, with the term of office of one
            class expiring each year. At the annual meeting of stockholders in
            1982, directors of the first class shall be elected to hold office
            for a term expiring at the next succeeding annual meeting, directors
            of the second class shall be elected to hold office for a term
            expiring at the second succeeding annual meeting and directors of
            the third class shall be elected to hold office for a term expiring
            at the third succeeding annual meeting. Any vacancies in the Board
            of Directors for any reason, and any newly created directorships
            resulting from any increase in the directors, may be filled by the
            Board of Directors, acting by a majority of the directors then in
            office, although less than a quorum, and any directors so chosen
            shall hold office until the next annual election of directors. At
            such election, the stockholders shall elect a successor to such
            director to hold office until the next election of the class for
            which such director shall have been chosen and until his successor
            shall be elected and qualified. No decrease in the number of
            directors shall shorten the term of any incumbent director.

            (c) Notwithstanding any other provisions of this Charter or Act of
            Incorporation or the By-Laws of the Corporation (and notwithstanding
            the fact that some lesser percentage may be specified by law, this
            Charter or Act of Incorporation or the ByLaws of the Corporation),
            any director or the entire Board of Directors of the

                                        8

<PAGE>

            Corporation may be removed at any time without cause, but only by
            the affirmative vote of the holders of two-thirds or more of the
            outstanding shares of capital stock of the Corporation entitled to
            vote generally in the election of directors (considered for this
            purpose as one class) cast at a meeting of the stockholders called
            for that purpose.

            (d) Nominations for the election of directors may be made by the
            Board of Directors or by any stockholder entitled to vote for the
            election of directors. Such nominations shall be made by notice in
            writing, delivered or mailed by first class United States mail,
            postage prepaid, to the Secretary of the Corporation not less than
            14 days nor more than 50 days prior to any meeting of the
            stockholders called for the election of directors; provided,
            however, that if less than 21 days' notice of the meeting is given
            to stockholders, such written notice shall be delivered or mailed,
            as prescribed, to the Secretary of the Corporation not later than
            the close of the seventh day following the day on which notice of
            the meeting was mailed to stockholders. Notice of nominations which
            are proposed by the Board of Directors shall be given by the
            Chairman on behalf of the Board.

            (e) Each notice under subsection (d) shall set forth (i) the name,
            age, business address and, if known, residence address of each
            nominee proposed in such notice, (ii) the principal occupation or
            employment of such nominee and (iii) the number of shares of stock
            of the Corporation which are beneficially owned by each such
            nominee.

            (f) The Chairman of the meeting may, if the facts warrant, determine
            and declare to the meeting that a nomination was not made in
            accordance with the foregoing procedure, and if he should so
            determine, he shall so declare to the meeting and the defective
            nomination shall be disregarded.

            (g) No action required to be taken or which may be taken at any
            annual or special meeting of stockholders of the Corporation may be
            taken without a meeting, and the power of stockholders to consent in
            writing, without a meeting, to the taking of any action is
            specifically denied.

            Sixth: - The Directors shall choose such officers, agent and 
            servants as may be provided in the By-Laws as they may from time to
            time find necessary or proper.

            Seventh: - The Corporation hereby created is hereby given the same
            powers, rights and privileges as may be conferred upon corporations
            organized under the Act entitled "An Act Providing a General
            Corporation Law", approved March 10, 1899, as from time to time
            amended.

            Eighth: - This Act shall be deemed and taken to be a private Act.


                                        9

<PAGE>


            Ninth: - This Corporation is to have perpetual existence.

            Tenth: - The Board of Directors, by resolution passed by a majority
            of the whole Board, may designate any of their number to constitute
            an Executive Committee, which Committee, to the extent provided in
            said resolution, or in the By-Laws of the Company, shall have and
            may exercise all of the powers of the Board of Directors in the
            management of the business and affairs of the Corporation, and shall
            have power to authorize the seal of the Corporation to be affixed to
            all papers which may require it.

             Eleventh: - The private property of the stockholders shall not be
             liable for the payment of corporate debts to any extent whatever.

             Twelfth: - The Corporation may transact business in any part of the
             world.

            Thirteenth: - The Board of Directors of the Corporation is expressly
            authorized to make, alter or repeal the By-Laws of the Corporation
            by a vote of the majority of the entire Board. The stockholders may
            make, alter or repeal any By-Law whether or not adopted by them,
            provided however, that any such additional By-Laws, alterations or
            repeal may be adopted only by the affirmative vote of the holders of
            two-thirds or more of the outstanding shares of capital stock of the
            Corporation entitled to vote generally in the election of directors
            (considered for this purpose as one class).

            Fourteenth: - Meetings of the Directors may be held outside
            of the State of Delaware at such places as may be from time to time
            designated by the Board, and the Directors may keep the books of the
            Company outside of the State of Delaware at such places as may be
            from time to time designated by them.

             Fifteenth: - (a) In addition to any affirmative vote required by
             law, and except as otherwise expressly provided in sections (b) and
             (c) of this Article Fifteenth:

                    (A) any merger or consolidation of the Corporation or any
                    Subsidiary (as hereinafter defined) with or into (i) any
                    Interested Stockholder (as hereinafter defined) or (ii) any
                    other corporation (whether or not itself an Interested
                    Stockholder), which, after such merger or consolidation,
                    would be an Affiliate (as hereinafter defined) of an
                    Interested Stockholder, or

                    (B) any sale, lease, exchange, mortgage, pledge, transfer or
                    other disposition (in one transaction or a series of related
                    transactions) to or with any Interested Stockholder or any
                    Affiliate of any Interested Stockholder of any assets of the
                    Corporation or any Subsidiary having an aggregate fair
                    market value of $1,000,000 or more, or


                                       10

<PAGE>


                    (C) the issuance or transfer by the Corporation or any
                    Subsidiary (in one transaction or a series of related
                    transactions) of any securities of the Corporation or any
                    Subsidiary to any Interested Stockholder or any Affiliate of
                    any Interested Stockholder in exchange for cash, securities
                    or other property (or a combination thereof) having an
                    aggregate fair market value of $1,000,000 or more, or

                    (D)  the adoption of any plan or proposal for the
                    liquidation or dissolution of the Corporation, or

                    (E) any reclassification of securities (including any
                    reverse stock split), or recapitalization of the
                    Corporation, or any merger or consolidation of the
                    Corporation with any of its Subsidiaries or any similar
                    transaction (whether or not with or into or otherwise
                    involving an Interested Stockholder) which has the effect,
                    directly or indirectly, of increasing the proportionate
                    share of the outstanding shares of any class of equity or
                    convertible securities of the Corporation or any Subsidiary
                    which is directly or indirectly owned by any Interested
                    Stockholder, or any Affiliate of any Interested Stockholder,

shall require the affirmative vote of the holders of at least two-thirds of the
outstanding shares of capital stock of the Corporation entitled to vote
generally in the election of directors, considered for the purpose of this
Article Fifteenth as one class ("Voting Shares"). Such affirmative vote shall be
required notwithstanding the fact that no vote may be required, or that some
lesser percentage may be specified, by law or in any agreement with any national
securities exchange or otherwise.

                      (2) The term "business combination" as used in this
                      Article Fifteenth shall mean any transaction which is
                      referred to any one or more of clauses (A) through (E) of
                      paragraph 1 of the section (a).

                    (b) The provisions of section (a) of this Article Fifteenth
                    shall not be applicable to any particular business
                    combination and such business combination shall require only
                    such affirmative vote as is required by law and any other
                    provisions of the Charter or Act of Incorporation of By-Laws
                    if such business combination has been approved by a majority
                    of the whole Board.

                    (c)  For the purposes of this Article Fifteenth:

            (1) A "person" shall mean any individual firm, corporation or other
            entity.

            (2) "Interested Stockholder" shall mean, in respect of any business
            combination, any person (other than the Corporation or any
            Subsidiary) who or which as of the record date for the determination
            of stockholders entitled to notice of and to vote on

                                       11

<PAGE>



            such business combination, or immediately prior to the consummation
            of any such transaction:

                    (A) is the beneficial owner, directly or indirectly, of more
                    than 10% of the Voting Shares, or

                    (B) is an Affiliate of the Corporation and at any time
                    within two years prior thereto was the beneficial owner,
                    directly or indirectly, of not less than 10% of the then
                    outstanding voting Shares, or

                    (C) is an assignee of or has otherwise succeeded in any
                    share of capital stock of the Corporation which were at any
                    time within two years prior thereto beneficially owned by
                    any Interested Stockholder, and such assignment or
                    succession shall have occurred in the course of a
                    transaction or series of transactions not involving a public
                    offering within the meaning of the Securities Act of 1933.

            (3)  A person shall be the "beneficial owner" of any Voting Shares:

                    (A) which such person or any of its Affiliates and
                    Associates (as hereafter defined) beneficially own, directly
                    or indirectly, or

                    (B) which such person or any of its Affiliates or Associates
                    has (i) the right to acquire (whether such right is
                    exercisable immediately or only after the passage of time),
                    pursuant to any agreement, arrangement or understanding or
                    upon the exercise of conversion rights, exchange rights,
                    warrants or options, or otherwise, or (ii) the right to vote
                    pursuant to any agreement, arrangement or understanding, or

                    (C) which are beneficially owned, directly or indirectly, by
                    any other person with which such first mentioned person or
                    any of its Affiliates or Associates has any agreement,
                    arrangement or understanding for the purpose of acquiring,
                    holding, voting or disposing of any shares of capital stock
                    of the Corporation.

            (4) The outstanding Voting Shares shall include shares deemed owned
            through application of paragraph (3) above but shall not include any
            other Voting Shares which may be issuable pursuant to any agreement,
            or upon exercise of conversion rights, warrants or options or
            otherwise.

            (5) "Affiliate" and "Associate" shall have the respective meanings
            given those terms in Rule 12b-2 of the General Rules and Regulations
            under the Securities Exchange Act of 1934, as in effect on December
            31, 1981.


                                       12

<PAGE>


            (6) "Subsidiary" shall mean any corporation of which a majority of
            any class of equity security (as defined in Rule 3a11-1 of the
            General Rules and Regulations under the Securities Exchange Act of
            1934, as in effect in December 31, 1981) is owned, directly or
            indirectly, by the Corporation; provided, however, that for the
            purposes of the definition of Investment Stockholder set forth in
            paragraph (2) of this section (c), the term "Subsidiary" shall mean
            only a corporation of which a majority of each class of equity
            security is owned, directly or indirectly, by the Corporation.

                    (d) majority of the directors shall have the power and duty
                    to determine for the purposes of this Article Fifteenth on
                    the basis of information known to them, (1) the number of
                    Voting Shares beneficially owned by any person (2) whether a
                    person is an Affiliate or Associate of another, (3) whether
                    a person has an agreement, arrangement or understanding with
                    another as to the matters referred to in paragraph (3) of
                    section (c), or (4) whether the assets subject to any
                    business combination or the consideration received for the
                    issuance or transfer of securities by the Corporation, or
                    any Subsidiary has an aggregate fair market value of
                    $1,00,000 or more.

                    (e) Nothing contained in this Article Fifteenth shall be
                    construed to relieve any Interested Stockholder from any
                    fiduciary obligation imposed by law.

            Sixteenth: Notwithstanding any other provision of this Charter or
            Act of Incorporation or the By-Laws of the Corporation (and in
            addition to any other vote that may be required by law, this Charter
            or Act of Incorporation by the By-Laws), the affirmative vote of the
            holders of at least two-thirds of the outstanding shares of the
            capital stock of the Corporation entitled to vote generally in the
            election of directors (considered for this purpose as one class)
            shall be required to amend, alter or repeal any provision of
            Articles Fifth, Thirteenth, Fifteenth or Sixteenth of this Charter
            or Act of Incorporation.

            Seventeenth: (a) a Director of this Corporation shall not be liable
            to the Corporation or its stockholders for monetary damages for
            breach of fiduciary duty as a Director, except to the extent such
            exemption from liability or limitation thereof is not permitted
            under the Delaware General Corporation Laws as the same exists or
            may hereafter be amended.

                    (b) Any repeal or modification of the foregoing paragraph
                    shall not adversely affect any right or protection of a
                    Director of the Corporation existing hereunder with respect
                    to any act or omission occurring prior to the time of such
                    repeal or modification."



                                       13

<PAGE>


                                    EXHIBIT B

                                     BY-LAWS


                            WILMINGTON TRUST COMPANY

                              WILMINGTON, DELAWARE

                         As existing on January 16, 1997


<PAGE>

                       BY-LAWS OF WILMINGTON TRUST COMPANY


                                    ARTICLE I
                             Stockholders' Meetings

            Section 1. The Annual Meeting of Stockholders shall be held on the
third Thursday in April each year at the principal office at the Company or at
such other date, time, or place as may be designated by resolution by the Board
of Directors.

            Section 2. Special meetings of all stockholders may be called at any
time by the Board of Directors, the Chairman of the Board or the President.

            Section 3. Notice of all meetings of the stockholders shall be given
by mailing to each stockholder at least ten (10) days before said meeting, at
his last known address, a written or printed notice fixing the time and place of
such meeting.

            Section 4. A majority in the amount of the capital stock of the
Company issued and outstanding on the record date, as herein determined, shall
constitute a quorum at all meetings of stockholders for the transaction of any
business, but the holders of a small number of shares may adjourn, from time to
time, without further notice, until a quorum is secured. At each annual or
special meeting of stockholders, each stockholder shall be entitled to one vote,
either in person or by proxy, for each shares of stock registered in the
stockholder's name on the books of the Company on the record date for any such
meeting as determined herein.


                                   ARTICLE II
                                   Directors

            Section 1. The number and classification of the Board of Directors
shall be as set forth in the Charter of the Bank.

            Section 2. No person who has attained the age of seventy-two (72)
years shall be nominated for election to the Board of Directors of the Company,
provided, however, that this limitation shall not apply to any person who was
serving as director of the Company on September 16, 1971.

            Section 3. The class of Directors so elected shall hold office for
three years or until their successors are elected and qualified.

            Section 4. The affairs and business of the Company shall be managed
and conducted by the Board of Directors.

            Section 5. The Board of Directors shall meet at the principal office
of the Company or elsewhere in its discretion at such times to be determined by
a majority of its


<PAGE>

members, or at the call of the Chairman of the Board of Directors or the
President.

            Section 6. Special meetings of the Board of Directors may be called
at any time by the Chairman of the Board of Directors or by the President, and
shall be called upon the written request of a majority of the directors.

            Section 7. A majority of the directors elected and qualified shall
be necessary to constitute a quorum for the transaction of business at any
meeting of the Board of Directors.

            Section 8. Written notice shall be sent by mail to each director of
any special meeting of the Board of Directors, and of any change in the time or
place of any regular meeting, stating the time and place of such meeting, which
shall be mailed not less than two days before the time of holding such meeting.

            Section 9. In the event of the death, resignation, removal,
inability to act, or disqualification of any director, the Board of Directors,
although less than a quorum, shall have the right to elect the successor who
shall hold office for the remainder of the full term of the class of directors
in which the vacancy occurred, and until such director's successor shall have
been duly elected and qualified.

            Section 10. The Board of Directors at its first meeting after its
election by the stockholders shall appoint an Executive Committee, a Trust
Committee, an Audit Committee and a Compensation Committee, and shall elect from
its own members a Chairman of the Board of Directors and a President who may be
the same person. The Board of Directors shall also elect at such meeting a
Secretary and a Treasurer, who may be the same person, may appoint at any time
such other committees and elect or appoint such other officers as it may deem
advisable. The Board of Directors may also elect at such meeting one or more
Associate Directors.

            Section 11. The Board of Directors may at any time remove, with or
without cause, any member of any Committee appointed by it or any associate
director or officer elected by it and may appoint or elect his successor.

            Section 12. The Board of Directors may designate an officer to be in
charge of such of the departments or division of the Company as it may deem
advisable.


                                   ARTICLE III
                                   Committees

            Section I.  Executive Committee

                        (A)  The Executive Committee shall be composed of not
more than nine members who shall be selected by the Board of Directors from its
own members and who shall hold office during the pleasure of the Board.


                                        2

<PAGE>

                        (B)  The Executive Committee shall have all the powers 
of the Board of Directors when it is not in session to transact all business for
and in behalf of the Company that may be brought before it.

                        (C)  The Executive Committee shall meet at the principal
office of the Company or elsewhere in its discretion at such times to be
determined by a majority of its members, or at the call of the Chairman of the
Executive Committee or at the call of the Chairman of the Board of Directors.
The majority of its members shall be necessary to constitute a quorum for the
transaction of business. Special meetings of the Executive Committee may be held
at any time when a quorum is present.

                        (D)  Minutes of each meeting of the Executive Committee
shall be kept and submitted to the Board of Directors at its next meeting.

                        (E)  The Executive Committee shall advise and 
superintend all investments that may be made of the funds of the Company, and
shall direct the disposal of the same, in accordance with such rules and
regulations as the Board of Directors from time to time make.

                        (F)  In the event of a state of disaster of sufficient
severity to prevent the conduct and management of the affairs and business of
the Company by its directors and officers as contemplated by these By-Laws any
two available members of the Executive Committee as constituted immediately
prior to such disaster shall constitute a quorum of that Committee for the full
conduct and management of the affairs and business of the Company in accordance
with the provisions of Article III of these By-Laws; and if less than three
members of the Trust Committee is constituted immediately prior to such disaster
shall be available for the transaction of its business, such Executive Committee
shall also be empowered to exercise all of the powers reserved to the Trust
Committee under Article III Section 2 hereof. In the event of the
unavailability, at such time, of a minimum of two members of such Executive
Committee, any three available directors shall constitute the Executive
Committee for the full conduct and management of the affairs and business of the
Company in accordance with the foregoing provisions of this Section. This By-Law
shall be subject to implementation by Resolutions of the Board of Directors
presently existing or hereafter passed from time to time for that purpose, and
any provisions of these By-Laws (other than this Section) and any resolutions
which are contrary to the provisions of this Section or to the provisions of any
such implementary Resolutions shall be suspended during such a disaster period
until it shall be determined by any interim Executive Committee acting under
this section that it shall be to the advantage of the Company to resume the
conduct and management of its affairs and business under all of the other
provisions of these By-Laws.


                                        3

<PAGE>


            Section 2.  Trust Committee

                        (A)  The Trust Committee shall be composed of not more
than thirteen members who shall be selected by the Board of Directors, a
majority of whom shall be members of the Board of Directors and who shall hold
office during the pleasure of the Board.

                        (B)  The Trust Committee shall have general supervision 
over the Trust Department and the investment of trust funds, in all matters,
however, being subject to the approval of the Board of Directors.

                        (C)  The Trust Committee shall meet at the principal
office of the Company or elsewhere in its discretion at such times to be
determined by a majority of its members or at the call of its chairman. A
majority of its members shall be necessary to constitute a quorum for the
transaction of business.

                        (D)  Minutes of each meeting of the Trust Committee 
shall be kept and promptly submitted to the Board of Directors.

                        (E)  The Trust Committee shall have the power to appoint
Committees and/or designate officers or employees of the Company to whom
supervision over the investment of trust funds may be delegated when the Trust
Committee is not in session.

            Section 3.  Audit Committee

                        (A)  The Audit Committee shall be composed of five
members who shall be selected by the Board of Directors from its own members,
none of whom shall be an officer of the Company, and shall hold office at the
pleasure of the Board.

                        (B)  The Audit Committee shall have general supervision
over the Audit Division in all matters however subject to the approval of the
Board of Directors; it shall consider all matters brought to its attention by
the officer in charge of the Audit Division, review all reports of examination
of the Company made by any governmental agency or such independent auditor
employed for that purpose, and make such recommendations to the Board of
Directors with respect thereto or with respect to any other matters pertaining
to auditing the Company as it shall deem desirable.

                        (C)  The Audit Committee shall meet whenever and
wherever the majority of its members shall deem it to be proper for the
transaction of its business, and a majority of its Committee shall constitute a
quorum.

            Section 4.  Compensation Committee

                        (A)  The Compensation Committee shall be composed of not
more than five (5) members who shall be selected by the Board of Directors from
its own

                                        4

<PAGE>


members who are not officers of the Company and who shall hold office during the
pleasure of the Board.

                        (B)  The Compensation Committee shall in general advise
upon all matters of policy concerning the Company brought to its attention by
the management and from time to time review the management of the Company, major
organizational matters, including salaries and employee benefits and
specifically shall administer the Executive Incentive Compensation Plan.

                        (C)  Meetings of the Compensation Committee may be 
called at any time by the Chairman of the Compensation Committee, the Chairman
of the Board of Directors, or the President of the Company.

            Section 5.  Associate Directors

                        (A)  Any person who has served as a director may be 
elected by the Board of Directors as an associate director, to serve during the
pleasure of the Board.

                        (B)  An associate director shall be entitled to attend
all directors meetings and participate in the discussion of all matters brought
to the Board, with the exception that he would have no right to vote. An
associate director will be eligible for appointment to Committees of the
Company, with the exception of the Executive Committee, Audit Committee and
Compensation Committee, which must be comprised solely of active directors.

            Section 6.  Absence or Disqualification of Any Member of a Committee

                        (A)  In the absence or disqualification of any member of
any Committee created under Article III of the By-Laws of this Company, the
member or members thereof present at any meeting and not disqualified from
voting, whether or not he or they constitute a quorum, may unanimously appoint
another member of the Board of Directors to act at the meeting in the place of
any such absence or disqualified member.


                                   ARTICLE IV
                                    Officers

            Section 1. The Chairman of the Board of Directors shall preside at
all meetings of the Board and shall have such further authority and powers and
shall perform such duties as the Board of Directors may from time to time confer
and direct. He shall also exercise such powers and perform such duties as may
from time to time be agreed upon between himself and the President of the
Company.

                                        5

<PAGE>


            Section 2.  The Vice Chairman of the Board.  The Vice Chairman of
the Board of Directors shall preside at all meetings of the Board of Directors
at which the Chairman of the Board shall not be present and shall have such
further authority and powers and shall perform such duties as the Board of
Directors or the Chairman of the Board may from time to time confer and direct.

            Section 3. The President shall have the powers and duties pertaining
to the office of the President conferred or imposed upon him by statute or
assigned to him by the Board of Directors in the absence of the Chairman of the
Board the President shall have the powers and duties of the Chairman of the
Board.

            Section 4. The Chairman of the Board of Directors or the President
as designated by the Board of Directors, shall carry into effect all legal
directions of the Executive Committee and of the Board of Directors, and shall
at all times exercise general supervision over the interest, affairs and
operations of the Company and perform all duties incident to his office.

            Section 5. There may be one or more Vice Presidents, however
denominated by the Board of Directors, who may at any time perform all the
duties of the Chairman of the Board of Directors and/or the President and such
other powers and duties as may from time to time be assigned to them by the
Board of Directors, the Executive Committee, the Chairman of the Board or the
President and by the officer in charge of the department or division to which
they are assigned.

            Section 6. The Secretary shall attend to the giving of notice of
meetings of the stockholders and the Board of Directors, as well as the
Committees thereof, to the keeping of accurate minutes of all such meetings and
to recording the same in the minute books of the Company. In addition to the
other notice requirements of these By-Laws and as may be practicable under the
circumstances, all such notices shall be in writing and mailed well in advance
of the scheduled date of any other meeting. He shall have custody of the
corporate seal and shall affix the same to any documents requiring such
corporate seal and to attest the same.

            Section 7. The Treasurer shall have general supervision over all
assets and liabilities of the Company. He shall be custodian of and responsible
for all monies, funds and valuables of the Company and for the keeping of proper
records of the evidence of property or indebtedness and of all the transactions
of the Company. He shall have general supervision of the expenditures of the
Company and shall report to the Board of Directors at each regular meeting of
the condition of the Company, and perform such other duties as may be assigned
to him from time to time by the Board of Directors of the Executive Committee.

            Section 8. There may be a Controller who shall exercise general
supervision over the internal operations of the Company, including accounting,
and shall render to the Board of Directors at appropriate times a report
relating to the general condition and internal operations of the Company.

                                        6

<PAGE>


            There may be one or more subordinate accounting or controller
officers however denominated, who may perform the duties of the Controller and
such duties as may be prescribed by the Controller.

            Section 9. The officer designated by the Board of Directors to be in
charge of the Audit Division of the Company with such title as the Board of
Directors shall prescribe, shall report to and be directly responsible only to
the Board of Directors.

            There shall be an Auditor and there may be one or more Audit
Officers, however denominated, who may perform all the duties of the Auditor and
such duties as may be prescribed by the officer in charge of the Audit Division.

            Section 10. There may be one or more officers, subordinate in rank
to all Vice Presidents with such functional titles as shall be determined from
time to time by the Board of Directors, who shall ex officio hold the office
Assistant Secretary of this Company and who may perform such duties as may be
prescribed by the officer in charge of the department or division to whom they
are assigned.

            Section 11. The powers and duties of all other officers of the
Company shall be those usually pertaining to their respective offices, subject
to the direction of the Board of Directors, the Executive Committee, Chairman of
the Board of Directors or the President and the officer in charge of the
department or division to which they are assigned.


                                    ARTICLE V
                          Stock and Stock Certificates

            Section 1. Shares of stock shall be transferrable on the books of
the Company and a transfer book shall be kept in which all transfers of stock
shall be recorded.

            Section 2. Certificate of stock shall bear the signature of the
President or any Vice President, however denominated by the Board of Directors
and countersigned by the Secretary or Treasurer or an Assistant Secretary, and
the seal of the corporation shall be engraved thereon. Each certificate shall
recite that the stock represented thereby is transferrable only upon the books
of the Company by the holder thereof or his attorney, upon surrender of the
certificate properly endorsed. Any certificate of stock surrendered to the
Company shall be cancelled at the time of transfer, and before a new certificate
or certificates shall be issued in lieu thereof. Duplicate certificates of stock
shall be issued only upon giving such security as may be satisfactory to the
Board of Directors or the Executive Committee.

            Section 3. The Board of Directors of the Company is authorized to
fix in advance a record date for the determination of the stockholders entitled
to notice of, and to vote at, any meeting of stockholders and any adjournment
thereof, or entitled to receive payment of

                                        7

<PAGE>

any dividend, or to any allotment or rights, or to exercise any rights in
respect of any change, conversion or exchange of capital stock, or in connection
with obtaining the consent of stockholders for any purpose, which record date
shall not be more than 60 nor less than 10 days proceeding the date of any
meeting of stockholders or the date for the payment of any dividend, or the date
for the allotment of rights, or the date when any change or conversion or
exchange of capital stock shall go into effect, or a date in connection with
obtaining such consent.


                                   ARTICLE VI
                                      Seal

            Section 1. The corporate seal of the Company shall be in the
following form:

                  Between two concentric circles the words "Wilmington
                  Trust Company" within the inner circle the words
                  "Wilmington, Delaware."


                                   ARTICLE VII
                                   Fiscal Year

            Section 1. The fiscal year of the Company shall be the calendar
year.


                                  ARTICLE VIII
                     Execution of Instruments of the Company

            Section 1. The Chairman of the Board, the President or any Vice
President, however denominated by the Board of Directors, shall have full power
and authority to enter into, make, sign, execute, acknowledge and/or deliver and
the Secretary or any Assistant Secretary shall have full power and authority to
attest and affix the corporate seal of the Company to any and all deeds,
conveyances, assignments, releases, contracts, agreements, bonds, notes,
mortgages and all other instruments incident to the business of this Company or
in acting as executor, administrator, guardian, trustee, agent or in any other
fiduciary or representative capacity by any and every method of appointment or
by whatever person, corporation, court officer or authority in the State of
Delaware, or elsewhere, without any specific authority, ratification, approval
or confirmation by the Board of Directors or the Executive Committee, and any
and all such instruments shall have the same force and validity as though
expressly authorized by the Board of Directors and/or the Executive Committee.


                                        8

<PAGE>

                                   ARTICLE IX
               Compensation of Directors and Members of Committees

            Section 1. Directors and associate directors of the Company, other
than salaried officers of the Company, shall be paid such reasonable honoraria
or fees for attending meetings of the Board of Directors as the Board of
Directors may from time to time determine. Directors and associate directors who
serve as members of committees, other than salaried employees of the Company,
shall be paid such reasonable honoraria or fees for services as members of
committees as the Board of Directors shall from time to time determine and
directors and associate directors may be employed by the Company for such
special services as the Board of Directors may from time to time determine and
shall be paid for such special services so performed reasonable compensation as
may be determined by the Board of Directors.


                                    ARTICLE X
                                 Indemnification

            Section 1. (A) The Corporation shall indemnify and hold harmless, to
the fullest extent permitted by applicable law as it presently exists or may
hereafter be amended, any person who was or is made or is threatened to be made
a party or is otherwise involved in any action, suit or proceeding, whether
civil, criminal, administrative or investigative (a "proceeding") by reason of
the fact that he, or a person for whom he is the legal representative, is or was
a director, officer, employee or agent of the Corporation or is or was serving
at the request of the Corporation as a director, officer, employee, fiduciary or
agent of another corporation or of a partnership, joint venture, trust,
enterprise or non-profit entity, including service with respect to employee
benefit plans, against all liability and loss suffered and expenses reasonably
incurred by such person. The Corporation shall indemnify a person in connection
with a proceeding initiated by such person only if the proceeding was authorized
by the Board of Directors of the Corporation.

                        (B)  The Corporation shall pay the expenses incurred in 
defending any proceeding in advance of its final disposition, provided, however,
that the payment of expenses incurred by a Director officer in his capacity as a
Director or officer in advance of the final disposition of the proceeding shall
be made only upon receipt of an undertaking by the Director or officer to repay
all amounts advanced if it should be ultimately determined that the Director or
officer is not entitled to be indemnified under this Article or otherwise.

                        (C)  If a claim for indemnification or payment of
expenses, under this Article X is not paid in full within ninety days after a
written claim therefor has been received by the Corporation the claimant may
file suit to recover the unpaid amount of such claim and, if successful in whole
or in part, shall be entitled to be paid the expense of prosecuting such claim.
In any such action the Corporation shall have the burden of proving that the
claimant was not entitled to the requested indemnification of payment of
expenses under applicable law.

                                        9

<PAGE>


                        (D)  The rights conferred on any person by this
Article X shall not be exclusive of any other rights which such person may have
or hereafter acquire under any statute, provision of the Charter or Act of
Incorporation, these By-Laws, agreement, vote of stockholders or disinterested
Directors or otherwise.

                        (E)  Any repeal or modification of the foregoing
provisions of this Article X shall not adversely affect any right or protection
hereunder of any person in respect of any act or omission occurring prior to the
time of such repeal or modification.

                                   ARTICLE XI
                            Amendments to the By-Laws

            Section 1. These By-Laws may be altered, amended or repealed, in
whole or in part, and any new By-Law or By-Laws adopted at any regular or
special meeting of the Board of Directors by a vote of the majority of all the
members of the Board of Directors then in office.


                                       10

<PAGE>
                                                                    EXHIBIT C


                             Section 321(b) Consent


            Pursuant to Section 321(b) of the Trust Indenture Act of 1939, as
amended, Wilmington Trust Company hereby consents that reports of examinations
by Federal, State, Territorial or District authorities may be furnished by such
authorities to the Securities and Exchange Commission upon requests therefor.



                                            WILMINGTON TRUST COMPANY


Dated: September 3, 1997                    By: /s/ Emmett R. Harmon
                                               -----------------------------
                                               Name: Emmett R. Harmon
                                               Title: Vice President





<PAGE>

                                    EXHIBIT D


                                     NOTICE


This form is intended to assist state nonmember banks and savings banks with
state publication requirements. It has not been approved by any state banking
authorities. Refer to your appropriate state banking authorities for your state
publication requirements.



R E P O R T   O F   C O N D I T I O N

Consolidating domestic subsidiaries of the

        WILMINGTON TRUST COMPANY      of        WILMINGTON
- -------------------------------------    -------------------------
                 Name of Bank                     City

in the State of DELAWARE, at the close of business on March 31, 1997.
                ---------



ASSETS
<TABLE>
<S>                                                              <C>                         <C>
Cash and balances due from depository institutions:
            Noninterest-bearing balances and currency and coins..............................181,744
            Interest-bearing balances............................................................  0
Held-to-maturity securities................................................................  445,954
Available-for-sale securities................................................................767,337
Federal funds sold and securities purchased under agreements to resell....................... 86,900
Loans and lease financing receivables:
            Loans and leases, net of unearned income............. 3,685,616
            LESS:  Allowance for loan and lease losses...........    52,478
            LESS:  Allocated transfer risk reserve...............         0
            Loans and leases, net of unearned income, allowance, and reserve...............3,633,138
Assets held in trading accounts....................................................................0
Premises and fixed assets (including capitalized leases)......................................94,513
Other real estate owned....................................................................... 3,702
Investments in unconsolidated subsidiaries and associated companies.............................  20
Customers' liability to this bank on acceptances outstanding.......................................0
Intangible assets..............................................................................4,012
Other assets.................................................................................103,524
Total assets...............................................................................5,320,844
</TABLE>

                                                          CONTINUED ON NEXT PAGE


<PAGE>


LIABILITIES
<TABLE>
<S>                                             <C>                                        <C>
Deposits:
In domestic offices........................................................................3,618,174
            Noninterest-bearing................    784,267
            Interest-bearing...................  2,833,907
Federal funds purchased and Securities sold under agreements to repurchase.................. 293,862
Demand notes issued to the U.S. Treasury......................................................64,550
Trading liabilities (from Schedule RC-D)...........................................................0
Other borrowed money:........................................................................///////
            With original maturity of one year or less.......................................774,000
            With original maturity of more than one year......................................43,000
Bank's liability on acceptances executed and outstanding...........................................0
Subordinated notes and debentures..................................................................0
Other liabilities (from Schedule RC-G)......................................................  95,672
Total liabilities..........................................................................4,889,258


EQUITY CAPITAL

Perpetual preferred stock and related surplus......................................................0
Common Stock.....................................................................................500
Surplus (exclude all surplus related to preferred stock)......................................62,118
Undivided profits and capital reserves.......................................................371,107
Net unrealized holding gains (losses) on available-for-sale securities....................   (2,139)
Total equity capital.........................................................................431,586
Total liabilities, limited-life preferred stock, and equity capital........................5,320,844
                                                                                Thousands of dollars
</TABLE>


                                        2


<TABLE> <S> <C>


<ARTICLE>                     9
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                               DEC-31-1997
<PERIOD-END>                                    JUN-30-1997
<CASH>                                               19,119
<INT-BEARING-DEPOSITS>                                  873
<FED-FUNDS-SOLD>                                      1,250
<TRADING-ASSETS>                                          0
<INVESTMENTS-HELD-FOR-SALE>                         106,002
<INVESTMENTS-CARRYING>                               29,105
<INVESTMENTS-MARKET>                                 28,732
<LOANS>                                             352,941
<ALLOWANCE>                                           5,284
<TOTAL-ASSETS>                                      525,720
<DEPOSITS>                                          414,830
<SHORT-TERM>                                         62,333
<LIABILITIES-OTHER>                                  10,928
<LONG-TERM>                                               0
                                     0
                                               0
<COMMON>                                             17,625
<OTHER-SE>                                           20,004
<TOTAL-LIABILITIES-AND-EQUITY>                      525,720
<INTEREST-LOAN>                                      15,096
<INTEREST-INVEST>                                     4,202
<INTEREST-OTHER>                                        268
<INTEREST-TOTAL>                                     19,566
<INTEREST-DEPOSIT>                                    7,804
<INTEREST-EXPENSE>                                   10,020
<INTEREST-INCOME-NET>                                 9,546
<LOAN-LOSSES>                                           575
<SECURITIES-GAINS>                                        7
<EXPENSE-OTHER>                                       6,409
<INCOME-PRETAX>                                       3,802
<INCOME-PRE-EXTRAORDINARY>                            3,802
<EXTRAORDINARY>                                       1,335
<CHANGES>                                                 0
<NET-INCOME>                                          2,467
<EPS-PRIMARY>                                          0.99
<EPS-DILUTED>                                          0.99
<YIELD-ACTUAL>                                         8.06
<LOANS-NON>                                           7,007
<LOANS-PAST>                                            621
<LOANS-TROUBLED>                                          0
<LOANS-PROBLEM>                                           0
<ALLOWANCE-OPEN>                                      4,957
<CHARGE-OFFS>                                           290
<RECOVERIES>                                             42
<ALLOWANCE-CLOSE>                                     5,284
<ALLOWANCE-DOMESTIC>                                  5,284
<ALLOWANCE-FOREIGN>                                       0
<ALLOWANCE-UNALLOCATED>                                   0
        


</TABLE>


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