COMMUNITY BANCORP OF NEW JERSEY
S-8, 2000-01-18
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: AIRCRAFT FINANCE TRUST, 8-K, 2000-01-18
Next: ACE SECURITIES CORP HOME EQUITY LOAN TRUST 1999-LB1, 8-K, 2000-01-18



             As filed with the Securities and Exchange Commission on
                                January 18, 2000
                             Registration No. 333-__

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

                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

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

                                    FORM S-8
                          REGISTRATION STATEMENT UNDER
                           THE SECURITIES ACT OF 1933

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

                         COMMUNITY BANCORP OF NEW JERSEY
             (Exact name of registrant as specified in its charter)

                                   NEW JERSEY
         (State of other jurisdiction of incorporation or organization)

                                   22-3666589
                      (I.R.S. Employer Identification No.)

                              3535 HIGHWAY 9 NORTH
                           FREEHOLD, NEW JERSEY 07728
                    (Address of principal executive offices)

                        1999 EMPLOYEE STOCK PURCHASE PLAN
                         1998 EMPLOYEE STOCK OPTION PLAN
                         1997 EMPLOYEE STOCK OPTION PLAN
                             1997 STOCK OPTION PLAN
                1997 STOCK OPTION PLAN FOR NON-EMPLOYEE DIRECTORS
                            (Full title of the plans)

                               ROBERT D. O'DONNELL
                      PRESIDENT AND CHIEF EXECUTIVE OFFICER
                         COMMUNITY BANCORP OF NEW JERSEY
                              3535 HIGHWAY 9 NORTH
                           FREEHOLD, NEW JERSEY 07728
                     (Name and address of agent for service)

                                 (732) 863-9000
          (Telephone number, including area code of agent for service)

================================================================================
<PAGE>
<TABLE>
<CAPTION>
                                           CALCULATION OF REGISTRATION FEE

====================================================================================================================
Title of Securities to      Amount to be        Proposed Maximum     Proposed Maximum          Amount of
be Registered               Registered (1)      Offering Price Per   Aggregate Offering        Registration Fee (2)
                                                Share (2)            Price (2)
- --------------------------------------------------------------------------------------------------------------------
<S>                           <C>                 <C>                 <C>                          <C>
Common Stock, no par
value per share and
interests of
participation in
the Plan                      313,120             $13.50              $4,227,120                   $1,175
====================================================================================================================
</TABLE>

(1)      Represents  shares to be issued upon the exercise of stock  options and
         those purchasable under the Employee Stock Purchase Plan.

(2)      Estimated solely for the purpose of calculating the  registration  fee.
         Last trading price of the  securities  on the NASDAQ stock  exchange on
         January 7, 2000.

         In addition,  pursuant to Rule 416(c) under the Securities Act of 1933,
this Registration  Statement also covers an indeterminate amount of interests to
be offered or sold pursuant to the employee benefit plan(s) described herein.
<PAGE>
                                     PART II

               INFORMATION REQUIRED IN THE REGISTRATION STATEMENT

Item 3.   Incorporation of Documents by Reference.

         The  Company  is  subject  to  the  informational  requirements  of the
Securities   Exchange  Act  of  1934,  as  amended  (the  "Exchange  Act")  and,
accordingly,  files periodic  reports and other  information with the Securities
and  Exchange  Commission  (the  "SEC").  Reports,  proxy  statements  and other
information  concerning  the  Company  filed with the SEC may be  inspected  and
copies may be  obtained  (at  prescribed  rates) at the SEC's  Public  Reference
Section,  Room  1024,  450 Fifth  Street,  N.W.,  Washington,  D.C.  20549.  The
Commission also maintains a Website that contains  copies of such material.  The
address of the Commission's Website is (http://www.sec.gov).

         The following  documents filed with the SEC are hereby  incorporated by
reference into this Registration Statement:

         (a)      the  Registrant's  Quarterly  Report  on Form  10-QSB  for the
                  quarter ended June 30, 1999;

         (b)      the  Registrant's  Current  Report on Form 8-K  dated  July 1,
                  1999;

         (c)      The  Regsitrant's  Current  Report on Form 8-K  dated  July 9,
                  1999; and

         (d)      the  Registrant's  Quarterly  Report  on Form  10-QSB  for the
                  quarter ended September 30, 1999.

         In addition,  all documents  subsequently  filed by the Registrant with
the SEC pursuant to Sections 12,  13(a),  14 and 15(d) of the Exchange Act after
the effective date of this Registration Statement,  but prior to the filing of a
post-effective amendment which indicates that all securities offered hereby have
been sold or which  deregisters all securities then remaining  unsold,  shall be
deemed to be incorporated by reference in this Registration  Statement and to be
part hereof from the respective date of filing of such documents.

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

Item 4.   Description of Securities.

Capital Structure

         The  Corporation's   certificate  of  incorporation   provides  for  an
authorized  capitalization  consisting  of  5,000,000  shares of  common  stock,
without par value.

Liquidation Rights

          In  the  event  of  liquidation,  dissolution  or  winding  up of  the
Corporation,  holders of Common Stock are entitled to receive, on a pro rata per
share basis,  any assets  distributable  to  shareholders,  after the payment of
debts and liabilities  and after the  distribution to holders of any outstanding
shares hereafter issued which have prior rights upon liquidation.

Dividend Rights

         The  holders of the  Corporation's  Common  Stock will be  entitled  to
dividends,  when, as, and if declared by the  Corporation's  Board of Directors,
subject  to the  restrictions  imposed  by New Jersey  law.  The only  statutory
limitation  applicable to the  Corporation  is that dividends may not be paid if
the Corporation is insolvent.

Voting Rights

          Under  New   Jersey   law  and  the   Corporation's   Certificate   of
Incorporation,  each  share  of the  Corporation's  Common  Stock  also  will be
entitled to one vote per share.  Cumulative voting is not permitted with respect
to the Corporation.

          Under New Jersey law, the affirmative  vote of a majority of the votes
cast is  required  to  approve  any  merger,  consolidation  or  disposition  of
substantially all of the Corporation's assets.

Preemptive Rights

          The Certificate of  Incorporation  of the Corporation does not provide
for preemptive rights.


<PAGE>

Appraisal Rights

         Under New Jersey law,  dissenting  shareholders of the Corporation will
have  appraisal  rights  (subject to the broad  exception  set forth in the next
sentence)  upon  certain  mergers  or   consolidations.   Appraisal  rights  for
shareholders  of the  Corporation  are not available in any such  transaction if
shares of the  corporation  are  listed for  trading  on a  national  securities
exchange or held of record by more than 1,000  holders.  In addition,  appraisal
rights are not available to  shareholders  of an acquired  corporation  if, as a
result of the transaction,  shares of the acquired corporation are exchanged for
any of the  following:  (i)  cash;  (ii) any  securities  listed  on a  national
securities  exchange or held of record by more than 1,000 holders;  or (iii) any
combination  of the above.  New Jersey law also provides that a corporation  may
grant  appraisal  rights  in  other  types  of  transactions  regardless  of the
consideration  received  by  providing  for such  rights in its  Certificate  of
Incorporation.  The Corporation's  Certificate of Incorporation does not provide
appraisal rights beyond those called for under New Jersey law.

Item 5.   Interests of Named Experts and Counsel.

         Not applicable.

Item 6.   Indemnification of Directors and Officers.

         The objective of the following  indemnification  provision is to assure
that  indemnification  can be  invoked  by the  Registrant  for  its  directors,
officers,  employees and agents and former  officers,  directors,  employees and
agents who incur expenses in proving their honesty and integrity,  provided they
meet minimum qualifications touching upon the concept of wrongdoing.

         In accordance with the New Jersey  Business  Corporation Act (Title 14A
of the New Jersey  Statutes),  Article  XI of the  Registrant's  Certificate  of
Incorporation provides as follows:
<PAGE>
                                   ARTICLE XI

                                 INDEMNIFICATION

         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 (i) 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 shareholders or disinterested
directors or otherwise, both as to action in his or her official capacity and as
to action in any other  capacity,  and (ii)  shall  inure to the  benefit of the
heirs,  executors,  and the  administrators of any such person.  The Corporation
shall have the power,  but shall not be  obligated,  to  purchase  and  maintain
insurance  on behalf of any person or  persons,  enumerated  above  against  any
liability  asserted  against or incurred  by them or any of them  arising out of
their status as corporate directors,  officers,  employees, or agents whether or
not the  Corporation  would  have  the  power to  indemnify  them  against  such
liability under the provisions of this article.

         The Corporation  shall, from time to time,  reimburse or advance to any
person  referred to in this article the funds necessary for payment of expenses,
including  attorneys'  fees,  incurred in  connection  with any action,  suit or
proceeding referred to in this article, upon receipt of a written undertaking by
or on behalf of such person to repay such amount(s) if a judgment or other final
adjudication  adverse to the director or officer establishes that the director's
or officer's  acts or omissions  (i)  constitute a breach of the  director's  or
officer's duty of loyalty to the corporation or its shareholders,  (ii) were not
in good faith,  (iii) involved a knowing  violation of law, (iv) resulted in the
director  or  officer  receiving  an  improper  personal  benefit,  or (v)  were
otherwise  of such a  character  that New  Jersey  law would  require  that such
amount(s) be repaid.

Item 7.   Exemption From Registration Claimed.

         Not applicable.
<PAGE>
Item 8.   Exhibits.

         The following exhibits are filed with this Registration Statement.

         Exhibit
         Number            Description of Exhibit
         ------            ----------------------

         5                 Opinion of Jamieson, Moore, Peskin & Spicer, P.C.

         10(a)             Form of 1997 Employee Stock Option Plan (1)

         10(b)             Form of 1997 Stock Option Plan (1)

         10(c)             Form of  1997  Stock  Option  Plan  for  Non-Employee
                           Directors (1)

         10(d)             Form of 1998 Employee Stock Option Plan (1)

         10(e)             Form of 1999 Employee Stock Purchase Plan (1)

         13(a)             Annual Report on Form 10-KSB of Community Bank of New
                           Jersey for the year ended December 31, 1998, as filed
                           with the Federal Deposit Insurance Corporation

         13(b)             Quarterly  Report on Form 10-QSB of Community Bank of
                           New Jersey for the quarter  ended March 31, 1999,  as
                           filed with the Federal Deposit Insurance Corporation

         23(a)             Consent of Grant Thornton LLP

         23(b)             Consent of  Jamieson,  Moore,  Peskin & Spicer,  P.C.
                           (included  in the Opinion  filed as Exhibit 5 hereto)

- ----------------
         (1)  Incorporated  by reference from Exhibits 10 (b), (c), (d), (e) and
(f) from the Registrant's Current Report on Form 8-K dated July 1, 1999.


Item 9.   Undertakings.

         The undersigned registrant hereby undertakes:

                  (1) To file,  during any  period in which  offers or sales are
being made, a  post-effective  amendment to this  Registration  Statement and to
include any material  information  with respect to the plan of distribution  not
previously  disclosed in the  Registration  Statement or any material  change to
such information in the Registration Statement.
<PAGE>
                  (2) That, for purpose of determining  any liability  under the
Securities Act of 1933, each such post-effective amendment 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.

                  (3) To remove  from  registration  by means of  post-effective
amendment  any of the  securities  being  registered  which remain unsold at the
termination of the offering.

         The  undersigned  Registrant  hereby  undertakes  that, for purposes of
determining  any liability  under the Securities Act of 1933, each filing of the
Registrant's  Annual  Report  pursuant to Section  13(a) or Section 15(d) of the
Exchange Act that is  incorporated  by reference in the  Registration  Statement
shall be deemed to be a new  Registration  Statement  relating to the securities
offered therein, and the offering of such securities at the time shall be deemed
to be the initial bona fide offering thereof.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the  Registrant  pursuant  to  the  foregoing  provisions,   or  otherwise,  the
Registrant  has been advised that in the opinion of the  Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore,  unenforceable. In the event that a claim for indemnification
against such  liabilities  (other than the payment by the 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, the 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.
<PAGE>
                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant  has duly  caused  this  Registration  Statement  to be signed on its
behalf  by the  undersigned,  thereunto  duly  authorized,  in the  Township  of
Freehold, State of New Jersey on January 7, 2000.

                                       By: /s/Robert D. O'Donnell
                                           ----------------------
                                           ROBERT D O'DONNELL,
                                           President and Chief Executive Officer

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant  has duly  caused  this  Registration  Statement  to be signed by the
following persons in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
         Name                                      Title                                 Date
         ----                                      -----                                 ----
<S>                                      <C>                                       <C>
/s/Robert D. O'Donnell
- ---------------------------
ROBERT D. O'DONNELL                      President, Chief Executive                January 7, 2000
                                         Officer and Director

/s/Michael Bis
- ---------------------------
MICHAEL BIS                              Chief Financial Officer                   January 7, 2000
                                         (Principal Accounting Officer)

/s/Howard Schoor
- ---------------------------
HOWARD SCHOOR                            Chairman of the Board                     January 7, 2000


/s/Eli Kramer
- ---------------------------
ELI KRAMER                               Vice Chairman of the Board                January 7, 2000


/s/Charles Kaempffer
- ---------------------------
CHARLES KAEMPFFER                        Director                                  January 7, 2000


/s/Morris Kaplan
- ---------------------------
MORRIS KAPLAN                            Director                                  January 7, 2000


/s/Robert M. Kaye
- ---------------------------
ROBERT M. KAYE                           Director                                  January 7, 2000


/s/William J. Mehr
- ---------------------------
WILLIAM J. MEHR                          Director                                  January 7, 2000

/s/Arnold Silverman
- ---------------------------
ARNOLD SILVERMAN                         Director                                  January 7, 2000

/s/Lewis Wetstein
- ---------------------------
LEWIS WETSTEIN                           Director                                  January 7, 2000
</TABLE>
<PAGE>
                          EXHIBIT INDEX TO REGISTRATION
            STATEMENT ON FORM S-8 OF COMMUNITY BANCORP OF NEW JERSEY

      Exhibit
      Number            Description of Exhibit
      ------            ----------------------

       5                Opinion of Jamieson, Moore, Peskin & Spicer, P.C.

      10(a)             Form of 1997 Employee Stock Option Plan (1)

      10(b)             Form of 1997 Stock Option Plan (1)

      10(c)             Form  of  1997  Stock   Option  Plan  for   Non-Employee
                        Directors (1)

      10(d)             Form of 1998 Employee Stock Option Plan (1)

      10(e)             Form of 1999 Employee Stock Purchase Plan (1)

      13(a)             Annual  Report on Form 10-KSB of  Community  Bank of New
                        Jersey for the year ended  December 31,  1998,  as filed
                        with the Federal Deposit Insurance Corporation

      13(b)             Quarterly Report on Form 10-QSB of Community
                        Bank of New Jersey for the quarter ended March 31, 1999,
                        as filed with the Federal Deposit Insurance Corporation

      23(a)             Consent of Grant Thornton LLP

      23(b)             Consent  of  Jamieson,  Moore,  Peskin  &  Spicer,  P.C.
                        (included in the Opinion filed as Exhibit 5 hereto)

- --------------
         (1)  Incorporated  by reference from Exhibits 10 (b), (c), (d), (e) and
(f) from the Registrant's Current Report on Form 8-K dated July 2, 1999.

EXHIBIT 5

                                                                January 14, 2000


Community Bancorp of New Jersey
3535 Highway 9 North
Freehold, NJ 07728


         Re:      Community Bancorp of New Jersey
                  Registration Statement on Form S-8


Dear Sirs:

         We have acted as counsel for  Community  Bancorp of New  Jersey,  a New
Jersey  corporation  (the  "Company"),   in  connection  with  the  Registration
Statement  on Form S-8  being  filed by the  Company  with  the  Securities  and
Exchange Commission pursuant to the Securities Act of 1933, as amended, relating
to an aggregate of 60,770 shares of Common Stock, no par value per share, of the
Company (the "Shares") to be issued by the Company to directors  pursuant to the
1997 Stock  Option Plan,  51,500  Shares to be issued by the Company to officers
and directors  pursuant to the 1997 Employee Stock Option Plan, 46,350 Shares to
be issued by the Company to  non-employee  directors  pursuant to the 1997 Stock
Option Plan for Non-Employee  Directors,  51,500 Shares issued by the Company to
officers  and  employees  pursuant to the 1998  Employee  Stock  Option Plan and
103,000  Shares to be issued by the  Company to  employees  pursuant to the 1999
Employee  Stock  Purchase  Plan the forms of which are attached as an exhibit to
the Registration Statement (collectively, the "Agreements").

         In so acting, we have examined,  and relied as to matters of fact upon,
the originals,  or copies certified or otherwise identified to our satisfaction,
of the  Certificate  of  Incorporation  and Bylaws of the  Company,  the form of
Agreements, and such other certificates,  records instruments and documents, and
have made such other and further investigations,  as we have deemed necessary or
appropriate  to enable us to  express  the  opinion  set  forth  below.  In such
examination,  we have  assumed  the  genuineness  of all  signatures,  the legal
capacity of natural persons,  the authenticity of all documents  submitted to us
as originals, the conformity to original documents of all documents submitted to
us as certified or photostatic  copies, and the authenticity of the originals of
such latter documents.
<PAGE>
         Based upon the foregoing,  we are of the opinion that upon issuance and
delivery by the Company of the Shares pursuant to the exercise of stock options,
and payment of the exercise price  therefore and in accordance with the terms of
the Agreements,  in cash or other consideration  permitted under Section 14A:7-A
of the New Jersey Business  Corporation Act (the "Act"),  the Shares issued will
be legally issued, fully paid and non-assessable.

         The issuance of the Shares is subject to the  continuing  effectiveness
of  the  Registration  Statement  and  the  qualification,   or  exemption  from
registration, of such Shares under certain state securities laws.

         We hereby  consent to the  filing of this  opinion as an exhibit to the
Registration Statement. In giving the foregoing consent, we do not admit that we
are in the category of persons whose consent is required  under Section 7 of the
Securities  Act of  1933,  as  amended,  or the  rules  and  regulations  of the
Securities and Exchange Commission promulgated thereunder.

                                                Very truly yours,

                                             /s/JAMIESON, MOORE, PESKIN & SPICER

                                                JAMIESON, MOORE, PESKIN & SPICER

EXHIBIT 13(A)

                      FEDERAL DEPOSIT INSURANCE CORPORATION
                             WASHINGTON, D. C. 20549
                               -------------------

                                   FORM 10-KSB

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

                   For the fiscal year ended December 31, 1998

                                                                   or

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

 For the transition period from _______________________ to _____________________

                           FDIC File Number _________

                          COMMUNITY BANK OF NEW JERSEY
             (Exact Name of registrant as specified in its charter)

                     New Jersey                               22-3495579

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

      3535 Highway 9 North, Freehold, New Jersey                  07728
       (Address of principal executive offices)                (Zip Code)
- --------------------------------------------------------------------------------

                                 (732) 863-9000
                (Issuer's telephone number, including area code)
- --------------------------------------------------------------------------------

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

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

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

As of December 31, 1998, there were 1,730,917 shares of common stock,  $5.00 par
value per share outstanding.
<PAGE>
                       DOCUMENTS INCORPORATED BY REFERENCE
                       -----------------------------------



                      10-KSB Item                   Document Incorporated
                      -----------                   ---------------------

Item  9.  Directors and Executive Officers   Proxy Statement for  1999 Annual
          of the Company;  Compliance with   Meeting of Shareholders  to be
          Section  16(a) of the Exchange Act filed no later than April 30, 1999.


Item 10.  Executive Compensation             Proxy Statement for 1999 Annual
                                             Meeting of Shareholders to be filed
                                             no later than April 30, 1999.

Item 11.  Security Ownership of Certain      Proxy Statement for 1999 Annual
          Beneficial Owners and Management   Meeting of Shareholders to be filed
                                             no later than April 30, 1999.

Item 12.  Certain Relationships and Related  Proxy Statement for 1999 Annual
          Transactions                       Meeting of Shareholders to be filed
                                             no later than April 30, 1999.



                                       2
<PAGE>
                                     PART I

                       ITEM 1. -- DESCRIPTION OF BUSINESS

General

     The  Community  Bank of New Jersey (the Bank) is a  commercial  bank formed
under the laws of the State of New Jersey in 1996.  The Bank  operates  from its
main office at 3535 Highway 9 North,  Freehold,  New Jersey  07728,  and its two
branch offices located at 31 East Main Street,  Freehold,  New Jersey,  and 4502
Highway 9 South,  Howell,  New Jersey.  In addition,  the Bank opened its newest
office in Matawan,  New Jersey,  on February 6, 1999.  This office is located at
the intersection of Main Street and Route 34.

     The Bank's  deposits  are insured by the Bank  Insurance  Fund (BIF) of the
Federal  Deposit  Insurance  Corporation  (FDIC) up to  applicable  limits.  The
operations of the Bank are subject to the supervision and regulation of the FDIC
and the New Jersey  Department of Banking and Insurance  (the  Department).  The
principal  executive  offices of the Bank are  located at 3535  Highway 9 North,
Freehold, New Jersey 07728, and the telephone number is (732) 863-9000.

Business of the Bank

     The Bank  conducts a  traditional  commercial  banking  business and offers
services  including  personal and business  checking accounts and time deposits,
money market  accounts and regular  savings  accounts.  The Bank  structures its
specific  services  and charges in a manner  designed to attract the business of
(i) small and  medium-sized  businesses,  and the owners and  managers  of these
entities; (ii) professionals and middle managers of locally-based  corporations;
(iii) residential  real-estate tract developers;  and (iv) individuals residing,
working, and shopping in the Monmouth,  Middlesex, and Ocean County, New Jersey,
trade area  serviced  by the Bank.  The Bank  engages in a wide range of lending
activities and offers  commercial,  consumer,  residential  and  non-residential
mortgage and construction loans.

Service Area

     The Bank's service area primarily consists of the Monmouth,  Middlesex, and
Ocean County, New Jersey,  market,  although the Bank makes loans throughout New
Jersey. The Bank operates its main office in Freehold Township,  New Jersey, and
branch offices in Freehold Borough, Howell, and Matawan, New Jersey.

Competition

     The  Bank  operates  in a  highly  competitive  environment  competing  for
deposits  and  loans  with  commercial  banks,   thrifts,  and  other  financial
institutions, many of which have greater financial resources than the Bank. Many
large  financial  institutions  compete for business in the Bank's service area.
Certain of these institutions have significantly  higher lending limits than the
Bank and provide services to their customers which the Bank does not offer.

     Management  believes  the  Bank is  able  to  compete  favorably  with  its
competitors  because  it  provides  responsive   personalized  services  through
management's knowledge and awareness of the Bank's service area, customers,  and
business.



                                       3
<PAGE>
Employees

     At December 31, 1998,  the Bank  employed 28 full-time  employees and seven
part-time  employees.  None  of  these  employees  is  covered  by a  collective
bargaining agreement and the Bank believes that its employee relations are good.

Supervision and Regulation

     As  a  New  Jersey-chartered   commercial  bank,  we  are  subject  to  the
regulation,  supervision,  and  control of the  Department.  As an  FDIC-insured
institution, we are subject to regulation, supervision, and control of the FDIC,
an  agency  of the  federal  government.  The  regulations  of the  FDIC and the
Department  impact virtually all of our activities,  including the minimum level
of capital we must maintain, our ability to pay dividends, our ability to expand
through new branches or acquisitions, and various other matters.

         Insurance  Deposits.  Our  deposits  are  insured  up to a  maximum  of
         $100,000  per  depositor  under  the  BIF of the  FDIC.  The  FDIC  has
         established a risk-based  assessment system for all insured  depository
         institutions. Under the risk-based assessment system, deposit insurance
         premium  rates range from 0-27 basis points of assessed  deposits.  For
         the year ended  December 31, 1998, we paid $2,062 in deposit  insurance
         premiums.

         Capital  Adequacy  Guidelines.  The  FDIC  has  promulgated  risk-based
         capital  guidelines  which  are  designed  to make  regulatory  capital
         requirements more sensitive to differences in risk profile among banks,
         to  account   for   off-balance   sheet   exposure,   and  to  minimize
         disincentives  for  holding  liquid  assets.  Under  these  guidelines,
         assets,  and  off-balance  sheet  items  are  assigned  to  broad  risk
         categories, each with appropriate weights. The resulting capital ratios
         represent  capital as a percentage  of total  risk-weighted  assets and
         off-balance sheet items.

     Bank assets are given  risk-weights  of 0%, 20%, 50% and 100%. In addition,
certain  off-balance sheet items are given similar credit conversion  factors to
convert them to asset  equivalent  amounts to which an  appropriate  risk-weight
will apply. These computations  result in the total  risk-weighted  assets. Most
loans are  assigned  to the 100% risk  category,  except  for  performing  first
mortgage  loans  fully  secured  by  residential  property  which  carry  a  50%
risk-weighting.   Most  investment  securities  (including,  primarily,  general
obligation  claims of  states  or other  political  subdivisions  of the  United
States) are assigned to the 20% category,  except for municipal or state revenue
bonds, which have a 50% risk-weight, and direct obligations of the U.S. Treasury
or obligations backed by the full faith and credit of the U.S. Government, which
have a 0%  risk-weight.  In converting  off-balance  sheet items,  direct credit
substitutes,  including general guarantees and standby letters of credit backing
financial  obligations,  are given a 100%  risk-weighting.  Transaction  related
contingencies such as bid bonds, standby letters of credit backing non-financial
obligations,  and undrawn commitments (including commercial credit lines with an
initial  maturity of more than one year) have a 50%  risk-weighting.  Short-term
commercial letters of credit have a 20%  risk-weighting,  and certain short-term
unconditionally cancellable commitments have a 0% risk-weighting.



                                       4
<PAGE>
     The  minimum  ratio of total  capital to  risk-weighted  assets  (including
certain off-balance sheet activities,  such as standby letters of credit) is 8%.
At least 4% of the total capital is required to be Tier I Capital, consisting of
common  stockholders'  equity  and  qualifying  preferred  stock,  less  certain
goodwill items and other intangible  assets. The remainder (Tier II Capital) may
consist of (a) the  allowance  for loan  losses of up to 1.25% or  risk-weighted
assets,   (b)  excess  of  qualifying   preferred   stock,  (c)  hybrid  capital
instruments,  (d) perpetual debt, (e) mandatory convertible securities,  and (f)
qualifying subordinated debt and intermediate-term  preferred stock up to 50% of
Tier I Capital.  Total  capital  is the sum of Tier I and Tier II  Capital  less
reciprocal  holdings  of  other  banking   organizations'  capital  instruments,
investments  in  unconsolidated  subsidiaries,   and  any  other  deductions  as
determined by the FDIC  (determined  on a  case-by-case  basis or as a matter of
policy after formal  rule-making).  At December 31, 1998,  our total  risk-based
capital ratio was 35.84% and our Tier I risk-based capital ratio was 34.59%.

     In addition to the risk-based  capital  guidelines,  the FDIC has adopted a
minimum  Tier I Capital  (leverage)  ratio,  under which a bank must  maintain a
minimum level of Tier I Capital to average total consolidated assets of at least
3% in the case of a bank that has the highest regulatory  examination rating and
is not  contemplating  significant  growth or  expansion.  All  other  banks are
expected to  maintain a leverage  ratio of at least 200 basis  points  above the
stated minimum. At December 31, 1998, our leverage ratio was 24.41%.

     In addition  to the capital  adequacy  requirements  of the FDIC  discussed
above, pursuant to the order of the New Jersey Commissioner of the Department of
Banking and Insurance granting our charter,  we are required to maintain a ratio
of equity  capital to total  assets of at least 10% for our first five (5) years
of operations,  unless the Commission  consents to a lower ratio. As of December
31, 1998 and 1997, the Bank's ratio of equity capital to total assets was 21.01%
and 32.74%, respectively.

                       ITEM 2. -- DESCRIPTION OF PROPERTY

     The Bank  conducts  its  business  through its main office  located at 3535
Highway 9 North,  Freehold,  New  Jersey,  and its  three  branch  offices.  The
following table sets forth certain  information  regarding the Bank's properties
as of December 31, 1998.


                                       5
<PAGE>
                                                            Date of lease
       Location               Leased or owned                 expiration
       --------               ---------------                 ----------

    3535 Highway 9 North           Owned                     N/A
    Freehold, NJ

    31 East Main Street            Leased                    August 2002
    Freehold, NJ

    4502 Highway 9 South           Leased                    December 2018
    Howell, NJ

    Matawan, NJ                    Leased                    February 2019



                          ITEM 3. -- LEGAL PROCEEDINGS

     The  Bank is  periodically  a  party  to or  otherwise  involved  in  legal
proceedings arising in the normal course of business,  such as claims to enforce
liens,  claims  involving the making and servicing of real property  loans,  and
other issues incident to the Bank's  business.  Management does not believe that
there is any  pending  or  threatened  proceeding  against  the Bank  which,  if
determined adversely,  would have a material effect on the business or financial
position of the Bank.

         ITEM 4. -- SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     No  matters  were  submitted  for a vote of the  registrant's  shareholders
during the fourth quarter of fiscal 1998.



                                       6
<PAGE>
                                    PART II
                                    -------

ITEM 5. -- MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     Since  October  27,  1998,  our common  stock has been traded on the NASDAQ
SmallCap market under the symbol CBNJ.  Previously,  our common stock was traded
on the OTC Bulletin Board under the symbol CBNG.  The following  table shows the
high and low bid prices for the common  stock as  reported  on the OTC  Bulletin
Board or Nasdaq  SmallCap  market since it began trading on May 19, 1997.  These
quotations reflect inter-dealer  prices,  without retail market,  mark-down,  or
commission and may not represent actual transactions.

                                                       1997
                                                       ----
                                             High              Low
                                             ----              ---

             2nd Quarter . . . . . .        10 1/4               9
             3rd Quarter . . . . . .        13 1/4              10
             4th Quarter . . . . . .        13 1/2              12 1/2

                                                       1998
                                                       ----
                                             High               Low
                                             ----               ---

             1st  Quarter . . . . .         14 1/4              12 1/2
             2nd Quarter . . . . . .        17                  14
             3rd Quarter . . . . . .        20 1/4              15 1/2
             4th Quarter . . . . . .        17 1/2              16

     We have not paid cash dividends and do not anticipate paying cash dividends
in the foreseeable future. Pursuant to Department regulatory practice, new banks
like us are  generally  not  permitted  to pay cash  dividends  until we  become
profitable  and  have  eliminated  any  pre-opening  deficits.  Our  accumulated
deficits totaled $1.6 million at December 31, 1998.

     As of December 31, 1998, we had 390 shareholders of record.

     In the fourth quarter of 1998, the Bank undertook a stock offering that was
underwritten on a firm commitment  basis by Ryan, Beck & Co., Inc. The Bank sold
440,000 shares of its common stock at a price of $16.50 per share, or $7,260,000
in gross  proceeds.  In addition,  the Bank granted Ryan,  Beck & Co.,  Inc., an
option to purchase up to an  additional  66,000 shares of common stock at $16.50
per share to cover over-allotments.

     The $6.6 million of net proceeds of this  Offering  ($7.6  million when the
over-allotment  option was  exercised in the first quarter of 1999) will be used
to  support  the  continuing  expansion  of  our  franchise  through  additional
investment and lending activities and the development of additional branches.

     The Bank did not register the shares of common stock sold in this  offering
in reliance upon the exemption from registration  provided by Section 3(a)(2) of
the Securities Act of 1933, as amended.


                                       7
<PAGE>
                 ITEM 6. -- MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

                              RESULTS OF OPERATIONS
                          Year Ended December 31, 1998

                              OVERVIEW AND STRATEGY

     We  commenced  operations  in 1997 with the goal of  providing  first class
banking services through a locally headquartered financial institution, offering
customers direct access to senior officers and decision makers. We seek to serve
individuals,  professionals, small businesses, and real estate developers in our
Monmouth,  Middlesex,  and Ocean County, New Jersey, trade area, whom we believe
are  not  adequately  served  by  larger  regional  and  multi-state   financial
institutions.  During  1997,  our  Board of  Directors  adopted  a  strategy  of
preparing  the Bank for future  growth by  putting  in place the  infrastructure
necessary to support this growth.  The Bank opened its second office in downtown
Freehold, New Jersey, in September 1997, its third office in Howell, New Jersey,
in November 1998 and its fourth office in Matawan, New Jersey, in February 1999.
In addition, we have contracted for the purchase of a site for a new location in
Manalapan,  New Jersey,  subject to regulatory and land use approvals.  Although
these steps taken in 1997 and 1998 may delay the Bank's profitability by several
quarters,  management  believes that  positioning  the Bank for future growth is
more important than maximizing the Bank's short-term profitability.

Results of Operations
     Our results of  operations  depend  primarily on our net  interest  income,
which  is  the   difference   between  the  sum  of  interest  we  earn  on  our
interest-earning  assets and loan  origination  fees and the  interest we pay on
deposits  used to support our interest  earning  assets.  In addition,  the Bank
earns fee  income,  primarily  through  service  fees on deposit  accounts.  Net
interest  spread is the difference  between the weighted  average rate earned on
interest  earning assets and the weighted  average rate paid on interest bearing
liabilities.  Net interest  margin is a function of the  difference  between the
weighted average rate earned on interest-earning assets and the weighted average
rate  paid on  interest-bearing  liabilities,  as well as the  average  level of
interest-earning  assets as compared with that of interest-bearing  liabilities.
Net income is also affected by the amount of  non-interest  income and operating
expenses.

Net Income

     For the year  ended  December  31,  1998,  the Bank  recorded a net loss of
$610,000 or $0.46 per share,  as compared to a net loss of $837,000 or $0.65 per
share for the year ended  December  31,  1997.  The  results  for the year ended
December 31, 1997, reflect the results of operations for the period from May 15,
1997, the date of commencement of the Bank's  operations,  to December 31, 1997,
plus  pre-opening  expenses  for the  period up to May 15,  1997.  These  losses
reflect  non-interest  expenses and the provision for loan losses  exceeding the
Bank's net interest income and non-interest  income for the above periods.  As a
de  novo  financial  institution,   the  Bank's  first  priority  has  been  the
acquisition of interest earning assets while  maintaining  sufficient  liquidity
and  flexibility to fund future loan demand.  During the year ended December 31,
1997, a large portion of the Bank's interest  earning assets  consisted of lower
yielding federal funds sold, as the Bank began to develop lending relationships.
During 1998,  the Bank  accelerated  the  deployment of its earning  assets into
higher  yielding  loans,  reducing the 1998 losses as compared to 1997.  For the
fourth quarter of 1998, the Bank earned net income of $38,000.


                                       8
<PAGE>
Net Interest Income

     For the year ended  December 31,  1998,  the Bank  recognized  net interest
income of  $2,070,000  as compared to $628,000  for the year ended  December 31,
1997. The increase in net interest  income for the year ended December 31, 1998,
as compared to the year ended  December 31, 1997, was largely due to an increase
in the  average  balance of  interest  earning  assets,  which  increased  $26.8
million,  or 128.2%, to $47.7 million from $20.9 million,  primarily as a result
of an increase  in average  loans  outstanding  of $24.5  million  over the 1997
period. Primarily as a result of the increase in the average balance of interest
earning assets,  the Bank's  interest  income  increased to $3.4 million for the
year ended  December 31,  1998,  from  $887,000 for the year ended  December 31,
1997.  Also  contributing  to the increase in interest income was an increase in
the average yield on interest  earnings  assets to 7.19% in the 1998 period from
6.62% in the 1997 period.  This  increase in the average rate on earning  assets
was due to the increase in the average  balance of loans  previously  discussed,
which  improved  the mix of  interest  earning  assets.  Higher  yielding  loans
increased to 63.3% of interest  earning assets during the 1998 period from 27.1%
during the 1997 period.  Total interest  expense  increased 424.7% to $1,359,000
for the 1998 period from $259,000 for the 1997 period. This increase in interest
expense  is  directly  related  to  the  increase  in  the  average  balance  of
interest-bearing liabilities, which increased $22.9 million to $32.3 million for
the 1998 period  compared to $9.4  million for the 1997  period.  The Bank's net
interest margin (net interest income divided by average interest earning assets)
for the year ended  December  31,  1998,  was 4.34% as compared to 4.64% for the
year ended  December 31, 1997. The decrease in the margin for the 1998 period as
compared  to the 1997  period  reflected  an increase in the portion of interest
earning  assets  being  funded  by  interest-bearing   liabilities  rather  than
non-interest-bearing   sources   of   funds   such  as   shareholders'   equity.
Approximately  56.4% of interest  earning  assets in the 1997 period were funded
through  stockholders' equity as compared to 23.0% of interest earning assets in
1998  period.   This  change   reflects  the  growth  of  the  Bank  as  average
shareholders'  equity as a percent of average assets declined from 49.7% in 1997
to 21.1% in 1998. The Bank's net interest spread  increased to 2.98% in the 1998
period from 2.23% in the 1997  period,  reflecting  the increase in the yield on
interest earning assets to 7.19% in 1998 period from 6.62% in the 1997 period.

     The following table reflects, for the periods presented,  the components of
our net interest  income,  setting forth: (1) average assets,  liabilities,  and
stockholders' equity, (2) interest income earned on interest-earning  assets and
interest  expenses  paid on  interest-bearing  liabilities,  (3) average  yields
earned on  interest-earning  assets and average  rates paid on  interest-bearing
liabilities,   (4)  our  net  interest  spread  (i.e.,   the  average  yield  on
interest-earnings assets less the average rate on interest-bearing  liabilities)
and (5) our yield on  interest-earning  assets.  Rates are computed on a taxable
equivalent basis.


                                       9
<PAGE>
<TABLE>
<CAPTION>
                                         Year Ended December 31, 1998                Year Ended December 31, 1997  (1)
                                 -----------------------------------------     -------------------------------------------
                                  Average     Interest      Average Rates        Average       Interest      Average Rates
                                  Balance   Income/Expense  Earned/Paid          Balance    Income/Expense    Earned/Paid
                                  -------   --------------  -----------          -------    --------------    -----------
                                                              (In Thousands, Except Percentages)
       Assets
<S>                             <C>         <C>                     <C>        <C>           <C>                 <C>
Interest-Earning Assets:
    Loans (net of  unearned
    income)                     $  30,187   $    2,454              8.13%      $    5,663    $      299          8.45%
Investment Securities               5,299          323              6.10            2,867           114          6.36
Federal Funds Sold                 12,209          652              5.34           12,368           452          5.85
                                 --------   ----------                           --------    ----------
       Total Interest-
       Earning Assets (2)          47,695        3,429              7.19           20,898           865          6.62
Non-Interest-Earning Assets         4,946                                           2,883
Allowance for Possible
    Loan Losses                      (559)                                          (  68)
                                ---------                                      ----------
       Total Assets             $  52,082                                       $  23,713
                                 ========                                        ========
       Liabilities and
       Stockholders' Equity
Interest-Bearing Liabilities:
NOW Deposits                   $    7,851    $     170              2.17      $     2,632   $        44          2.67%
Savings Deposits                   19,869          960              4.83            5,534           179          5.18
Money Market Deposits               1,520           59              3.88              359             5          2.23
Time Deposits                       3,055          170              5.56              905            31          5.48
                                ---------    ---------                        -----------   -----------
       Total Interest-
       Bearing Liabilities         32,295        1,359              4.21            9,430           259          4.39
Non-Interest Bearing
    Liabilities:
    Demand Deposits                 8,114                                           2,394
    Other Liabilities                 695                                             106
                                ---------                                     -----------
       Total Non-Interest
       Bearing Liabilities          8,809                                           2,500
    Stockholders' Equity           10,978                                          11,783
                                 --------                                      ----------
       Total Liabilities and
       Stockholders' Equity     $  52,082                                     $    23,713
                                 ========                                      ==========
Net Interest Spread (3)                                             2.98                                         2.23%
Net Interest Margin (4)                                             4.34                                         4.64%
Net Interest Income                         $    2,070                                      $       606
                                             =========                                       ==========
</TABLE>

(1)  Average  balances and rates have been  calculated  for the time period from
     May 15, 1997 (the date the Bank commenced  operation)  through December 31,
     1997.
<PAGE>

(2)  Interest  income  on total  interest  earning  assets  for the  year  ended
     December 31, 1997, does not include  $22,000 earned on  subscription  funds
     prior to our  opening  in 1997,  since  average  balances  and  rates  were
     calculated for the period we were open.

(3)  The interest  rate spread is the  difference  between the weighted  average
     yield on average  interest  earning assets and the weighted average cost of
     average interest bearing liabilities.

(4)  The interest rate margin is  calculated by dividing net interest  income by
     average interest earning assets.

                                       10
<PAGE>
       The  following   table  presents  by  category  the  major  factors  that
contributed  to the  changes in net  interest  income for the year ended 1998 as
compared  to the  year  ended  1997.  Amounts  have  been  computed  on a  fully
tax-equivalent basis.
<TABLE>
<CAPTION>

                                          Year Ended December 31, 1998 vs. December 31, 1997
                                                             Increase (decrease)
                                                             Due to Change In (1)
                                              --------------------------------------------
                                                               (In Thousands)
                                               Average Volume   Average Rate         Net
                                               --------------   ------------         ---
<S>                                               <C>             <C>             <C>
Interest Income
    Taxable Loans (net of unearned income)        $ 1,993         $   (17)        $ 1,976
    Investment Securities ................            149              (8)            141
    Federal Funds Sold ...................             (9)            (62)            (71)
                                                  -------         -------         -------
         Total Interest Income ...........          2,133             (87)          2,046
                                                  -------         -------         -------
Interest Expense
    NOW Deposits .........................            115             (16)             99
    Savings Deposits .....................            694             (20)            674
    Money Market .........................             41              10              51
    Time Deposits ........................            120              --             120
                                                  -------         -------         -------
         Total Interest Expense ..........            970             (26)            944
                                                  -------         -------         -------
         Net Interest Income .............        $ 1,163         $   (61)        $ 1,102
                                                  =======         =======         =======
</TABLE>
     (1)Average  balances and rates for the period ended December 31, 1997, were
        calculated  for the time  period form May 15,  1997,  (the date the Bank
        commenced operations) through December 31, 1997.

Provision for Loan Losses

     The aggregate  provision  recorded by the Bank for the year ended  December
31, 1998,  was  $664,000,  compared to $250,000 for the year ended  December 31,
1997. Although we had no non-performing  assets during each of these periods, we
have  established  provisions  for loan losses to create an  adequate  allowance
based  on  management's  analysis  of our  portfolio  and  the  growth  we  have
experienced over these periods. During the period from December 31, 1997 through
December 31, 1998,  our loan  portfolio  increased  from $15.2  million to $45.6
million.

Non-Interest Expense

     Non-interest expense amounted to $2,259,000 for the year ended December 31,
1998,  compared to  $1,277,000  for the year ended  December 31, 1997.  The year
ended  December  31, 1997,  included  pre-opening  expenses  and other  expenses
associated with our  commencement of operations of approximately  $300,000.  The
increases  in  non-interest  expense for the 1998 period as compared to the 1997
period reflect the Bank's increased asset size and employment and administrative
expenses  required due to our continued  growth.  During 1998, the Bank incurred
expenses for its Freehold Borough branch, for the entire year, opened its Howell
branch, and prepared to open its Matawan branch.

                                       11
<PAGE>
     During the year ended  December 31, 1998,  and for the year ended  December
31,  1997,  the Bank's  non-interest  expense  consisted  of salary and employee
benefit expense of $1,129,000 and $469,000,  respectively;  occupancy expense of
$305,000 and $126,000,  respectively;  and other operating  expenses of $825,000
and $682,000, respectively. In connection with the resignation of Mr. Stephen S.
Laine as President of the Bank in May 1998, and the subsequent  retention of Mr.
Robert D. O'Donnell as President of the Bank in May 1998, the Bank recognized in
1998 $84,000 of  non-recurring  costs in the form of severance for Mr. Laine and
employment-related  expense for Mr.  O'Donnell.  Occupancy  expense for the year
ended December 31, 1998, increased $179,000 or 142% over the year ended December
31, 1997,  as the Bank opened one new branch in late 1997,  opened one branch in
1998, and prepared to open a new branch in early 1999. Other operating  expenses
increased  $143,000 or 21% in the year ended  December 31, 1998,  as compared to
the year end  December 31,  1997,  due mainly to 1998 results  reflecting a full
year operations while 1997 results reflecting seven months of operations.

     For the year ended December 31, 1997,  the largest  component of the Bank's
other operating  expenses consisted of pre-opening  expenses of $246,000.  Other
significant  expenses during the year ended December 31, 1997,  included $84,000
in stationery and printing costs and $51,000 in organizational costs.

     Data  processing  expense,   consisting  primarily  of  fees  paid  to  our
third-party  processor,  were $137,000 and $56,000 for the years ended  December
31, 1998, and December 31, 1997,  respectively.  The increase in data processing
costs in 1998 over 1997  reflects our  increasing  size,  and  particularly  our
increasing  deposit and loan  portfolios.  In addition,  stationery and printing
costs were  $135,000  and  $84,000 for the year ended  December  31,  1998,  and
December 31, 1997, respectively. These costs reflect our spending on promotional
mailings and  materials as part of our ongoing  efforts to penetrate  our target
markets.

     The Bank anticipates that the continued expense of its branch system during
the first half of 1999,  combined with increased  expenses  associated  with its
expanding lending activities, will continue to increase its non-interest expense
in 1999.

Non-Interest Income

     Non-interest  income  amounted to $243,000 for the year ended  December 31,
1998,  compared to $62,000 for the year ended  December 31,  1997.  The increase
consisted  primarily  of  increases  in service fee income on deposit  accounts,
which accounts for primarily all of our non-interest income.

Income Tax Expenses

     Because of the accumulated net operating  losses incurred in the year ended
December 31,  1998,  as well as for the year ended  December  31, 1997,  and the
period from December 1, 1995 (inception),  through December 31, 1996, we did not
record an income  tax  provision  for 1998 or 1997.  We had net  operating  loss
carry-forwards  of $512,000 and $350,000 at December 31, 1998,  and December 31,
1997,  respectively.  These carry-forwards will expire in 2012 through 2018, and
may be available to offset tax  liabilities on earnings  during future  periods.
Additionally,  in view of our  operating  loss history and the risks  associated
with our  ability to  generate  taxable  income in the  future,  management  has
provided  a full  valuation  allowance  on its net  deferred  tax  assets  as of
December 31, 1998, and December 31, 1997.


                                      12
<PAGE>
Financial Condition

     At December 31, 1998, our total assets were $82.8  million,  an increase of
$48.0 million,  or 137.9% over total 1997 year end assets of $34.8  million.  At
December  31,  1998,  our net loans were $44.7  million,  an  increase  of $29.7
million,  or 198.0%  from the $15.0  million  reported  at  December  31,  1997.
Investment  securities decreased to $6.0 million at December 31, 1998, from $8.5
million at December 31, 1997.  Federal funds sold  increased to $26.0 million at
December  31, 1998,  from $8.1 million at December 31, 1997,  as the Bank sought
liquidity to fund expected  future loan demand.  The Bank had total  deposits of
$65.0  million at December 31, 1998,  an increase of $41.7  million,  or 179.0%,
from the $23.3 million reported at December 31, 1997.

     At December 31, 1998,  our total loans were $45.6  million,  an increase of
$30.4 million,  or 200.0%, over our total loans of $15.2 million at December 31,
1997.  Our loan  portfolio  consists  primarily of loans secured by real estate,
and, to a lesser extent, commercial, construction, and consumer loans.

     Our loans are primarily to businesses and individuals  located in Monmouth,
Middlesex,  and Ocean Counties,  New Jersey. We have not made loans to borrowers
outside of the United States.  We believe that our strategy of customer service,
competitive  rate  structures,  and selective  marketing have enabled us to gain
market entry to local loans.  Bank mergers have also  contributed to our efforts
to attract borrowers.

     The  following  table sets forth the  classification  of our loans by major
category at December 31, 1998, and December 31, 1997.
<TABLE>
<CAPTION>
                                                       December 31,              December 31,
                                                         1998                          1997
                                               ------------------------     ------------------------
                                                 Amount         Percent       Amount         Percent
                                                 ------         -------       ------         -------
                                                              (In Thousands, Except for Percentages)
<S>                                             <C>             <C>          <C>             <C>
Commercial and Industrial ..............        $ 8,514           18.7%      $ 3,413           22.4%
Real Estate - Non-Residential Properties         19,413           42.5         7,561           49.6
Residential Properties .................          6,941           15.2         1,534           10.1
Construction ...........................          3,582            7.9           809            5.3
Consumer ...............................          6,376           14.0         1,913           12.6
Other ..................................            803            1.7             3           --
                                                -------          -----       -------          -----
    Total Loans ........................        $45,629          100.0%      $15,233          100.0%
                                                =======          =====       =======          =====
</TABLE>

     The  following  table  sets  forth  the  aggregate  maturities  of loans in
specified  categories and the amount of such loans which have fixed and variable
rates at December 31, 1998.
<PAGE>
<TABLE>
<CAPTION>

                                                  Within 1 Year        1 to 5 Years    After 5 years        Total
                                                  -------------       -------------   --------------    -------------
                                                                               (In Thousands)
<S>                                                  <C>                <C>         <C>                 <C>
     Commercial and Industrial                       $    5,087         $    3,427  $          -        $    8,514
     Construction Loans                                   1,517              2,065             -             3,582
                                                      ---------          ---------   -------------       ----------
     Total                                           $    6,604         $    5,492  $          -         $  12,096
                                                      =========          ==========  =============        ========
     Fixed Rate Loans                                                                                   $    2,557
     Variable Rate Loans                                                                                     9,539
                                                                                                         ---------
         Total                                                                                           $  12,096
                                                                                                          ========
</TABLE>
                                       13

<PAGE>
Asset Quality

     As we  continue  to deploy our  capital,  our loans  will be our  principal
earning assets.  Inherent in the lending  function is the risk of the borrower's
inability to repay its loan under its existing  terms.  Risk  elements in a loan
portfolio include non-accrual loans, past due and restructured loans,  potential
problem loans, loan concentrations and other real estate owned, acquired through
foreclosure or a deed in lieu of foreclosure.

     Non-performing   assets  include  loans  that  are  not  accruing  interest
(non-accruing loans) as a result of principal or interest being in default for a
period of 90 days or more and other real estate owned.  At December 31, 1998, we
had no loans past due 30 days or more. When a loan is classified as non-accrual,
interest accruals cease and all past due interest, including interest applicable
to prior years, is reversed and charged  against current income.  Until the loan
becomes  current,  any  payments  received  from the  borrower  are  applied  to
outstanding  principal  until  such  time  as  management  determines  that  the
financial  condition of the borrower and other factors merit recognition of such
payments as interest.

     At December 31, 1998, we had no  non-performing  assets. We maintain a risk
rating system for grading all non-consumer  credit  facilities.  The purposes of
the system is to detect changes in loan quality for  individual  credits and for
homogenous  pools of loans in the  portfolio.  All such  credits are  assigned a
numerical  rating in accordance  with criteria  established in eight  categories
ranging from  #1-Excellent  to #8-Loss.  Definitions  for categories  #5-Special
Mention Loans,  #6-Substandard,  #7-Doubtful,  and #8-Loss are  consistent  with
those established by federal regulatory agencies. The initial rating is assigned
at inception and reviewed annually when financial statements are received and at
other times when  deterioration  in a relationship  is detected.  An independent
loan review  function  will test these  ratings in its normal course and resolve
any rating  differences.  Any loan,  including unrated consumer credits,  may be
assigned  to a watch  list of  credits,  identified  by  management  as  credits
warranting  special  attention  for a variety  of  reasons  which  might bear on
ultimate collectibility.

     In addition to our internal rating system,  our federal  regulators provide
for the  classification  of certain  loans and other lower  quality  assets into
substandard,  doubtful or loss  categories.  A loan is classified as substandard
when it is  inadequately  protected by the current value and paying  capacity of
the obligor or of the collateral  pledged,  if any.  Loans so classified  have a
well-defined weakness or weaknesses that jeopardize the liquidation of the debt.
They are  characterized  by the distinct  possibility  that we will sustain some
loss if the deficiencies are not corrected.

     A loan is classified  doubtful when it has all the  weaknesses  inherent in
one classified as substandard with the added characteristics that the weaknesses
make  collection  or  liquidation  in full,  on the basis of currently  existing
factors, conditions, and values, highly questionable and improbable.

     A loan is  classified as loss when it is  considered  uncollectible  and of
such little value that the asset's  continuance as an asset on the balance sheet
is not warranted.

     As of December 31, 1998, no loans were classified as substandard, doubtful,
or loss.


                                       14
<PAGE>
Allowance for Loan Losses

     We attempt to maintain an allowance  for loan losses at a sufficient  level
to provide for potential  losses in the loan portfolio.  Loan losses are charged
directly to the  allowance  when they occur and any  recovery is credited to the
allowance. Risks within the loan portfolio are analyzed on a continuous basis by
our officers, by outside,  independent loan review auditors,  our Directors Loan
Committee,  and the Board of  Directors.  A risk system,  consisting of multiple
grading  categories,  is utilized as an  analytical  tool to assess risk and set
appropriate reserves.  Along with the risk system,  management further evaluates
risk  characteristics  of the  loan  portfolio  under  current  and  anticipated
economic conditions and considers such factors as the financial condition of the
borrower, past and expected loss experience,  and other factors management feels
deserve recognition in establishing an appropriate reserve.  These estimates are
reviewed at least  quarterly,  and, as adjustments  become  necessary,  they are
realized in the periods in which they become  known.  Additions to the allowance
are made by  provisions  charged to expense and the  allowance is reduced by net
charge-offs  (i.e.,  loans judged to be  uncollectible  and charged  against the
reserve,  less any recoveries on such loans).  Although  management  attempts to
maintain  the  allowance  at a level deemed  adequate,  future  additions to the
allowance may be necessary based upon changes in market conditions. In addition,
various regulatory  agencies  periodically review our allowance for loan losses.
These  agencies  may  require us to take  additional  provisions  based on their
judgments about information available to them at the time of their examination.

     Our  allowance for possible  loan losses  totaled  $914,000 at December 31,
1998, or 2.04% of net loans outstanding. We had no non-performing loans or loans
past due 30 days or more at December 31, 1998.

      The following is a summary of the reconciliation of the allowance for loan
losses for the periods indicated.
<TABLE>
<CAPTION>

                                                           Year Ended                           Year Ended
                                                       December 31, 1998                     December 31, 1997
                                                       -----------------                     -----------------
                                                                (In Thousands, Except Percentages)
<S>                                                        <C>                                   <C>
Balance at Beginning of Period                             $    250                              $      -
Charge-Offs:                                                      -                                       -
Provision Charged to Expense                                    664                                     250
                                                            -------                                 -------
Balance of Allowance at End of Period                      $    914                                $    250
                                                            =======                                 =======
Ratio of Net Charge-Offs to Average
         Loans Outstanding                                      N/A                                     N/A
Balance of Allowance at Period-End as
        a % of Loans at Period End                             2.04%                                  1.64%
                                                            =======                                =======


</TABLE>
                                       15

<PAGE>
      The  following  table sets  forth,  for each of the Bank's  major  lending
areas,  the  amount  and  percentage  of the Bank's  allowance  for loan  losses
attributable to such category,  and the percentage of total loans represented by
such category, as of the periods indicated.
<TABLE>
<CAPTION>
                                                December 31, 1998                   December 31, 1997
                                     -----------------------------------    ------------------------------------
                                     Allocation     % of      % of all      Allocation      % of        % of all
                                       Amount     Allowance     Loans         Amount       Allowance      Loans
                                       ------     ---------     -----         ------       ---------      -----
                                                              (In Thousands, Except Percentages)
<S>                                  <C>             <C>           <C>       <C>               <C>         <C>
     Balance applicable to
     Commercial and industrial       $     96        10.5%         18.7%     $     18          7.2%        22.4%
     Real estate non-residential
         properties                       309        33.8          42.5            90         36.0         49.6
     Residential properties                35         3.8          15.2             8          3.2         10.1
     Construction                          72         7.9           7.9            12          4.8          5.3
     Consumer                              55         6.0          14.0            18          7.2         12.6
     Other                                 16         1.8           1.7             1          -           -
                                     --------      ------       -------      --------     --------    --------
     Subtotal                             583        63.8          100%           147         58.4         100%
     Unallocated reserves                 331        36.2           -             103         41.6         -
                                     --------       -----     ---------        ------        -----    --------
         Total                      $     914        100%          100 %      $   250          100%        100%
                                     ========      =====         ======        ======        =====       =====
</TABLE>
Investment Securities

     We maintain an investment  portfolio to fund  increased  loans or decreased
deposits  and other  liquidity  needs and to  provide  an  additional  source of
interest  income.  The  portfolio  is  composed  of  U.S.  Treasury  Securities,
obligations of U.S. Government and agencies,  government sponsored entities, and
a limited amount of corporate debt securities.

     We follow  Statement  of  Financial  Accounting  Standards  (SFAS) No. 115,
Accounting  for Certain  Investments in Debt and Equity  Securities.  Under SFAS
115,  securities  are  classified  as  securities  held  to  maturity  based  on
management's  intent and our ability to hold them to maturity.  Such  securities
are stated at cost,  adjusted for unamortized  purchase  premiums and discounts.
Securities that are bought and held  principally for the purpose of selling them
in the near term are  classified  as trading  securities,  which are  carried at
market  value.  Realized  gains and losses and gains and losses from marking the
portfolio  to market  value are  included  in trading  revenue.  Securities  not
classified as securities  held to maturity or trading  securities are classified
as securities available for sale, and are stated at fair value. Unrealized gains
and  losses on  securities  available  for sale are  excluded  from  results  of
operations,  and are reported as a separate  component of stockholders'  equity,
net of taxes.  Securities  classified as available  for sale include  securities
that may be sold in response to changes in interest rates, changes in prepayment
risks, the need to increase regulatory capital, or other similar requirements.

     Management  determines the appropriate  classification of securities at the
time of  purchase.  At December 31,  1998,  all $6.0  million of our  investment
securities were classified as held to maturity.  We had no securities classified
as available for sale or as trading securities.


                                       16
<PAGE>
     At December 31, 1998,  total  investment  securities  were $6.0 million,  a
decrease of $2.5 million, or 29.4% over investment securities of $8.5 million at
December 31, 1997.  This decrease is attributable  entirely to securities  being
called  early in a falling  interest  rate  environment.  The  proceeds of these
securities were used to fund loan originations,  rather than being reinvested in
investment securities.

     The  following  table  sets  forth  the  carrying  value of our  securities
portfolio as of the dates indicated.
<TABLE>
<CAPTION>
                                                                         December 31, 1998
                                                   ---------------------------------------------------------------
                                                                     Gross             Gross
                                                    Amortized      unrealized        unrealized             Fair
                                                       cost          gains             losses               value
                                                   ----------    ------------        -----------        ----------
                                                                           (In Thousands)
<S>                                                <C>           <C>                 <C>                <C>
     U.S. Government and agency obligations        $    5,500    $         -         $       (21)       $    5,479
     Corporate debt securities and other                  525              -                 -                 525
                                                   ----------    ------------        -----------        ----------

                                                   $    6,025   $          -         $       (21)       $    6,004
                                                    =========    ============        ===========        ==========

<CAPTION>
                                                                         December 31, 1997
                                                   ---------------------------------------------------------------
                                                                     Gross             Gross
                                                    Amortized      unrealized        unrealized             Fair
                                                       cost          gains             losses               value
                                                   ----------    ------------        -----------        ----------
                                                                           (In Thousands)
<S>                                                <C>           <C>                 <C>                <C>

     U.S. Government and agency obligations        $    7,999     $          2     $         -          $    8,001
     Corporate debt securities and other                  525              -                 -                 525
                                                   ----------     ------------      ------------        ----------

                                                   $    8,524     $          2     $         -          $    8,526
                                                    =========      ===========      ============         =========

</TABLE>

     At December 31, 1998 and 1997, all of our investment  securities  were held
to maturity.
<PAGE>
     The  following  table  sets forth as of  December  31,  1998 and 1997,  the
maturity distribution of the Bank's investment portfolio.
<TABLE>
<CAPTION>

                                                    December 31,
                               -------------------------------------------------
                                          1998                       1997
                               ---------------------      ----------------------
                               Amortized       Fair       Amortized        Fair
                                 cost          value         cost          value
                                 ----          -----         ----          -----
                                                 (In Thousands)
<S>                             <C>           <C>           <C>           <C>
Within one year ........        $   --        $   --        $   --        $   --
One to five years ......         5,500         5,479         7,999         8,001
Six to ten years .......           500           500           500           500
Due after ten years ....            25            25            25            25
                                ------        ------        ------        ------

                                $6,025        $6,004        $8,524        $8,526
                                ======        ======        ======        ======

</TABLE>


                                       17
<PAGE>
     Securities  with a carrying  value of $500,000 at December 31,  1998,  were
pledged to secure public funds on deposit.

Deposits

     Deposits are our primary  source of funds.  Our total  deposits at December
31, 1998, were $65.0 million, an increase of $41.7 million, or 179.0% over total
deposits of $23.3  million at December  31,  1997.  Our deposits at December 31,
1998,  included  $13,530  million in  non-interest  bearing demand  deposits and
$4,974 million in time deposits.

     We emphasize  relationships  with  commercial  customers and seek to obtain
transactional  accounts,  which  are  frequently  kept in  non-interest  bearing
deposits.  During our startup phase,  we emphasized  the  origination of savings
deposits,  which equaled $32,138 million at December 31, 1998, by offering rates
higher  than our peer group  institutions.  Our primary  savings  product is the
stepped rate  savings  account.  The  interest  rate is based upon the amount on
deposit,  and the deposit amount can be changed. We may modify the interest rate
amount paid  without  notice,  and the  depositor  may  withdraw  their funds on
demand. We market this product as an alternative to time deposits and believe it
has resulted in a higher rate of core  deposits and lower cost of funds than our
peer group  institutions.  As of December 31, 1998, we have no foreign deposits,
nor are there any  material  concentrations  of  deposits,  and we have not used
brokers to acquire deposits.

     The  following  table sets forth the  average  amounts of various  types of
deposits at the periods indicated.
<TABLE>
<CAPTION>
                                                                       Year ended December 31,
                                                  ----------------------------------------------------------------
                                                              1998                              1997
                                                  ---------------------------       ------------------------------
                                                     Average         Average         Average           Average
                                                     Balance           Cost        Balance (1)         Cost (1)
                                                     -------           ----        -----------         --------
                                                              (In Thousands, Except for Percentages)
<S>                                               <C>                 <C>            <C>                  <C>
     Non-interest-bearing demand                  $    8,114             -  %        $    2,394             -  %
     Interest-bearing demand (NOW)                     7,851           2.17               2,632           2.67
     Savings deposit                                  19,869           4.83               5,534           5.18
     Money Market Deposits                             1,520           3.88                 359           2.23
     Time deposits                                     3,055           5.56                 905           5.48
                                                   ---------                         ----------
         Total                                     $  40,409           3.36%          $  11,824           3.50%
                                                    ========                           ========
</TABLE>

(1)  Average balances and rates have been calculated for the period from May 15,
     1997 (the date the Bank commenced operation), through December 31, 1997.

         We do not  actively  solicit  short-term  deposits  of $100,000 or more
         because of the liquidity  risks posed by such  deposits.  The following
         table summarizes the maturity  distribution of certificates of deposits
         of denominations of $100,000 or more as of December 31, 1998.
<PAGE>
<TABLE>
<CAPTION>

         Time Deposits ($100,000 and over)                 (In Thousands)
         ---------------------------------                 --------------
<S>                                                           <C>
         Three months or less                                 $      615
         Over three months through twelve months                     848
                                                              ----------
            Total                                             $    1,463
                                                               =========

</TABLE>

                                       18
<PAGE>
Interest Rate Risk Management

     Interest  rate  risk  management  involves  managing  the  extent  to which
interest-sensitive  assets  and  interest-sensitive   liabilities  are  matched.
Interest rate sensitivity is the relationship  between market interest rates and
earnings  volatility  due  to  the  repricing   characteristics  of  assets  and
liabilities.  Our net  income  is  affected  by  changes  in the level of market
interest rates. In order to maintain consistent earnings  performance,  the Bank
seeks to manage, to the extent possible,  the repricing  characteristics  of its
assets and  liabilities.  The ratio between assets and liabilities  repricing in
specific  time  intervals is referred to as an interest  rate  sensitivity  gap.
Interest rate  sensitivity gaps can be managed to take advantage of the slope of
the yield  curve as well as  forecasted  changes in the level of  interest  rate
changes.

     One of our major  objectives  when  managing  the rate  sensitivity  of our
assets and  liabilities is to stabilize net interest  income.  The management of
and  authority  to  assume  interest  rate  risk  is the  responsibility  of the
Asset/Liability  Committee  (ALCO),  which is comprised of senior management and
Board members. We have instituted consistent policies and practices of measuring
and reporting interest rate risk exposure,  particularly regarding the treatment
of non-contractual  assets and liabilities.  In addition, we annually review the
interest rate risk policy,  which includes limits on the impact to earnings from
shifts in interest rates.

     To manage the  interest  sensitivity  position,  an  asset/liability  model
called "gap  analysis"  is used to monitor the  difference  in the volume of our
interest  sensitive  assets and liabilities  that mature or reprice within given
periods.  A positive gap (asset  sensitive)  indicates  that more assets reprice
during a given period compared to  liabilities,  while a negative gap (liability
sensitive) has the opposite effect.  We employ  computerized net interest income
simulation modeling to assist in quantifying  interest rate risk exposure.  This
process  measures  and  quantifies  the impact on net  interest  income  through
varying  interest rate changes and balance sheet  compositions.  The use of this
model  assists the ALCO to gauge the  effects of the  interest  rate  changes on
interest  sensitive  assets and  liabilities  in order to determine  what impact
these rate changes will have upon the net interest spread.

     At December 31, 1998, we maintained a one year positive  cumulative  gap of
32.9% of total assets, or $27.2 million.
<PAGE>
<TABLE>
<CAPTION>

                                                              Interest Sensitivity Gap at December 31, 1998
                                        3 months         3 through         1 through           Over
                                        or less          12 months         3  years          3 years             Total
                                        -------          ---------         -  -----          -------             -----
                                                            (In Thousands, Except for Percentage)
<S>                                      <C>              <C>               <C>               <C>              <C>
Federal Funds Sold ..............        $ 26,025         $     --          $     --          $     --         $ 26,025
Investment securities (1) .......             500               --             5,000               525            6,025
Loans (1) .......................          14,725            1,564             3,756            25,658           45,703
                                         --------         --------          --------          --------         --------
    Total assets ................          41,250            1,564             8,756            26,183         $ 77,753
                                         --------         --------          --------          --------         ========
Interest-bearing demand deposits,
    savings deposits and money
    market deposits .............          11,209               --            35,326                --           46,535
Time ............................           1,878            2,512               506                78            4,974
                                         --------         --------          --------          --------         --------
    Total liabilities ...........          13,087            2,512            35,832                78         $ 51,509
                                         --------         --------          --------          --------         ========
Interest sensitivity gap ........        $ 28,163         $   (948)         $(27,076)         $ 26,105
                                         ========          ========          ========         ========
Cumulative gap ..................        $ 28,163         $ 27,215          $    139          $ 26,244
                                         ========          ========          ========         ========
Cumulative gap to total assets ..            34.0%            32.9%              0.2%            31.7%
                                         ========         ========          ========         ========

</TABLE>


                                       19
<PAGE>
     (1) Investment and loans are included in the earlier of the period in which
         interest  rates  were next  scheduled  to adjust or the period in which
         they are due. In addition,  loans were included in the periods in which
         they are scheduled to be repaid based on scheduled amortization. Due to
         the short length of our operating  history,  we have little  historical
         data on annual prepayment rates.

Liquidity

     Our  liquidity  is a measure of our ability to fund loans,  withdrawals  or
maturities of deposits,  and other cash outflows in a cost-effective manner. Our
principal sources of funds are deposits,  scheduled amortization and prepayments
of loan principal,  maturities of investment  securities,  and funds provided by
operations.   While  scheduled  loan  payments  and  maturing   investments  are
relatively  predictable sources of funds, deposit flows and loan prepayments are
greatly   influenced  by  general  interest  rates,   economic   conditions  and
competition.

     Our total deposits equaled $65.0 million at December 31, 1998.

     We have been a net seller of federal  funds,  as our liquidity has exceeded
our need to fund new loan  demand.  Should  the need  arise,  we would  have the
capability to purchase federal funds as an alternative  source of liquidity.  We
have  established  a credit line with Summit Bank to purchase up to $2.5 million
in federal funds. As of December 31, 1998, we have never drawn on this line.

     Management  believes  that our current  sources of funds  provide  adequate
liquidity for our current cash flow needs.

Capital

     A  significant  measure of the strength of a financial  institution  is its
capital base. Our federal  regulators  have  classified and defined capital into
the following  components:  (1) Tier I capital,  which includes common stock and
qualifying preferred stock, and (2) Tier II capital, which includes a portion of
the allowance for possible loan losses,  certain  qualifying  long-term debt and
preferred  stock  which does not  qualify  for Tier I capital.  Minimum  capital
levels are regulated by risk-based  capital adequacy  guidelines which require a
financial institution to maintain capital as a percent of its assets and certain
off-balance   sheet  items   adjusted   for   predefined   credit  risk  factors
(risk-adjusted  assets). A financial  institution is required to maintain,  at a
minimum,  Tier I capital as a  percentage  of  risk-adjusted  assets of 4.0% and
combined Tier I and Tier II capital as a percentage of  risk-adjusted  assets of
8.0%.

     In addition to the risk-based  guidelines,  the federal  regulators require
that a financial institution which meets the regulators' highest performance and
operation  standards  maintain  a minimum  leverage  ratio  (Tier I capital as a
percentage of tangible assets) of 3%. For those  institutions with higher levels
of risk or that are experiencing or anticipating significant growth, the minimum
leverage  ratio will be  proportionately  increased by 100 to 200 basis  points.
Minimum  leverage  ratios  for  each  bank are  evaluated  through  the  ongoing
regulatory examination process.



                                       20
<PAGE>
     The  following  table  summarizes  our  risk-based  and leverage  ratios at
December 31, 1998, as well as the required minimum regulatory capital ratios.
<TABLE>
<CAPTION>
                                                                                                   To be well
                                                                                               capitalized under
                                                                            For capital        prompt corrective
                                                   Actual               adequacy purposes       action provisions
                                           --------------------       -------------------     -------------------
                                             Amount      Ratio         Amount       Ratio       Amount      Ratio
                                                        (In Thousands, Except for Percentages)
<S>                                        <C>            <C>        <C>             <C>      <C>           <C>
As of December 31, 1998
        Total capital (to risk-
           weighted assets)                $  18,021      35.84%     $   4,022      >8.0%     $   5,028    >10.0%
                                                                                    -                      -
        Tier I capital (to risk-
           weighted assets)                   17,389      34.59          2,011      >4.0          3,017   >  6.0
                                                                                    -                     -
        Tier I capital (to average
           assets)                            17,389      24.41          2,137      >3.0          3,562   >  5.0
                                                                                    -                     -

As of December 31, 1997
        Total capital (to risk-
           weighted assets)                $  11,639      55.97%     $   1,664      >8.0%     $   2,080    >10.0%
                                                                                    -                      -
        Tier I capital (to risk-
           weighted assets)                   11,389      54.77            832      >4.0          1,248   >  6.0
                                                                                    -                     -
        Tier I capital (to average
            assets)                           11,389      36.90            926      >3.0          1,543   >  5.0
</TABLE>
     In  addition  to the capital  adequacy  requirements  of the FDIC set forth
above, pursuant to the order of the New Jersey Commissioner of the Department of
Banking and Insurance granting our charter,  we are required to maintain a ratio
of equity  capital to total  assets of at least 10% for our first five (5) years
of operations,  unless the Commission  consents to a lower ratio. As of December
31, 1998 and  December 31,  1997,  the Bank's  ratio of equity  capital to total
assets was 21.01% and 32.74%, respectively.

Impact of Inflation and Changing Prices

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


                                       21
<PAGE>
Year 2000

     Rapid and accurate data  processing is essential to the Bank's  operations.
Many  computer  programs that can only  distinguish  the final two digits of the
year entered (a common programming practice in prior years) are expected to read
entries for the year 2000 as the year 1900 or as zero and incorrectly attempt to
compute  payment,  interest,  delinquency,  and  other  data.  The Bank has been
evaluating both information  technology  (computer systems) and  non-information
technology  systems  (e.g.,  vault  timer,  electronic  door lock,  and heating,
ventilation,  and air  conditioning  control).  The Bank has  examined all of is
non-information  technology  systems and has either received  certifications  of
Year  2000  compliance  for  systems  controlled  by third  party  providers  or
determined  that the systems  should not be impacted by the Year 2000.  The Bank
expects  to further  test the  systems  it  controls  and  receive  third  party
certifications,  when appropriate, that these systems will continue to function.
The Bank does not  expect any  material  costs to  address  its  non-information
technology  systems  and has not had any  material  costs to date.  The Bank has
determined  that the  information  technology  systems  it  currently  uses have
substantially  more Year 2000 risk than the  non-information  technology systems
the Bank uses. The Bank has evaluated its information technology systems risk in
three  areas:  (1)  its own  computers,  (2)  computers  of  others  used by its
borrowers,  and  (3)  computers  of  others  who  provide  the  Bank  with  data
processing.

The Bank's Computers

     The Bank has tested all of its  internal  computer  systems and  determined
that they are all Year 2000 compliant.  As a result, the Bank does not expect to
have any material costs to address this risk area.

Computers of Others Used by Borrowers

     The Bank has evaluated  most of its borrowers and does not believe that the
Year 2000 problem should,  on an aggregate  basis,  impact their ability to make
payments to the Bank.  The Bank believes that most of its  individual  borrowers
are not  dependent  on their  home  computers  for income and none of the Bank's
commercial  borrowers  are so large that a Year 2000  problem  would render them
unable to collect  revenue or rent and, in turn,  continue to make loan payments
to the Bank.  The Bank does not expect any  material  costs to address this risk
area.

Computers of Others Who Provide the Bank With Data Processing

     This risk is primarily  focused on NCR, our service  bureau which  provides
virtually all of our data  processing.  Although NCR is not Year 2000 compliant,
it has advised the Bank that it expects to be compliant before the year 2000. If
this problem is not solved by the year 2000,  the Bank would  likely  experience
significant delays,  mistakes, or failures.  These delays, mistakes, or failures
could have a significant impact on the Bank's financial condition and results of
operations.



                                       22
<PAGE>
Contingency Plan

     The Bank is monitoring NCR to evaluate  whether the Bank's data  processing
system will fail. The Bank is being provided with periodic updates on the status
of testing and upgrades  being made by NCR. If NCR fails,  the Bank will attempt
to locate an alternative service bureau that is Year 2000 compliant. If the Bank
is unsuccessful in locating an alternative  service bureau,  the Bank will enter
deposit and loan  transactions  by hand in its general  ledger and computer loan
payments and deposit  balances and interests with its existing  computer system.
The Bank can do this because of its relatively  small number of loan and deposit
accounts and would expand its internal  bookkeeping  system. The Bank's computer
systems are  independently  able to generate  labels and mailings for all of the
Bank's customers. If this labor intensive approach becomes necessary, management
and the Bank's  employees  will become much less  efficient.  However,  the Bank
believes that it would be able to operate in this manner indefinitely, until the
Bank's existing service bureau, or their  replacement,  is able to again provide
data processing  services.  If very few financial  institution  services bureaus
were operating in the Year 2000, the Bank's replacement costs, assuming it could
negotiate an agreement, could be material.

Recently Issued Accounting Standards

     The Bank adopted FASB Statement of Financial  Accounting  Standards  (SFAS)
No. 130, Reporting Comprehensive Income. This standard established new standards
for  reporting  comprehensive  income  which  includes  net income,  as well as,
certain other items which result in a change to equity during the period.  As of
December 31, 1998, the Bank did not have any components of comprehensive  income
to be disclosed.

     In 1998,  the Bank adopted SFAS No. 131,  Disclosures  about Segments of an
Enterprise  and  Related  Information.  SFAS No.  131  redefines  how  operating
segments  are  determined  and requires  disclosures  of certain  financial  and
descriptive  information  about the Bank's  operating  segments.  Management has
determined the Bank operates in one business segment, namely community banking.

     In June 1998,  the FASB  issued  SFAS No. 133,  Accounting  for  Derivative
Instruments  and  Hedging  Activity.  SFAS No. 133  establishes  accounting  and
reporting  standards for derivative  instruments,  including certain  derivative
instruments imbedded in other contracts, and for hedging activities. It requires
that an entity  recognize all derivatives as either assets or liabilities in the
statement of financial  position and measure those instruments at fair value. If
certain  conditions  are met, a derivative may be  specifically  designated as a
hedge.  The accounting for changes in the fair value of a derivative  (gains and
losses) depends on the intended use of the derivative and resulting designation.
SFAS No. 133 is  effective  for all fiscal  quarters of fiscal  years  beginning
after June 15, 1999.  Earlier  application is permitted only as of the beginning
of any fiscal  quarter.  The Bank is currently  reviewing the provisions of SFAS
No.  133.  The  adoption  of SFAS No 133 is not  anticipated  to have a material
impact on the Bank's consolidated financial position or results of operations.


                                       23

<PAGE>
                         ITEM 7. -- FINANCIAL STATEMENTS

     The financial statements required by this item are filed herewith.


                  ITEM 8. -- CHANGES IN AND DISAGREEMENTS WITH
               ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

     None.


               ITEM 9. -- DIRECTORS AND EXECUTIVE OFFICERS OF THE
                    REGISTRANT; COMPLIANCE WITH SECTION 16(A)

     Information  concerning directors and executive officers is included in the
definitive Proxy Statement for the Bank's 1999 Annual Meeting under the captions
"PROPOSAL 1. -- ELECTION OF DIRECTORS"  and  information  concerning  compliance
with Section 16(a) of the Exchange Act is included under the caption "COMPLIANCE
WITH  SECTION  16(A) OF THE  SECURITIES  EXCHANGE ACT OF 1934," each of which is
incorporated herein by reference.  It is expected that such Proxy Statement will
be filed with the Federal Deposit Insurance  Corporation no later than April 30,
1999.

     The following  table sets forth certain  information  about each  executive
officer of the company who is not also a director.

                                                       Principal occupation
                                                          during past five
     Name, age and position        Officer since              years
     ----------------------        -------------              -----

     Wayne Courtright, 50             1997            Senior Lending Officer
     Senior Vice President and                        of the Bank; formerly
     Senior Lending Officer                           Senior Lending Officer
                                                      of Garden State Bank



                       ITEM 10. -- EXECUTIVE COMPENSATION

Information  concerning  executive  compensation  is included in the  definitive
Proxy Statement for the Bank's 1999 Annual Meeting under the captions " PROPOSAL
1 -- EXECUTIVE  COMPENSATION AND ALL OTHER  COMPENSATION"  and  "COMPENSATION OF
DIRECTORS",  which is incorporated by reference herein. It is expected that such
Proxy Statement will be filed with the Federal Deposit Insurance  Corporation no
later than April 30, 1999.


                                       24
<PAGE>
                    ITEM 11. -- SECURITY OWNERSHIP OF CERTAIN
                        BENEFICIAL OWNERS AND MANAGEMENT

Information  concerning  security  ownership  of certain  beneficial  owners and
management  is included in the  definitive  Proxy  statement for the Bank's 1999
Annual  Meeting under the caption  "PROPOSAL 1 -- SECURITY  OWNERSHIP OF CERTAIN
BENEFICIAL OWNERS AND MANAGEMENT", which is incorporated herein by reference. It
is expected  that such Proxy  statement  will be filed with the Federal  Deposit
Insurance Corporation no later than April 30, 1999.


           ITEM 12. -- CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Information   concerning  certain  relationships  and  related  transactions  is
included in the  definitive  Proxy  Statement for the Bank's 1999 Annual Meeting
under the caption  "PROPOSAL 1 -- INTEREST OF  MANAGEMENT  AND OTHERS IN CERTAIN
TRANSACTIONS",  which is incorporated  herein by reference.  It is expected that
such  Proxy  Statement  will  be  filed  with  the  Federal  Deposit   Insurance
Corporation no later than April 30, 1999.


               ITEM 13. -- EXHIBITS, LIST AND REPORTS ON FORM 8-K

     (a)  Exhibits

     Exhibit number                      Description of Exhibits
     --------------                      -----------------------

             10           Employment Agreement between Robert D. O'Donnell
             21           Subsidiaries of the Registrant

     (b) Reports on form 8-K

           Date                                     Item
           ----                                     ----

     December 17          5-- announcing consummation of common stock offering
     November 19          5-- announcing commencement of trading on NASDAQ
                                    SmallCap Market.


                                       25
<PAGE>



                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) 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.

                                     COMMUNITY BANK OF NEW JERSEY



                                     By: /s/Robert D. O'Donnell
                                         ----------------------
                                         Robert D. O'Donnell
                                         President and Chief Executive Officer

Dated:

     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the dates indicated.

     NAME                      TITLE                                     DATE
     ----                      -----                                     ----

/s/Robert D. O'Donnell
- ----------------------
Robert D. O'Donnell            President and Chief Executive Officer


/s/Ralph Cavall
- ---------------
Ralph Cavall                   Acting Chief Financial Officer


/s/Howard Schoor
- ----------------
Howard Schoor                  Chairman of the Board


/s/Eli Kramer
- -------------
Eli Kramer                     Vice Chairman of the Board


/s/Charles P. Kaempffer, CPA
Charles P. Kaempffer, CPA      Vice Chairman of the Board


/s/Alan Cohen
Alan Cohen                     President


/s/Morris Kaplan
Morris Kaplan                  Director


                                       26
<PAGE>
     NAME                      TITLE                                     DATE
     ----                      -----                                     ----



/sRobert M. Kaye
- ----------------
Robert M. Kaye                 Director


/s/William J. Mehr, Esq.
- ------------------------
William J. Mehr, Esq .         Director



/s/Arnold Silverman
- -------------------
Arnold Silverman               Director


/s/Lewis Wetstein, M.D.
- -----------------------
Lewis Wetstein, M.D.            Director




                                       27

<PAGE>
<TABLE>
<CAPTION>
                                         THE COMMUNITY BANK OF NEW JERSEY
                                            Consolidated Balance Sheets
                                       (In thousands, except per share data)
                                                   December 31,

                                                                                        --------         --------
<S>                                                                                     <C>              <C>
    Cash and due from banks ....................................................        $  2,541         $    976
    Federal funds sold .........................................................          26,025            8,100
                                                                                        --------         --------
                  Total cash and cash equivalents ..............................          28,566            9,076
    Investment securities held-to-maturity (fair value of
       $6,004 and $8,526 at December 31, 1998 and
       1997, respectively) .....................................................           6,025            8,524
    Loans receivable ...........................................................          45,629           15,233
    Less allowance for loan losses .............................................            (914)            (250)
                                                                                        --------         --------
           Net loans receivable ................................................          44,715           14,983
    Premises and equipment, net ................................................           3,068            1,916
    Accrued interest receivable ................................................             224              129
    Other assets ...............................................................             153              155
                                                                                        --------         --------
           Total assets ........................................................        $ 82,751         $ 34,783
                                                                                        ========         ========
           LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
    Deposits
       Non-interest bearing - demand ...........................................        $ 13,530         $  6,186
       Interest bearing - NOW ..................................................          14,397            4,835
       Savings and money market ................................................          32,138           10,913
       Certificates of deposit, under $100,000 .................................           3,511              577
       Certificates of deposit, $100,000 and over ..............................           1,463              750
                                                                                        --------         --------
           Total deposits ......................................................          65,039           23,261
    Accrued interest payable ...................................................             114               21
    Other liabilities ..........................................................             209
                                                                                        --------         --------
                                                                                                              112
           Total liabilities ...................................................          65,362           23,394
                                                                                        --------         --------
STOCKHOLDERS' EQUITY
    Common stock - authorized,  5,000,000 shares of $5.00 par value;  issued and
       outstanding, 1,730,917 and 1,290,917 shares at
       December 1998 and 1997, respectively ....................................           8,654            6,454
    Additional paid-in capital .................................................          10,340            5,930
    Accumulated deficit ........................................................          (1,605)            (995)
                                                                                        --------         --------
           Total stockholders' equity ..........................................          17,389           11,389
                                                                                        --------         --------
           Total liabilities and stockholders' equity ..........................        $ 82,751         $ 34,783
                                                                                        ========         ========
</TABLE>
The accompanying notes are an integral part of these statements.

                                       28
<PAGE>
<TABLE>
<CAPTION>
                        THE COMMUNITY BANK OF NEW JERSEY
                      Consolidated Statements of Operations
                             Year ended December 31,
                      (In thousands, except per share data)

                                                        1998              1997
                                                       -------          -------
<S>                                                    <C>              <C>
INTEREST INCOME
    Loans, including fees ....................         $ 2,454          $   299
    Federal funds sold .......................             652              452
    Investment securities ....................             323              114
    Due from banks ...........................              --               22
                                                       -------          -------

           Total interest income .............           3,429              887

INTEREST EXPENSE
    Deposits .................................           1,359              259
                                                       -------          -------

           Net interest income ...............           2,070              628

PROVISION FOR LOAN LOSSES ....................             664              250
                                                       -------          -------

           Net interest income after
               provision for loan losses .....           1,406              378
                                                       -------          -------

NON-INTEREST INCOME
    Service fees on deposit accounts .........             113               11
    Other income .............................             130               51
                                                       -------          -------

           Total non-interest income .........             243               62
                                                       -------          -------

NON-INTEREST EXPENSE
    Salaries and employee benefits ...........           1,129              469
    Occupancy expense ........................             305              126
    Other operating expenses .................             825              682
                                                       -------          -------

           Total non-interest expense ........           2,259            1,277
                                                       -------          -------

           Net loss ..........................         $  (610)         $  (837)
                                                       =======          =======

Per share data
    Net loss - basic and diluted .............         $ (0.46)         $ (0.65)
                                                       =======          =======

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

                                       29
<PAGE>
<TABLE>
<CAPTION>
                                           THE COMMUNITY BANK OF NEW JERSEY
                               Consolidated Statement of Changes in Stockholders' Equity
                                        Years ended December 31, 1998 and 1997
                                         (In thousands, except per share data)



                                                        Common         Stock        Additional
                                            Common       stock      subscriptions    paid-in    Accumulated
                                            stock      subscribed    receivable      capital      deficit        Total
                                            -----      ----------    ----------      -------      -------        -----
<S>                                        <C>          <C>           <C>           <C>          <C>           <C>
Balance, January 1, 1997 .............     $     --     $  3,284      $ (3,037)     $     --     $   (158)     $     89

     Collection of stock subscriptions
        receivable ...................           --           --         3,037            --           --         3,037
     Issuance of common stock, net
        of offering expenses .........        6,454       (3,284)           --         5,930           --         9,100
     Net loss ........................           --           --            --            --         (837)         (837)
                                           --------     --------      --------      --------     --------      --------

Balance, December 31, 1997 ...........        6,454           --            --         5,930         (995)       11,389

     Issuance of common stock,
        net of offering expenses .....        2,200           --            --         4,410           --         6,610
     Net loss ........................           --           --            --            --         (610)         (610)
                                           --------     --------      --------      --------     --------      --------

Balance, December 31, 1998 ...........     $  8,654     $     --      $     --      $ 10,340     $ (1,605)     $ 17,389
                                           ========     ========      ========      ========     ========      ========

</TABLE>
         The accompanying notes are an integral part of this statement.


                                       30
<PAGE>
<TABLE>
<CAPTION>
                               THE COMMUNITY BANK OF NEW JERSEY
                            Consolidated Statements of Cash Flows
                                   Year ended December 31,
                            (In thousands, except per share data)



                                                                         1998         1997
                                                                      --------      --------
<S>                                                                   <C>           <C>
OPERATING ACTIVITIES
    Net loss ....................................................     $   (610)     $   (837)
    Adjustments to reconcile net loss to net cash provided by
           (used in) operating activities
       Depreciation and amortization ............................          206           138
       Provision for loan losses ................................          664           250
       Increase in accrued interest receivable ..................          (95)         (129)
       (Increase) decrease in other assets ......................            2          (139)
       Increase in accrued interest payable .....................           93            20
       (Decrease) increase in other liabilities .................           97           (31)
                                                                      --------      --------
              Net cash (used in) provided by operating activities          357          (728)
                                                                      --------      --------
INVESTING ACTIVITIES
    Purchases of investment securities held
       to maturity ..............................................      (10,000)      (10,524)
    Net increase in loans receivable ............................      (30,396)      (15,233)
    Proceeds from maturities and calls of
       investment securities ....................................       12,499         2,000
    Purchases of premises and equipment .........................       (1,358)       (1,541)
                                                                      --------      --------
              Net cash used in investing activities .............      (29,255)      (25,298)
                                                                      --------      --------
FINANCING ACTIVITIES
    Net proceeds from common stock issued .......................        6,610         9,100
    Collection of stock subscriptions receivable ................           --         3,037
    Net increase in demand deposits and
       savings accounts .........................................       38,131        21,935
    Net increase in certificates of deposits ....................        3,647         1,327
    Repayment of loan payable ...................................           --          (325)
                                                                      --------      --------
Net cash provided by financing activities .......................       48,388        35,074
                                                                      --------      --------
              Net increase in cash and cash equivalents .........       19,490         9,048
Cash and cash equivalents, beginning of period ..................        9,076            28
                                                                      --------      --------
Cash and cash equivalents, end of period ........................     $ 28,566      $  9,076
                                                                      ========      ========

Supplemental disclosures of cash flow information
    Cash paid for interest ......................................     $  1,266      $    238
                                                                      ========      ========
    Cash paid for income taxes ..................................     $      1      $     --
                                                                      ========      ========
</TABLE>
        The accompanying notes are an integral part of these statements.

                                       31
<PAGE>
                        THE COMMUNITY BANK OF NEW JERSEY

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997




NOTE A - ORGANIZATION

    The Community Bank of New Jersey (the Bank) is a New Jersey  state-chartered
    banking  institution.  The Bank filed an application  for a commercial  bank
    charter with the New Jersey State Commissioner of Banking and Insurance (the
    Charter  Application)  on June 14, 1996, to charter the Bank as a New Jersey
    commercial  bank.  The Charter  Application  was  conditionally  approved on
    December 6, 1996. On July 11, 1996, the organizers  filed an application for
    federal insurance with the Federal Deposit Insurance Corporation (FDIC). The
    application  was approved by the FDIC on March 21, 1997.  The Bank commenced
    operations on May 15, 1997.

    The Bank provides  banking  services to small and  medium-sized  businesses,
    professionals,  and individual  consumers in the area of central New Jersey.
    Additionally,   the  Bank   competes   with  other   banking  and  financial
    institutions in its market  communities,  including  financial  institutions
    with resources  substantially greater than its own. Commercial banks, credit
    unions,  and money  market  funds  actively  compete  for  savings  and time
    deposits  and for  similar  types of loans.  Such  institutions,  as well as
    consumer finance and insurance companies,  may be considered  competitors of
    the Bank with respect to one or more of the services it provides.

    The Bank is subject to  regulations  of certain  state and federal  agencies
    and,  accordingly,  they  are  periodically  examined  by  those  regulatory
    authorities.  As a  consequence  of the  extensive  regulation of commercial
    banking activities,  the Bank's business is susceptible to being affected by
    state and federal legislation and regulations.

NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    1.  Basis of Financial Statement Presentation

    The  accounting  and reporting  policies of the Bank conform with  generally
    accepted accounting  principles and predominant practices within the banking
    industry.  The financial statements include the accounts of the Bank and its
    wholly  owned  subsidiary,  Juniper  Plaza/Route  9, Inc.  All  intercompany
    balances and transactions have been eliminated in the financial statements.

    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 at the date
    of the  balance  sheet and the  reported  amounts of revenues  and  expenses
    during the reporting  periods.  Therefore,  actual results could differ from
    those estimates.
<PAGE>
    The estimate and the  evaluation  of the adequacy of the  allowance for loan
    losses  includes  an  analysis  of the  individual  loans and  overall  risk
    characteristics  and size of the different loan  portfolios,  and takes into
    consideration  current  economic and market  conditions,  the  capability of
    specific borrowers to pay specific loan obligations, as well as current loan
    collateral values.  However, actual losses on specific loans, which also are
    encompassed in the analysis, may vary from estimated losses.

                                   (Continued)

                                       32
<PAGE>
                        THE COMMUNITY BANK OF NEW JERSEY

             Notes to Consolidated Financial Statements - Continued

                           December 31, 1998 and 1997



NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Continued

    The Bank adopted FASB Statement of Financial Accounting Standards (SFAS) No.
    130, Reporting Comprehensive Income. This standard established new standards
    for reporting  comprehensive  income which includes net income,  as well as,
    certain other items which result in a change to equity during the period. As
    of December 31, 1998, the Bank did not have any components of  comprehensive
    income to be disclosed.

    In 1998,  the Bank adopted SFAS No. 131,  Disclosures  about  Segments of an
    Enterprise  and Related  Information.  SFAS No. 131  redefines how operating
    segments are  determined and requires  disclosures of certain  financial and
    descriptive information about the Bank's operating segments.  Management has
    determined  the Bank  operates in one  business  segment,  namely  community
    banking.

    2.  Cash and Cash Equivalents

    Cash and cash equivalents  include cash on hand, amounts due from banks, and
    federal funds sold with maturities of three months or less.

    3.  Investment Securities

    The Bank accounts for its investment  securities in accordance with SFAS No.
    115, Accounting for Certain Investments in Debt and Equity Securities.  This
    standard  requires,  among  other  things,  that debt and equity  securities
    classified as  available-for-sale be reported at fair value, with unrealized
    gains  and  losses  excluded  from  earnings  and  reported  as  a  separate
    component,  net of  income  taxes.  The net  effect of  unrealized  gains or
    losses, caused by marking an  available-for-sale  portfolio to market, could
    cause  fluctuations  in the level of  undivided  profits and  equity-related
    financial ratios as market interest rates cause the fair value of fixed-rate
    securities to fluctuate. The Bank does not have any securities classified as
    available-for-sale at December 31, 1998 or 1997.

    Investment and  mortgage-backed  securities,  which the Bank has the ability
    and intent to hold to maturity, are held for investment purposes and carried
    at cost, adjusted for amortization of premium and accretion of discount over
    the  terms of the  maturity  in a manner  which  approximates  the  interest
    method.  At the time of  purchase,  the  Bank  makes a  determination  as to
    whether or not it will hold the investment securities to maturity based upon
    an evaluation of the  probability of the occurrence of future events.  Gains
    or losses on the sales of securities  available for sale are recognized upon
    realization utilizing the specific identification method.

    In June 1998,  the FASB  issued  SFAS No.  133,  Accounting  for  Derivative
    Instruments and Hedging  Activity.  SFAS No. 133 establishes  accounting and
    reporting standards for derivative instruments, including certain derivative
    instruments  imbedded in other  contracts,  and for hedging  activities.  It
    requires  that an entity  recognize  all  derivatives  as  either  assets or
    liabilities  in the  statement  of  financial  position  and  measure  those
<PAGE>

    instruments at fair value.  If certain  conditions are met, a derivative may
    be  specifically  designated as a hedge.  The  accounting for changes in the
    fair value of a derivative (gains and losses) depends on the intended use of
    the derivative and resulting designation.  SFAS No. 133 is effective for all
    fiscal  quarters of fiscal  years  beginning  after June 15,  1999.  Earlier
    application is permitted only as of the beginning of any fiscal quarter. The
    adoption of SFAS No 133 is not  anticipated to have a material impact on the
    Bank's consolidated financial position or results of operations.

                                   (Continued)



                                       33
<PAGE>
                        THE COMMUNITY BANK OF NEW JERSEY

             Notes to Consolidated Financial Statements - Continued

                           December 31, 1998 and 1997


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Continued

    4.  Loans Receivable and Allowance for Loan Losses

    Loans  receivable that management has the intent and ability to hold for the
    foreseeable  future  or until  maturity  or  payoff  are  reported  at their
    outstanding principal,  adjusted for any charge-offs, the allowance for loan
    losses,  and any deferred  fees or costs on  originated  loans.  Interest on
    loans is accrued and credited to operations based upon the principal amounts
    outstanding.  The  allowance  for loan  losses  is  maintained  at an amount
    management  deems adequate to cover  estimated  losses.  In determining  the
    level to be maintained, management evaluates many factors, including current
    economic trends, industry experience,  historical loss experience,  industry
    loan   concentrations,   the  borrowers'  ability  to  repay  and  repayment
    performance,  and estimated collateral values. In the opinion of management,
    the present  allowance is adequate to absorb  reasonable,  foreseeable  loan
    losses.  While management uses available  information to recognize losses on
    loans,  future  additions to the allowance may be necessary based on changes
    in economic  conditions  or any of the other  factors  used in  management's
    determination. In addition, various regulatory agencies, as an integral part
    of their examination  process,  periodically review the Bank's allowance for
    losses on loans.  Such agencies may require the Bank to recognize  additions
    to the allowance  based on their judgments  about  information  available to
    them at the time of their examination.

    Interest  on loans is accrued  and  credited  to  operations  based upon the
    principal amounts  outstanding.  Loans are placed on non-accrual when a loan
    is  specifically  determined to be impaired or when principal or interest is
    delinquent for 90 days or more. Any unpaid  interest  previously  accrued on
    those  loans is reversed  from  income.  Interest  income  generally  is not
    recognized on specific  impaired loans unless the likelihood of further loss
    is  remote.  Interest  payments  received  on such  loans are  applied  as a
    reduction  of  the  loan  principal   balance.   Interest  income  on  other
    non-accrual  loans is  recognized  only to the extent of  interest  payments
    received. The Bank had no non-accrual loans as of December 31, 1998 or 1997.

    The Bank accounts for its impaired  loans in  accordance  with 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. This standard requires that a creditor measure impairment based
    on the present value of expected future cash flows  discounted at the loan's
    effective  interest rate, except that as a practical  expedient,  a creditor
    may measure  impairment  based on a loan's  observable  market price, or the
    fair value of the collateral if the loan is collateral dependent. Regardless
    of the measurement  method, a creditor must measure  impairment based on the
    fair value of the collateral when the creditor  determines that  foreclosure
    is  probable.  The Bank had no loans that would be  defined as  impaired  at
    December 31, 1998 or 1997.
<PAGE>
     5.  Accounting  for  Transfers  and  Servicing  of  Financial   Assets  and
         Extinguishments of Liabilities

    The Bank  accounts  for its  transfers  and  servicing  financial  assets in
    accordance  with SFAS No. 125,  Accounting  for  Transfers  and Servicing of
    Financial Assets and Extinguishments of Liabilities,  as amended by SFAS No.
    127,  Deferral of the Effective Date of Certain  Provisions of SFAS No. 125.
    This standard provides accounting guidance on transfers of financial assets,
    servicing of financial assets, and extinguishments of liabilities.


                                   (Continued)

                                       34
<PAGE>
                        THE COMMUNITY BANK OF NEW JERSEY

             Notes to Consolidated Financial Statements - Continued

                           December 31, 1998 and 1997


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Continued

    6.  Bank Premises and Equipment

    Premises and equipment are stated at cost less accumulated  depreciation and
    amortization.  Depreciation  and amortization are charged to operations on a
    straight-line basis over the estimated useful lives of the assets.

    7.  Other Assets

    All organizational costs, included in other assets, have been expensed as of
    December 31, 1997.  Amortization expense related to organizational costs was
    $51,000  for the year  ended  December  31,  1997.  Pre-opening  costs  were
    expensed when incurred.

    8.  Income Taxes

    Under the liability method specified by SFAS No. 109,  Accounting for Income
    Taxes,  deferred  tax assets and  liabilities  are  determined  based on the
    difference  between  the  financial  statement  and tax basis of assets  and
    liabilities,  as measured by the enacted tax rates,  which will be in effect
    when these  differences  reverse.  The  primary  temporary  differences  are
    organizational and start-up costs and net operating loss carryforwards.

    9.  Earnings Per Share

    On  January  1, 1997,  the Bank  adopted  the  provisions  of SFAS No.  128,
    Earnings  Per  Share.  SFAS No. 128  eliminates  primary  and fully  diluted
    earnings per share (EPS) and requires  presentation of basic and diluted EPS
    in conjunction with the disclosure of the methodology used in computing such
    EPS.  Basic  EPS  excludes  dilution  and is  computed  by  dividing  income
    available to common  shareholders  by the  weighted  average  common  shares
    outstanding during the period.  Diluted EPS takes into account the potential
    dilution that could occur if  securities or other  contracts to issue common
    stock were exercised and converted into common stock.  EPS is computed based
    on the weighted average number of shares of common stock outstanding.

    10.  Advertising Costs

    The Bank expenses advertising costs as incurred.

    11.  Reclassification

    Certain reclassifications have been made to the 1997 financial statements to
    conform to the 1998 presentation.



                                       35
<PAGE>
                        THE COMMUNITY BANK OF NEW JERSEY

             Notes to Consolidated Financial Statements - Continued

                           December 31, 1998 and 1997




NOTE C - INVESTMENT SECURITIES

    The amortized cost, gross unrealized gains and losses, and fair value of the
    Bank's investment securities held-to-maturity are as follows (in thousands):
<TABLE>
<CAPTION>
                                                                         December 31, 1998
                                                      ------------------------------------------------------------
                                                                       Gross          Gross
                                                      Amortized       unrealized   unrealized             Fair
                                                        cost           gains          losses              value
                                                     -----------   -------------  --------------       -----------
<S>                                                  <C>          <C>              <C>                 <C>
         U.S. Government and agency securities       $     5,500  $          -     $         (21)      $     5,479
         Corporate debt securities and other                 525             -               -                 525
                                                     -----------   -------------   --------------      -----------
                                                     $     6,025  $          -     $         (21)      $     6,004
                                                     ===========  ==============   =============       ===========

<CAPTION>
                                                                         December 31, 1997
                                                      ------------------------------------------------------------
                                                                       Gross          Gross
                                                      Amortized       unrealized   unrealized             Fair
                                                        cost           gains          losses              value
                                                     -----------   -------------  --------------       -----------
<S>                                                  <C>          <C>              <C>                 <C>
        U.S. Government and agency securities        $    7,999   $           2  $          -          $    8,001
         Corporate debt securities and other                525             -               -                 525
                                                     -----------   -------------   --------------      -----------
                                                     $    8,524   $           2  $          -          $    8,526
                                                     ===========  ==============   =============       ===========
</TABLE>

    The  amortized  cost and  fair  value of the  Bank's  investment  securities
    held-to-maturity  at December 31, 1998, 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 (in thousands).
<PAGE>
<TABLE>
<CAPTION>
                                                         Amortized          Fair
                                                            cost           value
                                                            ----           -----
<S>                                                        <C>            <C>
Due in one year or less ..........................         $   --         $   --
Due after one year through five years ............          5,500          5,479
Due after five years through ten years ...........            500            500
Due after ten years ..............................             25             25
                                                           ------         ------
                                                           $6,025         $6,004
                                                           ======         ======
</TABLE>

    A portion of the Bank's U.S.  Government  and agency  securities,  totalling
    approximately  $500,000  at  December  31,  1998 and 1997,  was  pledged  as
    collateral to secure deposits as required or permitted by law.


                                       36
<PAGE>
                        THE COMMUNITY BANK OF NEW JERSEY

             Notes to Consolidated Financial Statements - Continued

                           December 31, 1998 and 1997


NOTE D - LOANS RECEIVABLE

    Major loan classifications at December 31 are as follows (in thousands):
<TABLE>
<CAPTION>
                                                         1998            1997
                                                       --------        --------
<S>                                                    <C>             <C>
Consumer loans .................................       $  6,376        $  1,913
Residential mortgages ..........................          6,956           1,535
Commercial and industrial loans ................          8,532           3,414
Construction loans .............................          3,582             809
Commercial mortgages ...........................         19,454           7,574
Other ..........................................            803               3
                                                       --------        --------
                                                         45,703          15,248
Less
  Unearned discounts and deferred loan fees ....            (74)            (15)
  Allowance for loan losses ....................           (914)           (250)
                                                       --------        --------
                                                       $ 44,715        $ 14,983
                                                       ========        ========
</TABLE>

    The Bank had no non-accrual  loans as of December 31, 1998 or 1997. The Bank
    had no loans that would be defined as impaired at December 31, 1998 or 1997.

    The Bank defines  non-performing assets to include loans past due 90 days or
    more,  impaired  loans  and  other  real  estate  owned.  The  Bank  had  no
    non-performing  assets at December 31, 1998 or 1997.  There were no loans to
    directors,  officers,  or employees at or during the periods ended  December
    31, 1998 or 1997.

    Changes in the allowance for loan losses is as follows (in thousands):
<TABLE>
<CAPTION>
                                               1998              1997
                                           ----------      -----------
<S>                                        <C>             <C>
      Balance, beginning of year           $      250      $        -
      Provision charged to expenses               664              250
                                           ----------      -----------
      Balance, end of period               $      914      $       250
                                           ==========      ===========

</TABLE>
                                       37

<PAGE>
                        THE COMMUNITY BANK OF NEW JERSEY

             Notes to Consolidated Financial Statements - Continued

                           December 31, 1998 and 1997


NOTE E - PREMISES AND EQUIPMENT

    Premises and equipment at December 31 are as follows (in thousands):
<TABLE>
<CAPTION>
                                                                   Estimated
                                                                  useful lives           1998              1997
                                                               ------------------    ------------      ------------
<S>                                                               <C>                <C>              <C>
      Land                                                        Indefinite         $      176       $      176
      Buildings and leasehold improvements                         10 - 39 years          1,846            1,278
      Furniture, fixtures and equipment                                  5 years            460              263
      Computer equipment and software                                3 - 5 years            452              286
      Construction in progress                                         -                    427              -
                                                                                      ---------       ----------
                                                                                          3,361            2,003
      Less accumulated depreciation and
          amortization                                                                     (293)             (87)
                                                                                     ----------        ---------
                                                                                     $    3,068        $   1,916
                                                                                     ==========        =========
</TABLE>
     Depreciation and amortization  charged to operations  amounted $206,000 and
     $87,000 for year ended December 31, 1998 and 1997, respectively.

NOTE F - DEPOSIT

    At December 31, 1998, the scheduled  maturities of  certificates  of deposit
    are summarized as follows (in thousands):

      1999                                                           $    4,390
      2000                                                                  404
      2001                                                                  102
      2002                                                                   78
                                                                     ----------
                                                                     $    4,974

Interest expense on deposits is as follows (in thousands):

                                              1998              1997
                                          ----------      -----------

    Savings                               $       960     $      179
    NOW and money market                         229               49
    Time deposits                                170               31
                                          ----------      -----------
                                          $    1,359      $       259
                                          ==========      ===========

                                       38
<PAGE>
                        THE COMMUNITY BANK OF NEW JERSEY

             Notes to Consolidated Financial Statements - Continued

                           December 31, 1998 and 1997


NOTE G - LOAN PAYABLE

    In 1996, the Bank assumed an interest only loan with a bank for an aggregate
    amount of $325,000.  Interest  was charged at a rate of 8.25%.  The proceeds
    from the loan  were  used to  purchase  the  unimproved  site of the  Bank's
    headquarters and main office.  The Bank capitalized all interest relating to
    this loan into construction in progress through December 31, 1997. This loan
    was repaid on March 25, 1997.

NOTE H - EQUITY TRANSACTIONS

    On December 14, 1998, the Bank completed it secondary  common stock offering
    of 440,000 shares at $16.50 per share for $7,260,000.  Gross proceeds of the
    offering were reduced by offering costs of $650,000.

    As of January 1, 1997, the Bank had subscriptions to purchase 328,400 shares
    of common stock at $10.00 per share.  On April 23, 1997,  the Bank completed
    its initial  common stock  offering of 1,290,917  shares at $10.00 per share
    for  $12,909,000.  Gross  proceeds of the offering  were reduced by offering
    costs of $525,000.

NOTE I - INCOME TAXES

     The Bank did not  record  an  income  tax  provision  for the  years  ended
     December 31, 1998 and 1997, because of its net operating loss.

    Net deferred tax assets consist of the following (in thousands):
<TABLE>
<CAPTION>

                                                           1998            1997
                                                          -----           -----
<S>                                                       <C>             <C>
Allowance for loan loss ........................          $ 329           $  97
Organizational and start-up costs ..............            115             148
Net operating loss carryforwards ...............            200             137
Other ..........................................            (19)              5
                                                          -----           -----
                                                            625             387
Less valuation allowance .......................           (625)           (387)
                                                          -----           -----
   Net deferred tax asset ......................          $  --           $  --
                                                          =====           =====
</TABLE>
    In view of the Bank's  operating loss history and the risks  associated with
    its  ability  to  generate  taxable  income in the  future,  management  has
    provided for the valuation  allowance  reflected in the schedule above.  The
    Bank had net operating loss carryovers of approximately $512,000 at December
    31, 1998. These carryforwards will expire through 2018.


                                       39
<PAGE>
                        THE COMMUNITY BANK OF NEW JERSEY

             Notes to Consolidated Financial Statements - Continued

                           December 31, 1998 and 1997


NOTE J - OTHER EXPENSES

    Other expenses consist of the following (in thousands):
<TABLE>
<CAPTION>
                                                          1998              1997
                                                           ----             ----
<S>                                                        <C>              <C>
Office expense ...............................             $222             $ 44
Stationery and printing ......................              135               84
Data processing ..............................              137               56
Professional fees ............................              103               45
Marketing and advertising ....................              103               57
Insurance expense ............................               59               40
Organizational costs .........................               --               51
Pre-opening expense ..........................               --              246
Other ........................................               66               59
                                                           ----             ----
                                                           $825             $682
                                                           ====             ====
</TABLE>
NOTE K - EARNINGS PER SHARE

    The   following   table   illustrates   the  required   disclosure   of  the
    reconciliation  of the numerators and  denominators of the basic and diluted
    earnings per share (EPS) computations (in thousands, except per share data):
<TABLE>
<CAPTION>
                                                            Year ended December 31, 1998
                                                      --------------------------------------
                                                                     Weighted
                                                                     average       Per share
                                                        Loss          shares         amount
                                                      ---------      ---------     --------
<S>                                                   <C>            <C>           <C>
Basic EPS
   Net loss available to common stockholders ....     $    (610)     1,312,616     $  (0.46)
Effect of dilutive securities
   Options ......................................            --         24,558        --
                                                      ---------      ---------     --------
Diluted EPS
   Net loss available to common stockholders plus
        Assumed conversion ......................     $    (610)     1,337,174     $  (0.46)
                                                      =========      =========     ========
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                            Year ended December 31, 1997
                                                      --------------------------------------
                                                                     Weighted
                                                                     average       Per share
                                                        Loss          shares         amount
                                                      ---------      ---------     --------
<S>                                                   <C>            <C>           <C>
Basic and diluted EPS
   Net loss available to common stockholders          $    (837)     1,290,917     $  (0.65)
                                                      =========      =========     ========

</TABLE>
                                       40


<PAGE>
                        THE COMMUNITY BANK OF NEW JERSEY

             Notes to Consolidated Financial Statements - Continued

                           December 31, 1998 and 1997


NOTE L - STOCK OPTIONS

    In July 1997,  the Board of Directors of the Bank adopted three stock option
    plans  for  the  members  of the  board,  executive  officers,  and  certain
    employees of the Bank. In April 1998, the Bank's  shareholders  approved all
    three stock option plans.

    Under  the  Community  Bank  of  New  Jersey  1997  Stock  Option  Plan  for
    Non-Employee   Directors  (the  1997  Stock  Option  Plan  for  Non-Employee
    Directors),  options to purchase  45,000  common stock shares may be issued.
    Each of the nine  non-employee  directors were  automatically  granted 5,000
    common stock options  exercisable  at $11.50 per share (110% of market value
    on date of grant) in July 1997.  Upon the adoption of the plan,  the options
    vest  one-third  each year. The option may be exercised up to 10 years after
    the grant.

    Under the  Community  Bank of New Jersey  1997 Stock  Option  Plan (the 1997
    Stock Option  Plan),  options to purchase  59,000 common stock shares may be
    issued.  Options to purchase 44,000 common stock shares were granted to nine
    non-employee  directors at $11.50 per share (110% of market value on date of
    grant) in July 1997,  in varying  amounts to each  non-employee  director in
    July 1997.  Additionally,  15,000  options were granted to the  President at
    $14.76 per share in May 1998.  The options  vest  one-third  each year.  The
    options may be exercised up to 10 years after the grant.

    Under the Community  Bank of New Jersey 1997 Employee Stock Option Plan (the
    1997 Employee  Stock Option Plan),  options to purchase  50,000 common stock
    shares may be issued.  The plan is designed to reserve options for employees
    of the Bank.  The  discretion of the board is very broad in  determining  to
    whom, how many,  and at what price options may be issued.  These options are
    priced at time of grant.  They may be priced as low as 85% of market  value.
    Options to purchase  50,000  shares were granted in May 1998,  which include
    25,000  options  granted to the  President.  At December  31,  1998,  43,000
    options are outstanding  and during the year ended December 31, 1998,  7,000
    options were cancelled.

    The Board of  Directors  approved in May 1998,  the 1998 Stock  Options Plan
    (the 1998 Stock  Option  Plan)  pursuant to which  options to purchase up to
    50,000  shares of common stock may be issued to members of  management.  The
    Board adopted this stock option plan in connection with the retention of the
    President and Chief  Executive  Officer of the Bank.  Under the terms of the
    President's employment, he is entitled to receive options to purchase 75,000
    shares of common stock,  more than was authorized  under the Bank's existing
    stock  option  plans.  Under  the  Plan,  employees  may be  awarded  either
    incentive  stock options,  which must have an exercise price of no less than
    100% of the fair market value of the common  stock on the date of grant,  or
    non-qualified  options, which may have an exercise price to be determined by
    the Board of  directors  at grant,  but not less than 85% of the fair market
    value of the common stock on the date of grant. Since this stock option plan
    is subject to the approval of the Bank's  shareholders at its annual meeting
    to be held April 22,  1999,  the options  granted in 1998 were not valued in
    accordance with SFAS No. 123.

                                   (Continued)

                                       41
<PAGE>
                        THE COMMUNITY BANK OF NEW JERSEY

             Notes to Consolidated Financial Statements - Continued

                           December 31, 1998 and 1997


NOTE L - STOCK OPTIONS - Continued

    The Board of Directors has approved and recommended for shareholder approval
    the 1999 Employee  Stock  Purchase Plan (the 1999  Employee  Stock  Purchase
    Plan). Under this plan,  employees of the Bank will be permitted to purchase
    shares of the common  stock at a price equal to 90% of the fair market value
    of the common stock.  No employee may contribute  more than $10,000  through
    the plan,  and  100,000  shares of the  common  stock will be  reserved  for
    issuance under the Plan. This stock purchase plan is subject to the approval
    of the Bank's shareholders at its annual meeting to be held April 22, 1999.

    In  1997,  the  Bank  adopted  SFAS  No.  123,  Accounting  for  Stock-Based
    Compensation,  which allows an entity to use a fair  value-based  method for
    valuing stock-based  compensation,  which measures  compensation cost at the
    grant  date  based on the  fair  value of the  award.  Compensation  is then
    recognized  over the service  period,  which is usually the vesting  period.
    Alternatively,  the  statement  permits  entities  to elect  accounting  for
    employee stock options and similar  instruments under Accounting  Principles
    Board (APB) Opinion No. 25,  Accounting  for Stock Issued to Employees,  and
    its  related  interpretations.  Entities  that  elect to  account  for stock
    options using APB Opinion No. 25 are required to make pro forma  disclosures
    of net  income  and EPS,  as if the fair  value-based  method of  accounting
    defined in SFAS No. 123 had been applied.  The Bank's stock option plans are
    accounted for under APB Opinion No. 25.

    Had compensation  cost of the above stock option plans been determined based
    on the fair value of the  options  at the grant  dates  consistent  with the
    method of SFAS No. 123, the Bank's net income and diluted earnings per share
    would  have  been  reduced  to the pro  forma  amounts  indicated  below (in
    thousands, except per share data).

                                                                    December 31,
                                                                        1998
                                                                    ------------
      Net loss
         As reported                                                $    (610)
         Pro forma                                                  $    (610)

      Net loss per share - basic and diluted
         As reported                                                $   (0.46)
         Pro forma                                                  $   (0.46)


    The fair value of each option  grant is estimated on the date of grant using
    the Black-Scholes  options-pricing model with the following weighted-average
    assumptions  used for  grants  in  1998,  dividend  yield of -0-%;  expected
    volatility of 25%;  risk-free  interest  rate of 5.5% percent;  and expected
    lives of 3 to 5 years.


                                   (Continued)

                                       42
<PAGE>
                        THE COMMUNITY BANK OF NEW JERSEY

             Notes to Consolidated Financial Statements - Continued

                           December 31, 1998 and 1997


NOTE L - STOCK OPTIONS - Continued

    A summary of the status of the Bank's  stock option plans as of December 31,
    1998, and the change during the year ended is represented below.

<TABLE>
<CAPTION>
                                                      December 31, 1998
                                                  --------------------------
                                                                   Weighted
                                                                    Average
                                                                   Exercise
                                                   Shares           Price
                                                   ------           -----

<S>                                                <C>            <C>
      Outstanding, beginning of year                   -          $       -
      Granted                                      169,000            13.23
      Cancelled/forfeited                          (22,000)           11.91
                                                  --------
      Outstanding, end of year                     147,000            12.93
                                                  ========
      Options exercisable at year-end                  -
                                                  ========
      Weighted average fair value of
         Options granted during the year                          $    2.12
                                                                  =========
</TABLE>

    The  following  table  summarizes  information  about  nonqualified  options
outstanding at December 31, 1998:
<TABLE>
<CAPTION>
                                                  Options outstanding                    Options exercisable
                                    -------------------------------------------      --------------------------
                                                         Weighted
                                         Number          average      Weighted          Number         Weighted
                                    outstanding at     remaining       average       outstanding at     average
           Range of                   December 31,     contractual    exercise        December 31,     exercise
      exercise prices                     1998            life         price              1998           price
      ---------------                     ----            ----         -----              ----           -----
<S>                                      <C>           <C>             <C>                 <C>       <C>
     $ 11.50 - $16.00                    147,000       9.3 years       $  12.93            -         $       -
                                         =======                        =======
</TABLE>
<PAGE>

NOTE M - COMMITMENTS

    Lease Commitments

    The Bank leases several banking  facilities under  noncancellable  operating
    lease  agreements  expiring through 2018. At the end of the lease terms, the
    leases are  renewable  at the then fair rental  value for periods of 5 to 15
    years.  Rent expense was $24,000 and $8,000 for the year ended  December 31,
    1998 and 1997, respectively.



                                   (Continued)

                                       43


<PAGE>
                        THE COMMUNITY BANK OF NEW JERSEY

             Notes to Consolidated Financial Statements - Continued

                           December 31, 1998 and 1997


NOTE M - COMMITMENTS - Continued

    The minimum rental  commitments under operating leases at December 31, 1998,
are as follows (in thousands):

       1999                                                      $     48
       2000                                                            48
       2001                                                            48
       2002                                                            52
       2003                                                            30
       Thereafter                                                     360
                                                                 --------
                                                                 $    586

NOTE N - FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK AND CONCENTRATIONS OF
         CREDIT RISK

    The Bank is a party to financial instruments with  off-balance-sheet risk in
    the normal course of business to meet the financing  needs of its customers.
    These financial instruments include commitments to extend credit and standby
    letters of credit. Those instruments  involve, to varying degrees,  elements
    of credit and interest  rate risk in excess of the amount  recognized in the
    financial  statements.  The Bank's  exposure  to credit loss in the event of
    non-performance  by  the  other  party  to  the  financial   instrument  for
    commitments to extend credit and standby letters of credit is represented by
    the contractual amount of those  instruments.  The Bank uses the same credit
    policies in making  commitments and  conditional  obligations as it does for
    on-balance-sheet instruments.

    The  Bank  had  the  following   approximate   off-balance-sheet   financial
    instruments whose contract amounts represent credit risk (in thousands):

<TABLE>
<CAPTION>
                                                           1998             1997
                                                        --------        ---------
<S>                                                    <C>             <C>
      Commitments to extend credit                     $  11,651       $    9,104
      Letters of credit - standby and performance          1,102              215
                                                        --------        ---------

                                                       $  12,753       $    9,319
                                                        ========        =========
</TABLE>

    Commitments to extend credit are agreements to lend to a customer as long as
    there  is no  violation  of  any  condition  established  in  the  contract.
    Commitments  generally  have  fixed  expiration  dates or other  termination
    clauses and may require  payment of a fee. Since many of the commitments are
    expected to expire without being drawn upon, the total commitment amounts do
<PAGE>
    not necessarily represent future cash requirements.  The Bank evaluates each
    customer's   creditworthiness  on  a   case-by-case-basis.   The  amount  of
    collateral  obtained,  if deemed  necessary  by the Bank upon  extension  of
    credit,  is  based  on  management's  credit  evaluation  of  the  customer.
    Collateral  held varies but may include  guarantees,  personal or commercial
    real estate, accounts receivable, inventory, and equipment.


                                   (Continued)

                                       44
<PAGE>
                        THE COMMUNITY BANK OF NEW JERSEY

             Notes to Consolidated Financial Statements - Continued

                           December 31, 1998 and 1997


NOTE N - FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK AND CONCENTRATIONS OF
         CREDIT RISK - Continued

    Standby letters of credit are conditional  commitments issued by the Bank to
    guarantee the performance of a customer to a third party.  Those  guarantees
    are primarily issued to support  contracts  entered into by customers.  Most
    guarantees  extend for one year. The credit risk involved in issuing letters
    of  credit  is  essentially  the same as that  involved  in  extending  loan
    facilities to customers.

    Substantially  all of the Bank's  loans are  secured  by real  estate in New
    Jersey.  Loans purchased from other financial  institutions or participation
    in loans originated by other financial institutions constitute approximately
    12% and 27% of the Bank's  loans  outstanding  as of  December  31, 1998 and
    1997, respectively.  Accordingly, the Bank's primary concentration of credit
    risk is related to the real estate  market in New Jersey,  and the  ultimate
    collectibility  of this portion of the Bank's loan  portfolio is susceptible
    to changes in economic conditions in that area.

NOTE O - FAIR VALUE OF FINANCIAL INSTRUMENTS

    SFAS No. 107 requires  disclosure of the estimated fair value of an entity's
    assets and liabilities considered to be financial instruments. For the Bank,
    as  for  most  financial  institutions,  the  majority  of  its  assets  and
    liabilities  are  considered  financial  instruments.   However,  many  such
    instruments lack an available  trading market, as characterized by a willing
    buyer and seller engaging in an exchange transaction. Also, it is the Bank's
    general  practice and intent to hold its financial  instruments  to maturity
    and not to engage in trading or sales activities,  except for certain loans.
    Therefore,  the Bank had to use  significant  estimations  and present value
    calculations to prepare this disclosure.

    Changes in the assumptions or methodologies used to estimate fair values may
    materially affect the estimated amounts.  Also, management is concerned that
    there may not be reasonable  comparability  between  institutions due to the
    wide range of  permitted  assumptions  and  methodologies  in the absence of
    active  markets.  This lack of  uniformity  gives  rise to a high  degree of
    subjectivity in estimating financial instrument fair values.

    Estimated  fair  values  have  been  determined  by the Bank  using the best
    available data and an estimation  methodology  suitable for each category of
    financial instruments. The estimation methodologies used, the estimated fair
    values,  and  recorded  book  balances  at December  31, 1998 and 1997,  are
    outlined below.

    For cash and cash equivalents, including cash and due from banks and federal
    funds sold the recorded  book values of  $28,566,000  and  $9,076,000  as of
    December  31, 1998 and 1997,  respectively,  approximate  fair  values.  The
    estimated  fair values of investment  securities  are based on quoted market
    prices,  if  available.  Estimated  fair  values are based on quoted  market
    prices of comparable instruments if quoted market prices are not available.
<PAGE>
    The net loan  portfolio at December 31, 1998 and 1997, has been valued using
    a present value discounted cash flow where market prices were not available.
    The discount rate used in these calculations is the estimated current market
    rate  adjusted  for credit  risk.  The  carrying  value of accrued  interest
    approximates fair value.



                                   (Continued)

                                       45
<PAGE>
                        THE COMMUNITY BANK OF NEW JERSEY

             Notes to Consolidated Financial Statements - Continued

                           December 31, 1998 and 1997


NOTE O - FAIR VALUE OF FINANCIAL INSTRUMENTS - Continued

    The  estimated  fair  values  of  demand  deposits   (i.e.,   interest-  and
    noninterest-bearing  checking accounts,  savings, and certain types of money
    market  accounts) are, by definition,  equal to the amount payable on demand
    at the reporting  date (i.e.,  their carrying  amounts).  The fair values of
    certificates   of  deposit  are  estimated  using  a  discounted  cash  flow
    calculation  that  applies  interest  rates  currently  being  offered  to a
    schedule of aggregated expected monthly time deposit maturities.  Based upon
    the current time deposit  maturities,  the carrying value  approximates  its
    fair value. The carrying amount of accrued interest payable approximates its
    fair value.
<TABLE>
<CAPTION>

                                                 1998                         1997
                                        ------------------------      -----------------------
                                        Carrying      Estimated       Carrying     Estimated
                                        amount        fair value      amount       fair value
                                        ------        ----------      ------       ----------
                                                         (in thousands)

<S>                                     <C>             <C>            <C>           <C>
       Investment securities            $  6,025        $  6,004       $  8,524      $  8,526
       Loans receivable                   45,629          45,123         15,233        14,780
       Certificates of deposits            4,974           4,974          1,327         1,327
</TABLE>

    There  was no  material  difference  between  the  notional  amount  and the
    estimated   fair   value  of   off-balance-sheet   items,   which   totalled
    approximately  $ 12,753,000  and  $9,319,000  at December 31, 1998 and 1997,
    respectively,  and primarily  comprise unfunded loan commitments,  which are
    generally priced at market at the time of funding.

NOTE P - 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  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.
<PAGE>
    Quantitative  measures established by regulations 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).  As of December 31, 1998,  management  believes
    that  the  Bank  meets  all  capital  adequacy  requirements  to which it is
    subject.

    As of July 23, 1998, the most recent  notification  from the Federal Deposit
    Insurance Corporation  categorized the Bank as adequately  capitalized under
    the regulatory  framework for prompt corrective action. To be categorized as
    adequately  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 institution's category.

                                   (Continued)

                                       46
<PAGE>
                        THE COMMUNITY BANK OF NEW JERSEY

             Notes to Consolidated Financial Statements - Continued

                           December 31, 1998 and 1997


NOTE P - REGULATORY MATTERS - Continued

    The Bank's  actual  capital  amounts  and ratios are also  presented  in the
    following table (in thousands, except percentages).
<TABLE>
<CAPTION>
                                                                                                To be well
                                                                                             capitalized under
                                                                      For capital            prompt corrective
                                                 Actual             adequacy purposes        action provisions
                                           -------------------     -------------------     --------------------
                                            Amount      Ratio       Amount      Ratio        Amount       Ratio
                                            ------      -----       ------      -----        ------       -----
<S>                                        <C>           <C>       <C>            <C>      <C>            <C>
      As of December 31, 1998
         Total capital (to risk-
             weighted assets)              $  18,021     35.84%    $    4,022   =>8.00%    $    5,028   =>10.00%
         Tier I capital (to risk-
             weighted assets)                 17,389     34.59          2,011    >4.00          3,017    > 6.00
                                                                                 -                       -
         Tier I capital (to average
             assets)                          17,389     24.41          2,137    >3.00          3,562    > 5.00
                                                                                 -                       -

      As of December 31, 1997
         Total capital (to risk-
             weighted assets)              $  11,639     55.97%   $    1,664    =>8.00%    $    2,080   =>10.00%
         Tier I capital (to risk-
             weighted assets)                 11,389     54.77           832    =>4.00          1,248  =>  6.00
         Tier I capital (to average
              assets)                         11,389     36.90           926    =>3.00          1,543  =>  5.00
</TABLE>

    In addition,  pursuant to the order of the New Jersey  Department of Banking
    and  Insurance  approving  the Bank's  charter,  for its first five years of
    operation  the Bank is  required  to  maintain a ratio of equity  capital to
    total assets of at least 10%. As of December  31, 1998 and 1997,  the Bank's
    ratio of equity capital to total assets was 21.01% and 32.74%, respectively.

NOTE Q - SUBSEQUENT EVENTS

    Secondary Public Offering

    On January 11, 1999,  the Bank  completed the sale of the  overallotment  of
    shares  associated with its secondary public offering.  An additional 66,000
    shares were sold at $16.50 per share for  $1,089,000.  Gross proceeds of the
    overallotment were reduced by offering costs of $76,000.

                                       47
<PAGE>

               Report of Independent Certified Public Accountants
               --------------------------------------------------



Board of Directors and Stockholders
The Community Bank of New Jersey

         We have audited the  consolidated  balance sheets of The Community Bank
of New Jersey as of  December  31, 1998 and 1997,  and the related  consolidated
statements of operations,  changes in stockholders'  equity,  and cash flows for
the years then ended.  These financial  statements are the responsibility of the
Bank's  management.  Our  responsibility  is to  express  an  opinion  on  these
financial statements based on our audits.

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

         In our opinion,  the  financial  statements  referred to above  present
fairly, in all material  respects,  the consolidated  financial  position of The
Community  Bank  of New  Jersey  as of  December  31,  1998  and  1997,  and the
consolidated  results of their operations and their  consolidated cash flows for
the  years  then  ended,  in  conformity  with  generally  accepted   accounting
principles.




/s/Grant Thornton LLP
- ---------------------
Grant Thornton LLP

Philadelphia, Pennsylvania
January 15, 1999
<PAGE>
EXHIBIT 13(B)

                      FEDERAL DEPOSIT INSURANCE CORPORATION
                             WASHINGTON, D.C. 20549
                              ---------------------

                                   FORM 10-QSB

(Mark One)

[ X ]        Quarterly report pursuant to Section 13 or 15 (d) of the Securities
             Exchange Act of 1934

             For the quarterly period ended              March 31, 1999
                                                         --------------

[   ]        Transition report under Section 13 or 15 (d) of the Exchange Act

             For the transition period from                 to


                       FDIC File Number __________________


                          COMMUNITY BANK OF NEW JERSEY
             (Exact name of registrant as specified in its charter)

              New Jersey                                         22-3495579
- --------------------------------------------------------------------------------
(State or other jurisdiction of incorporation                (I.R.S. Employer
 or organization)                                            Identification No.)

                3535 Highway 9 North, Freehold, New Jersey 07728
- --------------------------------------------------------------------------------
                    (Address of principal executive offices)

                                 (732) 863-9000
- --------------------------------------------------------------------------------
                (Issuer's telephone number, including area code)

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


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by  Sections  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 [ ]


Common Stock, $5.00 par value - 1,796,917 shares outstanding as of May 5, 1999
<PAGE>
                                      INDEX

                          COMMUNITY BANK OF NEW JERSEY


PART I.  FINANCIAL INFORMATION                                          PAGE NO.

Item 1.  inancial Statements

         onsolidated Condensed Balance Sheets at March 31, 1999
         Unaudited) and December 31, 1998                                   3

         onsolidated Condensed Statements of Income for the three
         onths ended March 31, 1999 and 1998 (Unaudited)                    4

         onsolidated Condensed Statement of Changes in Stockholders'        5
         quity at March 31, 1999 (Unaudited)

         onsolidated Condensed Statements of Cash Flows for the three
         onths ended March 31, 1999 and 1998 (Unaudited)                    6

         otes to Consolidated Condensed Financial Statements (Unaudited)  7 - 10


Item 2.  anagement's Discussion and Analysis of Financial Condition
         nd Results of Operations                                        11 - 22


PART II. OTHER INFORMATION

Item 1.  Legal Proceedings                                                  23

Item 2.  Changes in Securities and Use of Proceeds                          23

Item 3.  Defaults Upon Senior Securities                                    23

Item 4.  Submission of Matters to a Vote of Security Holders             23 - 24

Item 5.  Other Information                                                  24

Item 6.  Exhibits and Reports on Form 8-K
                  a.  Exhibits - None                                       24
                  b.  Reports on Form 8-K                                   24


SIGNATURES                                                                  25


                                       2
<PAGE>
<TABLE>
<CAPTION>
                               COMMUNITY BANK OF NEW JERSEY
                           CONSOLIDATED CONDENSED BALANCE SHEETS

                                                               March 31,
                                                                 1999        December 31,
                                                             (Unaudited)         1998
ASSETS                                                          (Dollars in thousands)
<S>                                                            <C>           <C>
Cash and cash equivalents:
      Cash and due from banks ............................     $  5,844      $  2,541
      Federal funds sold .................................       12,805        26,025
                                                               --------      --------
                Total cash and cash equivalents ..........       18,649        28,566
                                                               --------      --------

Investment securities held-to-maturity (fair value $14,491
      at March 31, 1999 and $6,004 at December 31, 1998) .       14,525         6,025
Loans receivable .........................................       54,705        45,629
Allowance for loan loss ..................................       (1,025)         (914)
                                                               --------      --------
                Net loans receivable .....................       53,680        44,715
                                                               --------      --------

Premises and equipment, net ..............................        3,932         3,068
Accrued interest receivable ..............................          440           224
Other assets .............................................          225           153
                                                               --------      --------
                Total Assets .............................     $ 91,451      $ 82,751
                                                               ========      ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits:
      Non-interest bearing demand ........................     $  6,113      $ 13,530
      Interest bearing - NOW .............................       15,523        14,397
      Savings and money market ...........................       35,099        32,138
      Certificates of deposit, under $100,000 ............        4,577         3,511
      Certificates of deposit, $100,000 and over .........        1,241         1,463
                                                               --------      --------
                Total deposits ...........................       72,553        65,039
                                                               --------      --------

Accrued interest payable .................................          115           114
Other liabilities ........................................          315           209
                                                               --------      --------
                Total liabilities ........................       72,983        65,362
                                                               --------      --------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                                                            <C>           <C>
Stockholders' equity
      Common stock - authorized 5,000,000 shares of
            $5.00 par value;  issued and outstanding
            1,796,917 at March 31, 1999 and 1,730,917
            at December 31, 1998 .........................        8,985         8,654
      Additional paid-in capital .........................       11,023        10,340
      Accumulated deficit ................................       (1,540)       (1,605)
                                                               --------      --------
                Total stockholders' equity ...............       18,468        17,389
                                                               --------      --------
                Total Liabilities and Stockholder's Equity     $ 91,451      $ 82,751
                                                               ========      ========
</TABLE>
     See accompanying notes to consolidated condensed financial statements.


                                       3
<PAGE>
<TABLE>
<CAPTION>
                                COMMUNITY BANK OF NEW JERSEY
                 CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS (Unaudited)
                                                                      Three Months Ended
                                                                           March 31,
                                                                    ---------------------
                                                                      1999           1998
                                                     (Dollars in thousands, except per share data)
<S>                                                                 <C>           <C>
INTEREST INCOME
      Loans .................................................       $   973       $   384
      Fees on loans .........................................            78            16
      Federal funds sold ....................................           138            95
      Investment securities - taxable .......................           193           116
                                                                    -------       -------
                  Total interest income .....................         1,382           611
                                                                    -------       -------

INTEREST EXPENSE
      Interest bearing - NOW ................................            51            32
      Savings and money market ..............................           331           160
      Certificates of deposit ...............................            73            21
                                                                    -------       -------
                  Total interest expense ....................           455           213
                                                                    -------       -------
                  Net interest income .......................           927           398
Provision for loan losses ...................................           111           135
                                                                    -------       -------
                  Net interest income after provision
                        for loan losses .....................           816           263
                                                                    -------       -------
Non-interest income:
      Service fees on deposit accounts ......................            47            16
      Other fees and commissions ............................            11             4
                                                                    -------       -------
                  Total non-interest income .................            58            20
                                                                    -------       -------
Non-interest expense:
      Salaries and wages ....................................           311           202
      Employee benefits .....................................            58            43
      Occupancy expense .....................................            47            26
      Depreciation - occupancy, furniture & equipment .......            76            40
      Other .................................................           317           178
                                                                    -------       -------
                  Total non-interest expense ................           809           489
                                                                    -------       -------
                  Net Income (loss) .........................       $    65       $  (206)
                                                                    =======       =======
Per Common Share:
      Net income (loss) - basic .............................       $  0.04       $ (0.16)
      Net income (loss) - diluted ...........................       $  0.04       $ (0.16)
Weighted average shares outstanding (in thousands):
      Basic .................................................         1,790         1,291
      Diluted ...............................................         1,819         1,291
</TABLE>
     See accompanying notes to consolidated condensed financial statements.
                                       4
<PAGE>
<TABLE>
<CAPTION>
                                    COMMUNITY BANK OF NEW JERSEY
                 CONSOLIDATED CONDENSED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY

                                                         Additional                       Total
                                            Common        Paid-in      Accumulated     Stockholders'
                                             Stock        Capital         Deficit         Equity
                                           -------        -------        -------         -------
                                                          (Dollars in thousands)
<S>                                        <C>            <C>            <C>             <C>
Balance December 31, 1998 .........        $ 8,654        $10,340        $(1,605)        $17,389


Issuance of common stock, net of
        offering expenses .........            331            683             --           1,014


Net Income ........................             --             --             65              65
                                           -------        -------        -------         -------

Balance, March 31, 1999 (Unaudited)        $ 8,985        $11,023        $(1,540)        $18,468
                                           =======        =======        =======         =======
</TABLE>
     See accompanying notes to consolidated condensed financial statements.

                                                 5

<PAGE>
<TABLE>
<CAPTION>
                                  COMMUNITY BANK OF NEW JERSEY
                   CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (Unaudited)



                                                                    Three Months Ended March 31,
                                                                    ---------------------------
                                                                          1999          1998
                                                                        --------      --------
                                                                       (Dollars in thousands)
<S>                                                                     <C>           <C>
Cash flows from operating activities:
        Net income (loss) .........................................     $     65      $   (206)
        Adjustments to reconcile net income (loss) to net
             cash provided by (used in) operating activities:
                  Depreciation and amortization ...................           76            40
                  Provision for loan losses .......................          111           135
                  Increase in accrued interest receivable .........         (216)          (44)
                  (Increase) decrease in other assets .............          (72)          184
                  Increase in accrued interest payable ............            1             3
                  Increase in other liabilities ...................          106            76
                                                                        --------      --------
                        Net cash provided by operating activities .           71           188
                                                                        --------      --------
Cash flows from investing activities:
        Purchases of investment securities held-to-maturity .......       (9,000)           --
        Proceeds from maturities and calls of investment securities          500         4,498
        Net increase in loans made to customers ...................       (9,076)       (7,632)
        Purchases of premises and equipment .......................         (940)         (211)
                                                                        --------      --------
                        Net cash used in investing activities .....      (18,516)       (3,345)
                                                                        --------      --------
Cash flows from financing activities:
        Net increase in demand deposits and savings accounts ......        6,670         8,563
        Net increase in certificates of deposit ...................          844           888
        Net proceeds from common stock issued .....................        1,014            --
                                                                        --------      --------
                        Net cash provided by financing activities .        8,528         9,451
                                                                        --------      --------
Net (decrease) increase in cash and cash equivalents ..............       (9,917)        6,294
Cash and cash equivalents as of beginning of year .................       28,566         9,076
                                                                        --------      --------
Cash and cash equivalents as of end of period .....................     $ 18,649      $ 15,370
                                                                        ========      ========


Supplemental disclosures of cash flow information:
        Cash paid during the period for interest ..................     $    454      $    210

</TABLE>

     See accompanying notes to consolidated condensed financial statements.


                                       6
<PAGE>
COMMUNITY BANK OF NEW JERSEY
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (Unaudited)


NOTE A - BASIS OF PRESENTATION

The  consolidated  condensed  financial  statements  included  herein  have been
prepared  without  audit  pursuant to the rules and  regulations  of the Federal
Deposit  Insurance  Corporation  and the  Securities  and  Exchange  Commission.
Certain  information  and footnote  disclosures  normally  included in financial
statements prepared in accordance with generally accepted accounting  principles
have been  condensed  or omitted  pursuant  to such rules and  regulations.  The
preparation of financial  statements  requires  management to make estimates and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosures of contingent  assets and liabilities as of the financial  statement
date and the  reported  amounts of revenues and  expenses  during the  reporting
period.  Since  management's  judgment involves making estimates  concerning the
likelihood  of future  events,  the  actual  results  could  differ  from  those
estimates  which  will have a  positive  or  negative  effect  on future  period
results.  The accompanying  consolidated  condensed financial statements reflect
all  adjustments  which are, in the opinion of  management,  necessary to a fair
statement of the results for the interim periods presented. Such adjustments are
of a normal recurring nature. These consolidated  condensed financial statements
should be read in  conjunction  with the audited  financial  statements  and the
notes  thereto as of and for the year ended  December 31, 1998.  The results for
the three  months  ended March 31, 1999 are not  necessarily  indicative  of the
results that may be expected for the year ended December 31, 1999.

Earnings  per common  share are  computed by dividing net income by the weighted
average  number of common shares and common share  equivalents  (when  dilutive)
outstanding  during  each  period  after  giving  retroactive  effect  to  stock
dividends  declared.  Basic EPS  excludes  dilution  and is computed by dividing
income available to common stockholders by the weighted-average number of common
shares  outstanding for the period.  Diluted EPS reflects the potential dilution
that could occur if  securities  or other  contracts  to issue common stock were
exercised or  converted  into common stock or resulted in the issuance of common
stock that then shared in the earnings of the Bank. The common share equivalents
of  options  in the  computation  of  diluted  earnings  per  share is  computed
utilizing  the Treasury  Stock  method.  For purposes of this  computation,  the
average market price of common stock during each three-month quarter included in
the period being reported upon, is used, when dilutive.


NOTE B - INVESTMENT SECURITIES

The Bank  classifies its  investments in accordance  with Statement of Financial
Accounting  Standards No. 115,  "Accounting for Certain  Investments in Debt and
Equity  Securities," ("SFAS 115"). SFAS 115 requires that an enterprise classify
its  investments  in debt  securities  as  either  securities  held to  maturity
(carrying amount equals amortized cost), securities available for sale (carrying
amount equals  estimated fair value;  unrealized  gains and losses recorded in a
separate component of stockholder's  equity, net of taxes) or trading securities
(carrying  amount  equals  estimated  fair  value;  unrealized  gains and losses
included in the determination of net income).
<PAGE>

Any  security  which  is a U.S.  Government  security,  U.S.  Government  agency
security,  an agency  mortgage-backed  security,  or an obligation of a state or
political subdivision may be placed in the held-to-maturity category if acquired
with the intent and ability to maintain  the  security  in the  portfolio  until
maturity.  Premiums and discounts on these  securities are amortized or accreted
on a basis that  approximates  the effective  yield method.  Realized  gains and
losses  from the sale of  securities  available  for  sale are  determined  on a
specific identification cost basis.

                                        7
<PAGE>
COMMUNITY BANK OF NEW JERSEY
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (Unaudited)
Continued


Management  determines the appropriate  classification of securities at the time
of  purchase.  At March  31,  1999 and  December  31,  1998,  all of the  Bank's
investment  securities  were  classified  as held to maturity.  If the Bank held
securities  classified  as available for sale,  stockholders'  equity would have
been  affected by changing  interest  rates which affect the market price of the
Bank's  securities  available for sale. At March 31, 1999 and December 31, 1998,
no  investment  securities  were  classified  as  available  for sale or trading
securities.

The following  tables present the book values,  fair values and gross unrealized
gains and losses of the Bank's investment  securities  portfolio as of March 31,
1999 and December 31, 1998 (Dollars in thousands).
<TABLE>
<CAPTION>

                                                               March 31, 1999 (Unaudited)
                                                 --------------------------------------------------
                                                                Gross          Gross
                                                 Amortized    Unrealized    Unrealized      Fair
                                                   Cost         Gains         Losses        Value
                                                  --------     --------      --------      --------
<S>                                               <C>          <C>           <C>           <C>
Securities held to maturity:
        U.S. Government and agency securities     $ 14,000     $     --      $    (34)     $ 13,966
        Other securities ....................          525           --            --           525
                                                  --------     --------      --------      --------

                                                  $ 14,525     $     --      $    (34)     $ 14,491
                                                  ========     ========      ========      ========

<CAPTION>

                                                                  December 31, 1998
                                                 --------------------------------------------------
                                                                Gross          Gross
                                                 Amortized    Unrealized    Unrealized      Fair
                                                   Cost         Gains         Losses        Value
                                                  --------     --------      --------      --------
<S>                                               <C>          <C>           <C>           <C>
Securities held to maturity:
        U.S. Government and agency securities     $ 5,500      $    --       $   (21)      $ 5,479
        Other securities ....................         525           --            --           525
                                                  -------      -------       -------       -------

                                                  $ 6,025      $    --       $   (21)      $ 6,004
                                                  =======      =======       =======       =======

</TABLE>
<PAGE>
The  following  table sets forth as of March 31, 1999 and  December 31, 1998 the
maturity distribution of the Bank's investment portfolio (Dollars in thousands).
<TABLE>
<CAPTION>

                                                         Investment Securities Held-To-Maturity
                                                 ---------------------------------------------------
                                                    March 31, 1999
                                                      (Unaudited)              December 31, 1998
                                                 --------------------------------------------------
                                                                Gross          Gross
                                                 Amortized    Unrealized    Unrealized      Fair
                                                   Cost         Gains         Losses        Value
                                                  --------     --------      --------      --------
<S>                                               <C>          <C>           <C>           <C>
Due in one year or less ..............            $ 6,000      $ 6,000       $    --       $    --
Due after one year through five years               8,000        7,966         5,500         5,479
Due after five years through ten years                500          500           500           500
Due after ten years ..................                 25           25            25            25
                                                  -------      -------       -------       -------

                                                  $14,525      $14,491       $ 6,025       $ 6,004
                                                  =======      =======       =======       =======
</TABLE>

        Securities  with a carrying  value of  $1,000,000  at March 31, 1999 and
        $500,000 at December  31, 1998 were  pledged to secure  public  funds on
        deposit.



                                       8
<PAGE>
COMMUNITY BANK OF NEW JERSEY
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (Unaudited)
Continued

NOTE C - LOANS RECEIVABLE and ALLOWANCE FOR LOAN LOSSES

The following table  summarizes the components of the loan portfolio as of March
31, 1999 and December 31, 1998 (Dollars in thousands).
<TABLE>
<CAPTION>

                                                 Loan Portfolio By Type of Loan
                                    --------------------------------------------------------
                                        March 31, 1999
                                          (Unaudited)                 December 31, 1998
                                    Amount          Percent          Amount         Percent
                                    ------          -------          ------         -------
<S>                                 <C>              <C>            <C>              <C>
Commercial and industrial loans     $10,300          18.83%         $ 8,514          18.66%
Commercial mortgage loans .....      24,510          44.80%          19,413          42.55%
Residential mortgages .........       6,786          12.40%           6,941          15.21%
Construction loans ............       5,408           9.89%           3,582           7.85%
Consumer loans ................       7,647          13.98%           6,376          13.97%
Other loans ...................          54           0.10%             803           1.76%
                                    -------         ------          -------         ------

                                    $54,705         100.00%         $45,629         100.00%
                                    =======         ======          =======         ======
</TABLE>

The following table represents the activity in the allowance for loan losses for
the  three  month  periods  ended  March  31,  1999 and 1998 and the year  ended
December 31, 1998 (Dollars in thousands).
<TABLE>
<CAPTION>
                                                    Allowance For Loan Losses
                                               -------------------------------------
                                               Three Months Ended
                                                     March 31,          Year Ended
                                                    (Unaudited)        December 31,
                                                   1999        1998       1998
                                                 ------      ------      ------
<S>                                              <C>         <C>         <C>
Balance - beginning of period ..............     $  914      $  250      $  250
Charge-offs ................................         --          --          --
Recoveries .................................         --          --          --
                                                 ------      ------      ------
Net (charge-offs) recoveries ...............         --          --          --
Provision for loan losses ..................        111         135         664
                                                 ------      ------      ------

Balance - end of period ....................     $1,025      $  385      $  914
                                                 ======      ======      ======
Balance of Allowance at period-end as a %
    of loans at period-end .................       1.87%       1.68%       2.00%
                                                 ======      ======      ======

</TABLE>
<PAGE>
NOTE D - RECLASSIFICATIONS

Certain  amounts in the  financial  statements  presented for prior periods have
been reclassified to conform with the 1999 presentation.

NOTE E - SUBSEQUENT EVENT

On April 22, 1999 at the annual meeting of shareholders of Community Bank of New
Jersey,  a plan of acquisition was approved  pursuant to which a holding company
structure  would be  established  and Community  Bancorp of New Jersey,  a newly
formed New Jersey corporation,  will become the owner of the Bank and a one-bank
holding company.  The New Jersey  Commissioner of Banking and Insurance approved
the plan on March  10,  1999.  Consummation  of the plan  further  requires  the
non-objection  of the Board of  Governors  of the Federal  Reserve  System.  The
Company filed a notification under the Bank Holding Company Act with the Federal
Reserve Bank of N.Y. on April 26, 1999.


                                       9
<PAGE>
COMMUNITY BANK OF NEW JERSEY
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (Unaudited)
Continued


NOTE F - RECENTLY ISSUED ACCOUNTING STANDARDS

Accounting for Derivative Instruments and Hedging Activity
In June  1998,  the  FASB  issued  SFAS  No.  133,  "Accounting  for  Derivative
Instruments  and Hedging  Activity".  SFAS No. 133  establishes  accounting  and
reporting  standards for derivative  instruments,  including certain  derivative
instruments imbedded in other contracts, and for hedging activities. It requires
that an entity  recognize all derivatives as either assets or liabilities in the
statement of financial  position and measure those instruments at fair value. If
certain  conditions  are met, a derivative may be  specifically  designated as a
hedge.  The accounting for changes in the fair value of a derivative  (gains and
losses) depends on the intended use of the derivative and resulting designation.
SFAS No. 133 is  effective  for all fiscal  quarters of fiscal  years  beginning
after June 15, 1999.  Earlier  application is permitted only as of the beginning
of any fiscal  quarter.  The Bank is currently  reviewing the provisions of SFAS
No.  133.  The  adoption of SFAS No. 133 is not  anticipated  to have a material
impact on the Bank's consolidated financial position or results of operations.





                                       10

<PAGE>
COMMUNITY BANK OF NEW JERSEY

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  condensed financial statements and the accompanying notes included
elsewhere herein.

FINANCIAL CONDITION

Total assets at March 31, 1999  increased by $8.7  million,  or 10.5%,  to $91.5
million  compared to $82.8 million at December 31, 1998.  Total assets  averaged
$81.3  million in the first three  months of 1999,  a $29.2  million,  or 56.0%,
increase  from the 1998  full  year  average  of $52.1  million.  Average  loans
increased $18.9 million, or 62.6%, to $49.1 million in the first three months of
1999,  from the 1998 full year  average  of $30.1  million.  Average  investment
securities  increased by $8.7  million,  or 164.2%,  to $14.0  million;  average
Federal funds sold decreased by $300 thousand to $11.9 million;  and the average
of all other assets increased by $2.5 million,  or 51.0%, to $4.9 million during
the first three months of 1999 compared to the full year 1998 averages.

These increases in average assets were funded  primarily by a $22.2 million,  or
55.0%,  increase in average  deposits,  as average  deposits  increased to $62.6
million for the first  quarter of 1999 from the full year 1998  average of $40.4
million. The increases in average assets were further funded with an increase in
average  stockholders' equity of $7.2 million, or 65.5%, as the first quarter of
1999 average  stockholders' equity increased to $18.2 million from the full year
1998  average of $11.0  million.  The increase in average  stockholders'  equity
resulted from net proceeds  received from the Bank's  secondary  public offering
amounting  to $6.6  million on December 14, 1998 and $1.0 million on January 11,
1999 and was further effected by a net operating loss amounting to $610 thousand
during 1998 and net operating income of $65 thousand during the first quarter of
1999.


Lending Activity

Total  loans at March 31,  1999 were $54.7  million,  a 19.7%,  or $9.0  million
increase from December 31, 1998. The loan portfolio  consists primarily of loans
secured by real estate,  and, to a lesser extent,  commercial,  construction and
consumer  loans.  Changes in the  composition of the loan  portfolio  during the
comparative  periods included  increases of $5.0 million in commercial  mortgage
loans,  $1.8  million  in  commercial  and  industrial  loans,  $1.8  million in
construction loans and $1.2 million in consumer loans, and was partially off-set
by a reduction of $1.0 million in residential mortgages and other loans.

The 19.7%  increase in loans at March 31, 1999  compared to December 31, 1998 is
partially  attributable to greater  penetration of the Bank's marketplace and an
improvement in the general economic  environment in New Jersey.  The Bank opened
its second office in downtown Freehold, New Jersey, in September 1997, its third
office in Howell, New Jersey, in November 1998 and its fourth office in Matawan,
New Jersey,  in February  1999.  In addition,  the Bank has  contracted  for the
purchase of a site for a new  location  in  Manalapan,  New  Jersey,  subject to

                                       11
<PAGE>
regulatory  and land use approvals.  Management  believes that the maturation of
these  branch   locations  will  continue  to  provide  the  Bank  with  lending
opportunities as well as funding sources for the loans.

The  Bank's  loans are  primarily  to  businesses  and  individuals  located  in
Monmouth,  Middlesex,  and Ocean Counties, New Jersey.  Management believes that
its strategy of customer  service,  competitive rate  structures,  and selective
marketing  will continue to enable the Bank to gain market entry to local loans.
Bank mergers have also  contributed to the Bank's efforts to attract  borrowers.
Management intends to continue to pursue quality loans in all lending categories
within the Bank's market area.


Allowance for Loan Losses

The  allowance  for loan losses was $1.0  million,  or 1.87% of total loans,  at
March 31, 1999  compared to $0.9 million,  or 2.00% of total loans,  at December
31, 1998. At March 31, 1999 the Bank had no non-performing loans. Non-performing
loans include  non-accrual  loans and exclude accruing loans past due 90 days or
more.  At March 31, 1999 past due loans  consisted  of one loan  amounting to $2
thousand past due less than 90 days. This compares to no  non-performing  loans,
excluding  accruing  loans  past due 90 days or more,  and no past due  loans at
December 31, 1998.

Management  attempts to maintain an  allowance  for loan losses at a  sufficient
level to provide for  potential  losses in the loan  portfolio.  Loan losses are
charged  directly to the allowance  when they occur and any recovery is credited
to the  allowance.  Risks within the loan portfolio are analyzed on a continuous
basis by our  officers,  by  outside,  independent  loan  review  auditors,  our
Directors  Loan Review  Committee  and the Board of  Directors.  A risk  system,
consisting of multiple grading categories,  is utilized as an analytical tool to
assess risk and set appropriate reserves. Along with the risk system, management
further evaluates risk  characteristics  of the loan portfolio under current and
anticipated  economic  conditions  and  considers  such factors as the financial
condition of the borrower, past and expected loss experience,  and other factors
management  feels deserve  recognition in establishing  an appropriate  reserve.
These  estimates are reviewed at least  quarterly,  and, as  adjustments  become
necessary,  they are  realized  in the  periods  in  which  they  become  known.
Additions to the  allowance  are made by  provisions  charged to expense and the
allowance is reduced by net charge-offs (i.e. - loans judged to be uncollectible
and charged  against the reserve,  less any recoveries on such loans).  Although
management attempts to maintain the allowance at a level deemed adequate, future
additions  to the  allowance  may be  necessary  based  upon  changes  in market
conditions.  In addition,  various regulatory  agencies  periodically review the
Bank's allowance for loan losses.  These agencies may require management to take
additional  provisions based on their judgements about information  available to
them at the time of their examination.


Investment Securities Activity

Investment  securities  increased by $8.5 million,  or 141.1%, at March 31, 1999
compared to December 31, 1998.  During the quarter ended March 31, 1999 the Bank
utilized its liquidity in excess of loan demand to fund additional  purchases of
investment  securities  held-to-maturity

                                       12
<PAGE>
amounting to $9.0 million,  which was partially  off-set by maturities and calls
amounting to $0.5 million.

Management  determines the appropriate  classification of securities at the time
of purchase.  At March 31, 1999 all  investment  securities  were  classified as
held-to-maturity.   The  Bank  had  no  investment   securities   classified  as
available-for-sale  or  as  trading  securities.  The  investment  portfolio  is
comprised  primarily of U.S. Government and agency securities with maturities of
three  years or less  and with  call  features  of one year or less.  Management
maintains an investment  portfolio of short  duration in order to fund projected
increased  loan volume and to provide for other  liquidity  uses as needed,  and
secondarily as an additional source of interest income.


Deposits

Deposits are the Bank's  primary source of funds.  Total  deposits  increased by
$7.6  million,  or 11.7%,  to $72.6  million at March 31, 1999 compared to $65.0
million at December  31, 1998.  The increase in deposits  during this period was
primarily due to the Bank's greater penetration of its marketplace. In late 1998
and early 1999, the Bank opened two new offices,  which have  contributed to its
deposit growth.

Average total deposits  increased by $22.2 million,  or 55.0%,  to $62.6 million
for the three months ended March 31,1999  compared to the 1998 full year average
of $40.4  million.  Changes in the deposit mix for the three  months ended March
31,  1999  compared to the 1998 full year  average  include a $9.7  million,  or
48.9%,  increase in savings deposits; a $4.0 million, or 50.3%,  increase in NOW
account deposits;  a $2.3 million, or 76.1%,  increase in time deposits;  a $1.1
million,  or 73.5%  increase in money market  deposits;  and a $5.1 million,  or
62.1%, increase in non-interest bearing demand deposits.

The Bank does not actively solicit  short-term  certificates of deposits of $100
thousand or more because of the liquidity risks posed by such deposits. At March
31,  1999  certificates  of deposit of $100  thousand  or more  amounted to $1.2
million.

The Bank emphasizes  relationships with commercial customers and seeks to obtain
transactional  accounts,  which  are  frequently  kept in  non-interest  bearing
deposits.  The Bank also emphasizes the origination of savings  deposits,  which
amounted to $32.5 million at March 31, 1999,  by offering  rates higher than our
peer group institutions. The primary savings product is the stepped rate savings
account.  The interest rate is based upon the amount on deposit, and the deposit
amount can be changed.  Management  may modify the  interest  rate paid  without
notice,  and the depositor may withdraw their funds on demand.  The Bank markets
this product as an alternative  to time deposits and management  believes it has
resulted in a higher rate of core deposits and lower cost of funds than our peer
group institutions.  Deposits are obtained primarily from the market areas which
the Bank  serves.  As of  March  31,  1999  the  Bank did not have any  brokered
deposits and neither solicited nor offered premiums for such deposits.


                                       13
<PAGE>
Liquidity

Liquidity  is a  measurement  of the Bank's  ability to meet  present and future
funding  obligations and  commitments.  The Bank adjusts its liquidity levels in
order to meet funding needs for deposit outflows,  repayment of borrowings, when
applicable,  and the funding of loan  commitments.  The Company also adjusts its
liquidity level as appropriate to meet its asset/liability objectives. Principal
sources  of  liquidity  are  deposit  generation,  access  to  purchased  funds,
including borrowings from other financial  institutions,  repurchase agreements,
maturities  and  repayments  of loans and  investment  securities,  net interest
income and fee income. Liquid assets (consisting of cash and Federal funds sold)
comprised  20.4%  and 34.5% of the  Bank's  total  assets at March 31,  1999 and
December 31, 1998, respectively.

As shown in the  Consolidated  Condensed  Statements  of Cash Flows,  the Bank's
primary  source  of funds at March 31,  1999 was from  increased  deposits,  net
proceeds  from  common  stock  issued,  and to a  lesser  extent  proceeds  from
maturities and calls of investment  securities.  Deposit  increases  amounted to
$7.5 million for the three  months ended March 31, 1999 while net proceeds  from
common stock issued  amounted to $1.0 million and proceeds from  maturities  and
calls of investment  securities amounted to $0.5 million.  During 1999, the Bank
utilized  deposit growth and its liquid assets as funding  sources for increased
loans  made  to  customers  amounting  to  $9.1  million,  securities  purchases
amounting to $9.0 million and purchases of premises and equipment used primarily
for branch expansion,  amounting to $0.9 million as well as for  asset/liability
management purposes.

The Bank also has several  secondary  sources of  liquidity.  Many of the Bank's
loans are originated pursuant to underwriting  standards which make them readily
marketable to other financial institutions or investors in the secondary market.
In addition, in order to meet liquidity needs on a temporary basis, the Bank has
lines of credit in the amount of $2.5 million for the purchase of Federal  funds
with another financial institution.

The Bank believes that its liquidity  position is sufficient to provide funds to
meet future  loan demand or the  possible  outflow of  deposits,  in addition to
being able to adapt to changing interest rate conditions.


Capital Resources

Stockholder's  equity  increased by $1.1  million at March 31, 1999  compared to
December 31, 1998. The changes in  stockholders'  equity during the three months
ended  March 31,  1999 were  comprised  of an  increase  from net  income of $65
thousand  and an  increase of $1.0  million in net  proceeds  from common  stock
issued.

The Bank's federal  regulator,  the Federal Deposit Insurance  Corporation,  has
issued   guidelines   classifying  and  defining   capital  into  the  following
components: (1) Tier I Capital, which includes tangible stockholders' equity for
common stock and certain qualifying preferred stock, and excludes net unrealized
gains or losses on  available-for-sale  securities  and deferred tax assets that
are dependent on projected  taxable  income greater than one year in the future,
and (2) Tier II  Capital  (Total  Capital),  which  includes  a  portion  of the
allowance for loan losses and certain  qualifying  long-term  debt and preferred
stock  that  does  not  qualify  for  Tier I  Capital.  The  risk-based  capital
guidelines require financial  institutions to apply certain risk factors


                                       14
<PAGE>
ranging from 0% to 100%,  against assets to determine total  risk-based  assets.
The minimum Tier I and the combined Tier I and Tier II capital to  risk-weighted
assets ratios are 4.0% and 8.0%,  respectively.  The Federal  Deposit  Insurance
Corporation also has adopted regulations which supplement the risk-based capital
guidelines to include a minimum leverage ratio of Tier I Capital to total assets
of  3.0%.  For  those  institutions  with  higher  levels  of risk  or that  are
experiencing or anticipating significant growth, the minimum leverage ratio will
be proportionately increased by 100 to 200 basis points.

The following  table  summarizes the risk-based and leverage  capital ratios for
the Bank at March 31, 1999, as well as the regulatory required minimum and "well
capitalized" capital ratios:

<TABLE>
<CAPTION>
                                                            Regulatory Requirement
                                                 ------------------------------------------
                                                 Actual       Minimum    "Well Capitalized"
                                                 ------       -------    ------------------
<S>                                               <C>           <C>             <C>
Risk-based Capital:
         Tier I capital ratio .........           31.02%        4.00%           6.00%
         Total capital ratio ..........           32.27%        8.00%          10.00%

Leverage ratio ........................           22.91%     3.00%-5.00%    5.00% or greater

</TABLE>

In addition,  pursuant to the order of the New Jersey  Department of Banking and
Insurance  approving the Bank's charter,  for its first five years of operation,
the Bank is required  to maintain a ratio of equity to total  assets of at least
10.00%.  As of March 31, 1999 the Bank's ratio of equity capital to total assets
was 20.19%.

As noted in the above  table,  the Bank's  capital  ratios  exceed  the  minimum
regulatory and "well capitalized" requirements.

Impact of Inflation and Changing Prices

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

Year 2000

Rapid and accurate data processing is essential to the Bank's  operations.  Many
computer  programs  that can only  distinguish  the final two digits of the year
entered (a common  programing  practice  in prior  years) are  expected  to read
entries for the year 2000 as the year 1900 or as zero and incorrectly attempt to
compute  payment,  interest,  delinquency,  and  other  data.  The Bank has been
evaluating both information  technology  (computer systems) and  non-


                                       15
<PAGE>
information  technology  systems (e.g.,  vault timer,  electronic door lock, and
heating,  ventilation,  and air conditioning control). The Bank has examined all
of its non-information technology systems and has either received certifications
of Year 2000  compliance  for systems  controlled  by third party  providers  or
determined  that the systems  should not be impacted by the Year 2000.  The Bank
expects  to further  test the  systems  it  controls  and  receive  third  party
certifications,  when appropriate, that these systems will continue to function.
The Bank does not  expect any  material  costs to  address  its  non-information
technology  systems and has not had any material  costs to date.  With regard to
the Bank's  information  technology  systems,  the Bank also does not expect any
future  material  costs and has not had any material  costs to date.  The Bank's
data processing is provided by a single service bureau, NCR. Although NCR is not
Year 2000  compliant,  it has advised  the Bank that it expects to be  compliant
before the year 2000. The Bank is monitoring NCR to evaluate  whether the Bank's
data  processing  system will fail.  The Bank is being  provided  with  periodic
updates on the status of testing and upgrades being made by NCR. If this problem
is not solved by the year 2000,  the Bank would  likely  experience  significant
delays,  mistakes, or failures. These delays, mistakes, or failures could have a
significant impact on the Bank's financial condition and results of operations.


                                       16
<PAGE>
RESULTS OF OPERATIONS  for the three months ended March 31, 1999 compared to the
three months ended March 31, 1998


Net Income
The Bank  earned  $65  thousand,  or $0.04 net  income  per share on a basic and
diluted basis, for the three months ended March 31, 1999, compared to a net loss
of $206  thousand,  or $0.16 for both basic and diluted net loss per share,  for
the three months ended March 31, 1998.  The increase in net income was primarily
due to a $529  thousand,  or 132.9%,  increase  in net  interest  income,  a $38
thousand,  or 190.0%,  increase in  non-interest  income and a $24 thousand,  or
17.8%,  decrease in the  provision for loan losses;  these items were  partially
offset by a $320 thousand, or 65.4%, increase in non-interest expenses.

Net Interest Income
Net interest income increased $529 thousand, or 132.9%, to $927 thousand for the
three  months  ended March 31, 1999 from $398  thousand  for the same prior year
period.  The  increase  in net  interest  income  was due  primarily  to  volume
increases as average  interest  earning assets,  net of average interest bearing
liabilities, increased by $12.4 million, or 95.1%, for the first three months of
1999 compared to the same prior year period.  Also  contributing to the increase
in net interest income was the decrease in the average cost of interest  bearing
liabilities  to 3.73% during the first  quarter of 1999 compared to 4.27% during
the same prior year quarter.  The reduction in the average rate paid on deposits
resulted  from  management's  adjustment  of the Bank's rate  structure  to more
closely reflect the current economic environment and competition.  The Bank held
no tax-exempt investments during these comparable periods.

The Bank's net  interest  margin  (annualized  net  interest  income  divided by
average  interest  earning  assets)  for the three  months  ended March 31, 1999
improved to 5.02% from 4.82% for the same prior year quarter. The improvement in
the net interest margin  resulted  primarily from the decrease in the rates paid
on deposits,  as the yield earned on interest earning assets remained consistent
at 7.48% for the first  quarter of 1999  compared to 7.40% for the first quarter
of 1998, despite falling market rates of interest.

Interest  income  increased  $771 thousand,  or 126.2%,  to $1.4 million for the
three months ended March 31, 1999  compared to $611 thousand for the same period
in 1998.  The  improvement  in  interest  income  was  primarily  due to  volume
increases in income from the loan  portfolio of $645  thousand,  volume  related
increases in income of $108 thousand in the investment securities portfolio, and
volume related  increases in income of $65 thousand in Federal funds sold volume
as the Bank's growth  resulted in an increase in average earning assets of $41.9
million,  or 126.8%,  to $74.9 million for the three months ended March 31, 1999
compared to $33.0 million for the same period in 1998.

The $818 thousand  volume related  increase in total interest income was reduced
by $47 thousand from rate related reductions as interest rates on new investment
securities  purchases  and  investments  in Federal funds sold repriced to lower
current yields.

Interest expense for the first three months of 1999 increased $242 thousand,  or
112.6%, compared to the same prior year period. The increase in interest expense
was due primarily to net volume  increases in interest  bearing  deposits  which
accounted for $311 thousand of the expense increase and was offset by a decrease
of $69 thousand  attributable to net rate related


                                       17
<PAGE>
decreases.  The volume related  increases in interest  bearing  liabilities  and
expense rate decreases are the result of marketing and pricing decisions made by
management  in  response  to the need  for  cost  effective  sources  of  funds,
primarily to provide for loan growth.  These decisions resulted in the reduction
in the cost of interest bearing liabilities to 3.73% for the quarter ended March
31, 1999 compared to 4.27% for the quarter ended March 31, 1998.


The following tables titled  "Consolidated  Average Balance Sheet with Resultant
Interest  and  Average  Rates" and  "Analysis  of Changes  in  Consolidated  Net
Interest  Income" present by category the major factors that  contributed to the
changes in net interest  income for the quarter ended March 31, 1999 compared to
the quarter ended March 31, 1998.



                                       18
<PAGE>
<TABLE>
<CAPTION>
CONSOLIDATED AVERAGE BALANCE SHEETS
With Resultant Interest And Average Rates
                                                                        Three Months Ended              Three Months Ended
                                                                           March 31, 1999                   March 31, 1998
                                                                  --------------------------------- --------------------------------
                                                                   Average     Interest    Average   Average    Interest     Average
                                                                   Balance  Income/Expense    Rate   Balance Income/Expense  Rate
                                                                   -------  --------------    ----   ----------------------  ----
                                                                                (In thousands, except percentages)
<S>                                                               <C>          <C>           <C>    <C>       <C>           <C>
ASSETS
Interest Earning Assets:
          Federal Funds Sold ...................................  $ 11,879     $    138      4.71%  $  7,057  $     95      5.39%
          Investment Securities ................................    13,980          193      5.52%     7,204       116      6.44%
          Loans (net of unearned income) (1) (2) ...............    49,078        1,051      8.68%    18,785       400      8.52%
                                                                  --------     --------             --------  --------
                     Total Interest Earning Assets .............    74,937        1,382      7.48%    33,046       611      7.40%
                                                                  --------     --------             --------  --------
Non-Interest Earning Assets:
          Loan Loss Reserve ....................................      (957)                             (292)
          All Other Assets .....................................     7,351                             3,775
                                                                  --------                          --------
                     Total Assets ..............................  $ 81,331                          $ 36,529
                                                                  ========                          ========

LIABILITIES & STOCKHOLDERS' EQUITY Interest-Bearing Liabilities:
          NOW Deposits .........................................  $ 11,803           51      1.75%  $  4,869        32      2.63%
          Savings Deposits .....................................    29,592          306      4.19%    12,947       157      4.85%
          Money Market Deposits ................................     2,637           25      3.84%       493         3      2.43%
          Time Deposits ........................................     5,381           73      5.50%     1,654        21      5.08%
                                                                  --------     --------             --------  --------
                     Total Interest Bearing Liabilities ........    49,413          455      3.73%    19,963       213      4.27%
                                                                  --------     --------             --------  --------
Non-Interest Bearing Liabilities:
          Demand Deposits ......................................    13,150                             4,979
          Other Liabilities ....................................       522                               271
                                                                  --------                          --------
                     Total Non-Interest Bearing Liabilities ....    13,672                             5,250
                                                                  --------                          --------
Stockholders' Equity ...........................................    18,246                            11,316
                                                                  --------                          --------
                     Total Liabilities and Stockholders'
                     Equity ....................................  $ 81,331                          $ 36,529
                                                                  ========                          ========

NET INTEREST INCOME ............................................               $    927                       $    398
                                                                               ========                       ========

NET INTEREST SPREAD (3) ........................................                             3.74%                          3.13%

NET INTEREST MARGIN (4) ........................................                             5.02%                          4.82%

</TABLE>
<PAGE>
   (1)    Included in interest income on loans are loan fees.
   (2)    Includes non-performing loans.
   (3)    The  interest  rate  spread is the  difference  between  the  weighted
          average  yield on average  interest  earning  assets and the  weighted
          average cost of average interest bearing liabilities.
   (4)    The  interest  rate  margin is  calculated by dividing annualized  net
          interest income by average interest earning assets.


                                       19
<PAGE>
<TABLE>
<CAPTION>
ANALYSIS OF CHANGES IN CONSOLIDATED NET INTEREST INCOME


                                                 Three Months Ended March 31, 1999
                                                   Compared to Three Months Ended
                                                          March 31, 1998
                                                  ---------------------------------
                                                      Increase (Decrease) Due To
                                                  ---------------------------------
                                                      Volume     Rate         Net
                                                      ------     ----         ---
                                                             (In thousands)
<S>                                                    <C>       <C>        <C>
Interest Earned On:
          Federal Funds Sold ....................      $ 65      $(22)      $ 43
          Investment Securities .................       108       (31)        77
          Loans (net of unearned income) ........       645         6        651
                                                       ----      ----       ----

                     Total Interest Income ......       818       (47)       771
                                                       ----      ----       ----

Interest Paid On:
          NOW Deposits ..........................        46       (27)        19
          Savings Deposits ......................       201       (52)       149
          Money Market Deposits .................        14         8         22
          Time Deposits .........................        50         2         52
                                                       ----      ----       ----

                     Total Interest Expense .....       311       (69)       242
                                                       ----      ----       ----

                     Net Interest Income ........      $507      $ 22       $529
                                                       ====      ====       ====


</TABLE>
                                       20

<PAGE>
Provision for Loan Losses
The  provision  for loan losses was $111  thousand for the first three months of
1999 compared to a provision of $135  thousand for the same period in 1998.  The
provision is the result of  management's  review of several  factors,  including
increased  loan balances and  management's  assessment  of economic  conditions,
credit  quality  and other  factors  that may have an impact on future  possible
losses in the loan  portfolio.  Although the Bank had no  non-accrual  loans and
past  due  loans  amounting  to  $2  thousand  at  March  31,  1999,  management
established  provisions for loan losses to create an adequate allowance based on
management's  analysis of the loan  portfolio  and growth  experienced  over the
periods.  The allowance for loan losses totaled $1.0 million,  or 1.87% of total
loans, at March 31, 1999.


Non-Interest Income
Total  non-interest  income was $58  thousand for the first three months of 1999
compared to $20 thousand for the first three months of 1998,  an increase of $38
thousand,  or 190.0%.  The  increase  was  attributable  to an increase in first
quarter  1999  service fees on deposits of $31 thousand and an increase in other
fees and commissions of $7 thousand.  The growth in non-interest income reflects
the growth in deposits, which increased to $72.6 million at March 31, 1999, from
32.9 million at March 31, 1998.


Non-Interest Expense
Total  non-interest  expenses  amounted to $809  thousand for the quarter  ended
March 31, 1999, an increase of $320 thousand, or 65.4%, over the same prior year
quarter.  The increase was due primarily to increases in employment  expenses as
well as increases in occupancy  expenses,  equipment expenses and other expenses
generally attributable to the Bank's growth. Of this increase,  employment costs
increased  $124  thousand,  or 50.6%,  and reflected  increases in the number of
employees  from 22  full-time  equivalents  at March  31,  1998 to 44  full-time
equivalents   at  March  31,  1999.  The  increase  in  personnel  is  primarily
attributable  to the opening of the Howell,  New Jersey  office in November 1998
and the  Matawan,  New  Jersey  office  in  February,  1999 in  addition  to the
acquisition of additional support personnel required due to the Bank' growth.

Occupancy expenses increased $21 thousand,  or 80.8%, for the first three months
of 1999  compared  to the same period in 1998.  The  increase  was  attributable
primarily to increased lease expense and increased  maintenance costs due to the
additional branch offices.

Depreciation  expenses  on  leasehold  improvements,  furniture,  and  equipment
increased $36 thousand,  or 90.0%, for the first quarter of 1999 compared to the
first quarter of 1998 due primarily to  depreciation  costs  associated with the
new facilities and on purchases of enhanced computer processing equipment.

Other expenses increased $139 thousand,  or 78.1%, for the first three months of
1999 compared to the first three months of 1998.  The increase was  attributable
to increased other expenses  resulting from the continued growth of the Bank, as
costs of data  processing  services  paid to the Bank's  third  party  processor
amounted  to $66  thousand,  an  increase  of $38  thousand;  professional  fees
amounted to $54 thousand, an increase of $16 thousand; marketing and advertising
costs  amounted to $43  thousand,  an increase of $31 thousand;  stationery  and
supplies  amounted to $57  thousand,  an increase of $25  thousand;  stockholder
costs  amounted to $22

                                       21
<PAGE>
thousand,  an increase of $19 thousand;  and all other expenses  amounted to $75
thousand, an increase of $10 thousand.


Income Tax Expense
The Bank did not record an income tax  provision for the quarter ended March 31,
1999  because  of its  net  operating  loss  carry-forwards.  The  Bank  had net
operating loss  carry-forwards  of  approximately  $512 thousand at December 31,
1998.  These  carry-forwards  will expire  through 2018, and may be available to
offset tax liabilities on earnings during future periods.  Additionally, in view
of the Bank's  operating loss history and risks  associated  with its ability to
generate taxable income in the future,  management has provided a full valuation
allowance on its net deferred tax assets as of March 31, 1999.



                                       22
<PAGE>
PART II.          OTHER INFORMATION

Item 1.           Legal Proceedings

                  The Bank is periodically involved in various legal proceedings
as a normal incident to its business.

                  In the opinion of  management,  no  material  loss is expected
                  from any such pending lawsuit.

Item 2.           Changes in Securities

                  Not Applicable.

Item 3.           Defaults Upon Senior Securities

                  Not Applicable.

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

                  The annual  meeting of  shareholders  of Community Bank of New
                  Jersey was held on April 22, 1999.

                  The following were the results of voting on the four proposals
                  presented:

                  Note:    Shares Outstanding were.................    1,796,917
                           Shares Voted were.......................    1,711,772

                  Proposal No. 1 -     The re-election  of 10  Directors to  the
                                       Bank's Board of Directors to serve for a
                                       period of one year.

                                       Each Director  received at least 98.0% of
                                       the  shares   voted  in  favor  of  their
                                       appointment.

                                                                        Votes
                  Elected Director            Votes For               Withheld
                  ----------------            ---------               --------
                  Alan Cohen                  1,681,329                30,443
                  Charles P. Kaempffer, CPA   1,681,329                30,443
                  Morris Kaplan               1,678,329                33,443
                  Robert M. Kaye              1,681,329                30,443
                  Eli Kramer                  1,680,329                31,443
                  William J. Mehr, Esq.       1,681,329                30,443
                  Robert D. O'Donnell         1,681,329                30,443
                  Howard M. Schoor            1,681,329                30,443
                  Arnold G. Silverman         1,681,329                30,443
                  Lewis Wetstein, M.D.        1,681,329                30,443
<PAGE>

                  Proposal No. 2 -     A Plan of Acquisition pursuant to which a
                                       holding   company   structure   will   be
                        APPROVED       established and The Community  Bancorp of
                                       New  Jersey,  a newly  formed  New Jersey
                                       corporation, will become the owner of the
                                       Bank and a one-bank holding company,  and
                                       the  shareholders of the Bank will become
                                       the shareholders of The Community Bancorp
                                       of New Jersey  through an exchange of one
                                       share   of  the   common   stock  of  The
                                       Community  Bank of New  Jersey  for  each
                                       outstanding share of common stock  of the
                                       Bank.


                                                               Votes           %
                                                             ---------     -----
                                       For Approval......    1,302,944     72.5%
                                       Against Approval..       38,216      2.1%
                                       Abstain............       8,100      0.5%
                                       Non-vote...........     362,512     20.2%




                                       23
<PAGE>
                  Proposal No. 3 -     The 1998 Stock Option  Plan  pursuant  to
                                       which  options  to purchase up  to 50,000
                        APPROVED       shares of common  stock may  be issued to
                                       members of management.


                                                               Votes           %
                                                             ---------     -----
                                       For Approval......    1,274,417     70.9%
                                       Against Approval..       64,643      3.6%
                                       Abstain...........       10,200      0.6%
                                       Non-vote..........      362,512     20.2%


                  Proposal No. 4 -     The 1999  Employee  Stock  Purchase  Plan
                        APPROVED       pursuant to which  employees  of the Bank
                                       will be permitted  to purchase  shares of
                                       common  stock at a price  equal to 90% of
                                       the fair  value of the common  stock.  No
                                       employee may contribute more than $10,000
                                       through the plan,  and 100,000  shares of
                                       common   stock  will  be   reserved   for
                                       issuance under the plan.


                                                              Votes           %
                                                             ---------     -----
                                       For Approval......    1,289,267     71.7%
                                       Against Approval..       52,743      2.9%
                                       Abstain...........        7,250      0.4%
                                       Non-vote..........      362,512     20.2%

Item 5.           Other Information
                  Not Applicable.

Item 6.           Exhibits and Reports on Form 8-K
                    (a)    Exhibits - None
                    (b)    Reports on Form 8-K

                           The  Registrant  filed a  Current  Report on Form 8-K
                           dated April 14,  1999  announcing  its first  quarter
                           1999 results of operations.

                                       24
<PAGE>
                                   SIGNATURE



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


                                           COMMUNITY BANK OF NEW JERSEY
                                           ----------------------------
                                                       (Issuer)



Date:   May 12, 1999                  By:  /s/Robert D. O'Donnell
                                           ----------------------
                                           ROBERT D. O'DONNELL
                                           President and Chief Executive Officer


EXHIBIT 23(A)




               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
               ---------------------------------------------------



We have issued our report dated January 15, 1999  accompanying  the consolidated
financial  statements  of  Community  Bank of New jersey  (registrant  currently
named,  Community  Bancorp of New Jersey)  and  Subsidiaries  appearing  in Form
10-KSB,  as filed with the Federal  Deposit  Insurance  Corporation for the year
ended December 31, 1998, which is included in this  Registration  Statement.  We
consent to the  inclusion in the  Registration  Statement of the  aforementioned
report.



/s/GRANT THORNTON LLP
January 14, 2000


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