VISTA BANCORP INC
10-K, 1999-03-31
NATIONAL COMMERCIAL BANKS
Previous: STARWOOD FINANCIAL TRUST, 10-K, 1999-03-31
Next: KRUPP INSURED PLUS III LIMITED PARTNERSHIP, 10-K, 1999-03-31




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-K


[x]  ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE ACT OF
     1934 [FEE REQUIRED]

For the fiscal year ended December 31, 1998

[_]  TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE ACT
     OF 1934 [NO FEE REQUIRED]

For the transition period from _________ to ___________

Commission file Number:  0-21264

                               VISTA BANCORP, INC.
             (Exact name of registrant as specified in its charter)

            NEW JERSEY                                     22-2870972
   (State of other jurisdiction of                      (I.R.S. Employer
   incorporation or organization)                    Identification Number)

 305 Roseberry Street, P.O. Box 5360,
        Phillipsburg, New Jersey                             08865
(Address of principal executive offices)                   (Zip Code)

Registrant's telephone number, including area code:  (908) 859-9500

Securities registered pursuant to Section 12(b) of the Act:  Not Applicable

Securities  registered  pursuant to Section 12(g) of the Act:
Common Stock, par value $.50 per share

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

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

     The aggregate  market value of the voting stock held by  non-affiliates  of
the Registrant was: $77.9 million at March 12, 1999.

     As of March 12, 1999, the registrant had  outstanding  4,587,365  shares of
its common stock, par value $.50 per share.

                       DOCUMENTS INCORPORATED BY REFERENCE

     Portions  of  the   registrant's   1999  definitive   Proxy  Statement  are
incorporated  by  reference  in Part III of this  Annual  Report.  In  addition,
portions of the Annual Report to  shareholders  of the  registrant  for the year
ended December 31, 1998, are incorporated by reference in Part II of this Annual
Report.



                                  Page 1 of 91
                            Exhibit Index on Page 35


<PAGE>



                               VISTA BANCORP, INC.
                                    FORM 10-K

                                      Index

<TABLE>
<CAPTION>

Part I                                                                            Page
- ------                                                                            ----
<S>                                                                            <C>
Item 1.  Business ......................................................              1

Item 2.  Properties ....................................................             25

Item 3.  Legal Proceedings .............................................             26

Item 4.  Submission of Matters to a Vote of Security Holders ...........       Not Applicable

Part II

Item 5.  Market for the Registrant's Common Equity and Related
           Stockholder Matters .........................................             27

Item 6.  Selected Financial Data .......................................             30

Item 7.  Management's Discussion and Analysis of Financial
           Condition and Results of Operations .........................             30

Item 7A. Quantitative and Qualitative Disclosures About Market Risk ....             30

Item 8.  Financial Statements and Supplementary Data ...................             30

Item 9.  Changes in and Disagreements with Accountants on
           Accounting and Financial Disclosure .........................       Not Applicable

Part III

Item 10. Directors and Executive Officers of the Registrant ............             30

Item 11. Executive Compensation ........................................             31

Item 12. Security Ownership of Certain Beneficial Owners and Management              31

Item 13. Certain Relationships and Related Transactions ................             31

Part IV

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K             31

Signatures .............................................................             33

Exhibit Index ..........................................................             35
</TABLE>


                                       i
<PAGE>

                               VISTA BANCORP, INC.
                                    FORM 10-K


                                     Part I

Item 1. Business

     General

     Vista  Bancorp,  Inc.  ("Vista"),  is a New  Jersey  business  corporation,
incorporated on March 15, 1988, and is a bank holding  company,  registered with
and supervised by the Board of Governors of the Federal Reserve System ("Federal
Reserve  Board").   Vista  has  two  (2)  wholly-owned   subsidiary  banks,  The
Phillipsburg National Bank and Trust Company ("Phillipsburg  National Bank") and
Twin Rivers  Community  Bank ("Twin  Rivers").  These two banks are  hereinafter
collectively  referred to as the "Bank  Subsidiaries."  The deposits of the Bank
Subsidiaries are generally insured by the Federal Deposit Insurance  Corporation
("FDIC") under the Bank Insurance Fund ("BIF"),  although  Phillipsburg National
Bank has acquired some  so-called  "Oakar"  deposits which are insured under the
Savings Association  Insurance Fund ("SAIF"). As of December 31, 1998, Vista had
total consolidated  assets of $ 593.0 million,  total  consolidated  deposits of
$522.7 million and total consolidated shareholders' equity of $46.8 million.

     Vista provides a full range of retail and commercial  banking  services for
consumers  and small to medium  size  businesses.  Lending  is  concentrated  in
commercial,  consumer and real estate loans to local borrowers.  Vista's lending
and investing activities are funded principally by deposits gathered through its
retail branch office  network.  Vista's  retail  approach is that of a community
bank -- development of long-term customer  relationships,  personalized service,
convenient  locations,  free checking for customers  maintaining certain minimum
balances and convenient hours of operation.

     Vista's  growth  strategy is centered  on the  further  development  of its
community-based  retail banking  network along the Interstate 78 corridor in the
counties  of  Warren  and  Hunterdon  in  New  Jersey  and in  the  counties  of
Northampton and Lehigh in Pennsylvania,  with the extension of its market to the
East in New Jersey and to the West in  Pennsylvania.  This  retail  approach  to
banking  has  resulted  in the  growth of demand  and  savings  deposits  due to
convenience and service.  The objective of this strategy is to take advantage of
the expected  long-term  economic growth along the Interstate 78 corridor in New
Jersey and Pennsylvania.

     Vista's and Phillipsburg  National Bank's principal  executive  offices are
currently located at 305 Roseberry Street,  Post Office Box 5360,  Phillipsburg,
New Jersey  08865.  Phillipsburg  National  Bank's main office is located at 115
South Main  Street,  Phillipsburg,  New Jersey  08865.  Vista has an  operations
center  located  at  291  Pickford  Avenue,  Phillipsburg,   New  Jersey  08865.
Phillipsburg National Bank has, in addition, an administrative and consumer loan
center located at 305 Roseberry Street, Post Office Box 5360, Phillipsburg,  New
Jersey and nine (9)  branch  offices  located  throughout  Warren and  Hunterdon


<PAGE>


Counties,  New Jersey.  Twin Rivers' main office is located at 2925 William Penn
Highway, Easton, Pennsylvania 18045, and has three (3) branch offices located in
the Easton and Bethlehem areas of Pennsylvania.

     As of December 31, 1998,  Vista had forty-eight  (48) full-time and one (1)
part-time  employee.  These  employees are in the following  areas:  accounting,
corporate  security/disaster  recovery,  compliance,  audit,  loan review,  data
processing  and  bookkeeping.  The Bank  Subsidiaries  reimburse  Vista  for the
respective  services  performed  by  these  employees.  Vista  does not own real
property.  However,  Vista  does  pay the  rent for the  premises  in which  the
operations  center is located.  The operations center is the location where most
of Vista's  employees  work.  Vista is not a party to any collective  bargaining
agreement.

     Supervision and Regulation - Vista

     Vista  is  subject  to the  jurisdiction  of the  Securities  and  Exchange
Commission  ("SEC")  for  matters  relating  to the  offering  and  sale  of its
securities.  Vista is  currently  subject  to the SEC's  rules  and  regulations
relating to periodic  reporting,  insider trading reports and proxy solicitation
materials in accordance with the Securities  Exchange Act of 1934 (the "Exchange
Act").

     Vista is also subject to the provisions of the Bank Holding  Company Act of
1956, as amended ("Bank Holding Company Act"), and to supervision by the Federal
Reserve Board ("FRB"). The Bank Holding Company Act requires Vista to secure the
prior  approval of the FRB before it owns or controls,  directly or  indirectly,
more than 5% of the  voting  shares of  substantially  all of the  assets of any
institution,  including  another  bank.  The Bank Holding  Company Act prohibits
acquisition by Vista of more than 5% of the voting shares of, or interest in, or
substantially  all of the assets of, any bank located  outside New Jersey unless
such an  acquisition  is  specifically  authorized by laws of the state in which
such bank is located.

     A bank holding company is prohibited  from engaging in or acquiring  direct
or indirect  control of more than 5% of the voting shares of any company engaged
in non-banking activities unless the FRB, by order or regulation, has found such
activities to be so closely related to banking or managing or controlling  banks
as to be a proper  incident  thereto.  In  making  this  determination,  the FRB
considers  whether the performance of these activities by a bank holding company
would offer benefits to the public that outweigh possible adverse effects.

     The Bank Holding  Company Act also prohibits  acquisitions  of control of a
bank holding company,  such as Vista, without prior notice to the FRB. "Control"
is defined for this purpose as the power, directly or indirectly,  to direct the
management  or policies of a bank holding  company or to vote 25% (or 10%, if no
other person or persons  acting in concert,  holds a greater  percentage  of the
Common Stock) or more of Vista's Common Stock.

     Vista is required to file an annual report with the FRB and any  additional
information  that the FRB may require  pursuant to the Bank Holding Company Act.
The FRB may also make  examinations of Vista and any or all of its subsidiaries.
Subject to certain  exceptions,  a bank holding company and its subsidiaries are



                                       2
<PAGE>


generally  prohibited from engaging in certain tie-in arrangements in connection
with any extension of credit or provision of credit or provision of any property
or services. The so-called "Anti-tie-in"  provisions state generally that a bank
may not extend credit, lease, sell property or furnish any service to a customer
on the condition that the customer provide  additional  credit or service to the
bank, to its bank holding company or to any other subsidiary of its bank holding
company or on the condition that the customer not obtain other credit or service
from a competitor of the bank, its bank holding company or any subsidiary of its
bank holding company.

     Subsidiary  banks  of  a  bank  holding  company  are  subject  to  certain
restrictions  imposed by the Federal  Reserve Act on any extensions of credit to
the bank holding company or any of its subsidiaries, on investments in the stock
or other  securities of the bank holding  company and on taking of such stock or
securities as collateral for loans to any borrower.

     Permitted Nonbanking Activities

     The  Federal  Reserve  Board  permits  bank  holding   companies  or  their
subsidiaries to engage in nonbanking activities so closely related to banking or
managing or  controlling  banks as to be a proper  incident  thereto.  While the
types of  permissible  activities  are subject to change by the Federal  Reserve
Board, the principal nonbanking  activities that presently may be conducted by a
bank holding  company or its  subsidiary  without prior  approval of the Federal
Reserve Board are:

          (1)  Extending   credit  and  servicing  loans.   Making,   acquiring,
     brokering,  or servicing  loans or other  extensions  of credit  (including
     factoring,  issuing  letters  of  credit  and  accepting  drafts)  for  the
     company's account or for the account of others.

          (2)  Activities  related to extending  credit.  Any activity  usual in
     connection  with making,  acquiring,  brokering or servicing loans or other
     extensions  of credit,  as  determined by the Federal  Reserve  Board.  The
     Federal  Reserve Board has  determined  that the following  activities  are
     usual in connection with making, acquiring, brokering or servicing loans or
     other extensions of credit:

               (i) Real  estate and  personal  property  appraising.  Performing
          appraisals  of  real  estate  and  tangible  and  intangible  personal
          property, including securities.

               (ii) Arranging commercial real estate equity financing. Acting as
          intermediary   for  the   financing  of   commercial   or   industrial
          income-producing  real  estate by  arranging  for the  transfer of the
          title,  control, and risk of such a real estate project to one or more
          investors,  if the bank holding company and its affiliates do not have
          an interest  in, or  participate  in managing  or  developing,  a real
          estate  project for which it  arranges  equity  financing,  and do not
          promote or sponsor the development of the property.



                                       3
<PAGE>



               (iii) Check-guaranty services. Authorizing a subscribing merchant
          to accept  personal  checks  tendered by the  merchant's  customers in
          payment  for goods and  services,  and  purchasing  from the  merchant
          validly authorized checks that are subsequently dishonored.

               (iv) Collection  agency  services.  Collecting  overdue  accounts
          receivable, either retail or commercial.

               (v) Credit bureau services.  Maintaining  information  related to
          the credit  history of consumers and providing  the  information  to a
          credit grantor who is considering a borrower's  application for credit
          or who has extended credit to the borrower.

               (vi) Asset  management,  servicing,  and  collection  activities.
          Engaging  under  contract  with a third  party  in  asset  management,
          servicing,  and  collection  of  assets  of a  type  that  an  insured
          depository  institution may originate and own, if the company does not
          engage in real property  management or real estate brokerage  services
          as part of these services.

               (vii)  Acquiring  debt  in  default.  Acquiring  debt  that is in
          default at the time of acquisition under certain conditions.

               (viii) Real estate  settlement  servicing.  Providing real estate
          settlement services.

          (3)  Leasing  personal  or real  property.  Leasing  personal  or real
     property or acting as agent,  broker,  or adviser in leasing such  property
     under certain conditions.

          (4) Operating nonbank depository institutions:

               (i)  Industrial  banking.  Owning,  controlling,  or operating an
          industrial bank, Morris Plan bank, or industrial loan company, so long
          as the institution is not a bank.

               (ii)  Operating  savings  association.   Owning,  controlling  or
          operating a savings  association,  if the savings  association engages
          only in deposit-taking activities,  lending, and other activities that
          are permissible for bank holding companies.

          (5) Trust company functions.  Performing  functions or activities that
     may be performed by a trust company  (including  activities of a fiduciary,
     agency, or custodial nature),  in the manner authorized by federal or state
     law, so long as the company is not a bank for  purposes of the Bank Holding
     Company Act.



                                       4
<PAGE>


          (6) Financial and investment advisory activities. Acting as investment
     or  financial  advisor  to any  person,  including  (without,  in any  way,
     limiting the foregoing):

               (i) Serving as investment adviser (as defined in section 2(a)(20)
          of the Investment Company Act of 1940, 15 U.S.C. 80a-2(a)(20)),  to an
          investment company  registered under that act,  including  sponsoring,
          organizing, and managing a closed-end investment company;

               (ii) Furnishing general economic information and advice,  general
          economic statistical forecasting services, and industry studies;

               (iii) Providing advice in connection with mergers,  acquisitions,
          divestitures,   investments,   joint  ventures,   leveraged   buyouts,
          recapitalizations,  capital structurings,  financing  transactions and
          similar transactions, and conducting financial feasibility studies;

               (iv) Providing information,  statistical forecasting,  and advice
          with  respect to any  transaction  in  foreign  exchange,  swaps,  and
          similar transactions,  commodities,  and any forward contract, option,
          future, option on a future, and similar instruments;

               (v) Providing educational courses, and instructional materials to
          consumers on individual financial management matters; and

               (vi) Providing  tax-planning and tax-preparation  services to any
          person.

          (7) Agency transactional services for customer investments:

               (i) Securities brokerage. Providing securities brokerage services
          (including securities clearing and/or securities execution services on
          an exchange), whether alone or in combination with investment advisory
          services,  and incidental  activities  (including  related  securities
          credit activities and custodial services), if the securities brokerage
          services are  restricted  to buying and selling  securities  solely as
          agent for the  account  of  customers  and do not  include  securities
          underwriting or dealing.

               (ii) Riskless principal  transactions.  Buying and selling in the
          secondary  market all types of securities on the order of customers as
          a "riskless  principal" to the extent of engaging in a transaction  in
          which  the  company,  after  receiving  an  order  to buy (or  sell) a
          security  from a customer,  purchases  (or sells) the security for its
          own account to offset a contemporaneous sale to (or purchase from) the
          customer. This does not include:

                    (A)  Selling  bank-ineligible  securities  at the order of a
               customer  that  is the  issuer  of  the  securities,  or  selling



                                       5
<PAGE>



               bank-ineligible  securities in any transaction  where the company
               has a contractual  agreement to place the  securities as agent of
               the issuer; or

                    (B)  Acting  as a  riskless  principal  in  any  transaction
               involving a bank-ineligible security for which the company or any
               of its affiliates  acts as underwriter  (during the period of the
               underwriting or for 30 days thereafter) or dealer.

               (iii) Private placement services. Acting as agent for the private
          placement of  securities in accordance  with the  requirements  of the
          Securities  Act of 1933 ("1933  Act") and the rules of the  Securities
          and Exchange  Commission,  if the company engaged in the activity does
          not purchase or repurchase  for its own account the  securities  being
          placed,  or hold in  inventory  unsold  portions  of  issues  of these
          securities.

               (iv) Futures commission merchant.  Acting as a futures commission
          merchant ("FCM") for unaffiliated persons in the execution, clearance,
          or execution  and  clearance  of any futures  contract and option on a
          futures  contract traded on an exchange in the United States or abroad
          under certain conditions.

               (v) Other transactional services. Providing to customers as agent
          transactional services with respect to swaps and similar transactions.

          (8) Investment transactions as principal:

               (i) Underwriting and dealing in government  obligations and money
          market  instruments.  Underwriting  and dealing in  obligations of the
          United  States,  general  obligations  of states  and their  political
          subdivisions,  and other  obligations  that state  member banks of the
          Federal  Reserve  System may be authorized  to underwrite  and deal in
          under  12  U.S.C.  24 and  335,  including  banker's  acceptances  and
          certificates  of  deposit,  under  the  same  limitations  as would be
          applicable  if  the  activity  were  performed  by  the  bank  holding
          company's subsidiary member banks or its subsidiary nonmember banks as
          if they were member banks.

               (ii) Investing and trading activities. Engaging as principal in:

                    (A) Foreign exchange;

                    (B) Forward contracts, options, futures, options on futures,
               swaps, and similar contracts, whether traded on exchanges or not,
               based  on any  rate,  price,  financial  asset  (including  gold,
               silver, platinum,  palladium, copper, or any other metal approved
               by the Board), nonfinancial asset, or group of assets, other than
               a bank-ineligible security under certain conditions.



                                       6
<PAGE>



                    (C) Forward contracts, options, futures, options on futures,
               swaps, and similar contracts, whether traded on exchanges or not,
               based  on an  index  of a rate,  a  price,  or the  value  of any
               financial asset,  nonfinancial  asset, or group of assets, if the
               contract requires such settlement.

               (iii) Buying and selling bullion, and related activities. Buying,
          selling and storing bars, rounds,  bullion, and coins of gold, silver,
          platinum,  palladium,  copper,  and any other  metal  approved  by the
          Federal  Reserve Board,  for the company's own account and the account
          of others,  and  providing  incidental  services such as arranging for
          storage, safe custody, assaying, and shipment.

          (9) Management consulting and counseling activities:

               (i) Management consulting. Providing management consulting advice
          under certain conditions.

               (ii) Employee benefits consulting services.  Providing consulting
          services  to  employee  benefit,  compensation  and  insurance  plans,
          including  designing plans,  assisting in the implementation of plans,
          providing  administrative  services to plans, and developing  employee
          communication programs for plans.

               (iii) Career  counseling  services.  Providing career  counseling
          services to:

                    (A)  A  financial  organization  and  individuals  currently
               employed   by,  or   recently   displaced   from,   a   financial
               organization;

                    (B)  Individuals  who are seeking  employment at a financial
               organization; and

                    (C)  Individuals  who are currently  employed in or who seek
               positions in the finance,  accounting,  and audit  departments of
               any company.

          (10) Support services:

               (i) Courier services. Providing courier services for:

                    (A)  Checks,   commercial  papers,  documents,  and  written
               instruments   (excluding   currency  or  bearer-type   negotiable
               instruments)   that  are  exchanged  among  banks  and  financial
               institutions; and



                                       7
<PAGE>



                    (B) Audit and  accounting  media of a banking  or  financial
               nature  and  other   business   records  and  documents  used  in
               processing such media.

               (ii)  Printing  and  selling  MICR-encoded  items.  Printing  and
          selling  checks  and  related  documents,  including  corporate  image
          checks,  cash  tickets,   voucher  checks,   deposit  slips,   savings
          withdrawal  packages,  and  other  forms  that  require  Magnetic  Ink
          Character Recognition ("MICR") encoding.

          (11) Insurance agency and underwriting:

               (i) Credit insurance.  Acting as principal,  agent, or broker for
          insurance (including home mortgage redemption insurance) that is:

                    (A)  Directly  related to an extension of credit by the bank
               holding company or any of its subsidiaries; and

                    (B) Limited to ensuring  the  repayment  of the  outstanding
               balance due on the extension of credit in the event of the death,
               disability, or involuntary unemployment of the debtor.

               (ii) Finance  company  subsidiary.  Acting as agent or broker for
          insurance  directly  related  to an  extension  of credit by a finance
          company that is a subsidiary  of a bank holding  company under certain
          conditions.

               (iii) Insurance in small towns.  Engaging in any insurance agency
          activity in a place where the bank holding  company or a subsidiary of
          the bank holding company has a lending office and that:

                    (A) Has a population  not  exceeding  5,000 (as shown in the
               preceding decennial census); or

                    (B)  Has  inadequate   insurance   agency   facilities,   as
               determined  by  the  Federal  Reserve  Board,  after  notice  and
               opportunity for hearing.

               (iv) Insurance-agency  activities conducted on May 1, 1982. Under
          certain  restrictions,   engaging  in  any  specific  insurance-agency
          activity if the bank holding  company,  or subsidiary  conducting  the
          specific activity, conducted such activity on May 1, 1982, or received
          the Federal  Reserve  Board  approval to conduct  such  activity on or
          before May 1, 1982.



                                       8
<PAGE>



               (v) Supervision of retail insurance agents. Supervising on behalf
          of insurance  underwriters  the activities of retail  insurance agents
          who sell:

                    (A) Fidelity  insurance and property and casualty  insurance
               on the real and personal  property used in the  operations of the
               bank holding company or its subsidiaries; and

                    (B) Group  insurance that protects the employees of the bank
               holding company or its subsidiaries.

               (vi)   Small   bank   holding   companies.    Engaging   in   any
          insurance-agency  activity  if the  bank  holding  company  has  total
          consolidated assets of $50 million or less.

               (v)  Insurance-agency  activities conducted before 1971. Engaging
          in any  insurance-agency  activity  performed  at any  location in the
          United States  directly or  indirectly by a bank holding  company that
          was engaged in  insurance-agency  activities prior to January 1, 1971,
          as a  consequence  of approval by the Federal  Reserve  Board prior to
          January 1, 1971.

          (12) Community development activities:

               (i) Financing and investment  activities.  Making equity and debt
          investments in corporations or projects designed  primarily to promote
          community welfare, such as the economic rehabilitation and development
          of  low-income  areas  by  providing  housing,  services,  or jobs for
          residents.

               (ii) Advisory activities. Providing advisory and related services
          for programs designed primarily to promote community welfare.

          (13) Money orders,  savings bonds, and traveler's checks. The issuance
     and sale at  retail  of money  orders  and  similar  consumer-type  payment
     instruments;  the sale of U.S.  savings bonds; and the issuance and sale of
     traveler's checks.

          (14) Data  processing.  Providing data  processing and data processing
     and data transmission  services,  facilities (including data processing and
     data  transmission   hardware,   software,   documentation,   or  operating
     personnel), data bases, advice, and access to such services, facilities, or
     data bases by any technological means under certain conditions.


                                       9
<PAGE>



     New Jersey Banking Law

     Under  Article 48 of the New Jersey  Banking Act of 1948,  as amended  (the
"New Jersey  Act"),  Vista is permitted to acquire an unlimited  number of banks
subject to certain limitations. However, Vista would be required, under the Bank
Holding  Company Act and the New Jersey Act, to obtain the prior approval of the
FRB and the  Commissioner of Banking of New Jersey,  respectively,  before Vista
could  acquire all or  substantially  all of the assets of any bank,  or acquire
ownership  or  control  of any  voting  shares of any bank  other  than the Bank
Subsidiaries, if, after such acquisition it would own or control more than 5% of
the voting shares of the bank (as to the FRB) or in any other manner control the
election of a majority of directors or exercise a controlling influence over the
management and policies of such bank.

     In addition,  the New Jersey Act authorizes  reciprocal  interstate banking
without  any  geographic  limitation.  Reciprocity  between  states  exists when
another state's law (including the District of Columbia) authorizes or permits a
New Jersey  bank  holding  company to acquire  banks or bank  holding  companies
located  in that  state on terms and  conditions  substantially  the same as the
terms and conditions  pursuant to which a bank holding  company  located in that
state may acquire  banks or bank holding  companies  located in that state.  The
fact that the law of that  state  imposes  limitations  or  restrictions  on the
acquisition of banks or bank holding  companies  located in that state by a bank
or bank holding company  located in New Jersey shall not  necessarily  mean that
the law of that state is not reciprocal legislation;  provided, however, that if
the law of that state  limits  acquisitions  by a bank or bank  holding  company
located  in New  Jersey  to banks or bank  holding  companies  which  are not in
competition with banks or bank holding companies located in or chartered by that
state or to banks or bank holding  companies which do not have customary banking
deposit  and  commercial  loan  powers,  the  law of  that  state  shall  not be
reciprocal  legislation.  If the  reciprocal  legislation  of that state imposes
limitations or  restrictions  on the  acquisition or ownership of a bank or bank
holding  company  located in that state by a bank holding company located in New
Jersey,  substantially the same limitations and restrictions shall be applicable
to the eligible bank holding  company  located in that state with respect to its
acquisition of banks or bank holding companies located in New Jersey.

     Interstate Banking and Branching

     The following  discussion  describes  those  provisions of the  Riegle-Neal
Interstate Banking and Branching Efficiency Act of 1994 (the "Interstate Banking
Act") that would pertain to Vista.  It is not an exhaustive  description  of all
provisions of the Interstate Banking Act.

     In general,  the Federal  Reserve Board may approve an application by Vista
to acquire control of, or acquire all or  substantially  all of the assets of, a
bank located outside of the State of New Jersey,  without regard to whether such
acquisition  is  prohibited  under the law of any state,  but subject to certain
state law  restrictions and  requirements  enumerated in the Interstate  Banking
Act. The Federal Reserve Board may approve such  application if it finds,  among
other things, that Vista is "adequately  capitalized" and "adequately  managed."
Moreover,  the Federal  Reserve  Board may not approve such  acquisition  if the
target bank has not been in existence  for the minimum  period of time,  if any,
required by such target  bank's  "home"  state.



                                       10
<PAGE>



The Federal  Reserve Board may,  however,  approve the acquisition of the target
bank that has been in existence  for at least five years  without  regard to any
longer  minimum period of time required under the law of the "home" state of the
target bank.

     Furthermore,  the Interstate Banking Act provides that appropriate  federal
supervisory  agencies may approve a merger of one of the Bank  Subsidiaries with
another  bank  located in a  different  state or the  establishment  by the Bank
Subsidiaries of a new branch office either by acquisition or de novo, unless the
State  of New  Jersey  (with  respect  to  Phillipsburg  National  Bank)  or the
Commonwealth  of  Pennsylvania  (with  respect  to Twin  Rivers)  enacts  a law,
allowing  an  interstate  merger  or  expressly   prohibiting   merger  with  an
out-of-state  bank. Such  transactions may be completed,  if the relevant states
have opted-in to the  Interstate  Banking Act.  With respect to both  interstate
branching  by  acquisition  or merger,  both  Pennsylvania  and New Jersey  have
opted-in.  On April 17,  1996,  Governor  Whitman  signed  into law  legislation
(referred to as "Chapter  17") to implement  the  provisions  of the  Interstate
Banking Act in New Jersey. Chapter 17 contains an early opt-in to the provisions
of the Interstate Banking Act regarding  interstate  branching by acquisition or
merger.  On the other  hand,  Chapter 17 does not  contain an "opt-in" to the de
novo  interstate  branching  provisions  of  Chapter  17.  The  Commonwealth  of
Pennsylvania  opted-in  to the  Interstate  Banking  Act,  both with  respect to
interstate branching by acquisition or merger and de novo interstate branching.

     The Banking  Commissioners  of the State of New Jersey and the Commonwealth
of  Pennsylvania  executed a Cooperative  Agreement  which governs the manner in
which  state-chartered  banks (such as Twin  Rivers)  with  branches in multiple
states will be supervised.  This  Cooperative  Agreement was necessitated by the
Interstate  Banking  Law and was  drafted  to create a level  playing  field for
state-chartered  banks with  respect to  supervision  and  regulation  of branch
offices in a multiple  state  setting.  Specifically,  this  agreement  outlines
general  principles  for  determining  whether  home or host state law  applies,
including  the  following:  (1) host  state law  applies to  operational  issues
relating to a branch  located in a host state,  including  antitrust,  community
reinvestment,  consumer  protection,  usury and fair lending laws; (2) the state
law of the  home  state  will  apply to  corporate  structure  issues,  such as,
charter,  by-laws,  incorporation,   liquidation,  shareholders  and  directors,
capital  and  investments;  and (3) bank powers  issues  will be  resolved  with
reference to both home and host state laws.

     Legislation and Regulatory Changes

     From  time  to  time,  legislation  is  enacted  which  has the  effect  of
increasing  the  cost of  doing  business,  limiting  or  expanding  permissible
activities  or  affecting  the  competitive  balance  between  banks  and  other
financial  institutions.  Proposals to change the laws and regulations governing
the operations and taxation of banks, bank holding companies and other financial
institutions are frequently made in Congress, and before various bank regulatory
agencies. No prediction can be made as to the likelihood of any major changes or
the impact such changes might have on Vista and the Bank  Subsidiaries.  Certain
changes  of  potential   significance  to  Vista  which  have  been  enacted  or
promulgated,  as the case may be, by  Congress or various  regulatory  agencies,
respectively, are discussed below.



                                       11
<PAGE>



     Financial  Institutions  Reform,  Recovery  and  Enforcement  Act  of  1989
     ("FIRREA")

     On August 9, 1989,  major reform and financing  legislation,  more commonly
known as FIRREA,  was enacted into law in order to restructure the regulation of
the thrift industry,  to address the financial  condition of the Federal Savings
and Loan Insurance  Corporation  and to enhance the  supervisory and enforcement
powers of the federal  bank and thrift  regulatory  agencies.  The Office of the
Comptroller  of the  Currency  ("OCC"),  as the  primary  federal  regulator  of
Phillipsburg  National  Bank,  and the FRB,  as the  primary  regulator  of Twin
Rivers, are primarily  responsible for supervision of Phillipsburg National Bank
and Twin Rivers,  respectively.  The OCC and FRB have far greater flexibility to
impose  supervisory  agreements on an institution  that fails to comply with its
regulatory  requirements,  particularly with respect to the capital requirements
under FIRREA.  Possible  enforcement actions include the imposition of a capital
plan, termination of deposit insurance and removal or temporary suspension of an
officer, director or other institution-affiliated party.

     Under FIRREA,  civil  penalties  are  classified  into three  levels,  with
amounts  increasing with the severity of the violation.  The first tier provides
for  civil  penalties  of up to  $5,000  per  day for  any  violation  of law or
regulation.  A civil  penalty of up to $25,000  per day may be  assessed if more
than a minimal loss or a pattern of  misconduct  is involved.  Finally,  a civil
penalty  of up to  $1.0  million  per  day  may be  assessed  for  knowingly  or
recklessly  causing a substantial  loss to an  institution or taking action that
results in a substantial pecuniary gain or other benefit. Criminal penalties are
increased  to $1.0  million per  violation,  up to $5.0  million for  continuing
violations or for the actual amount of gain or loss.  These  monetary  penalties
may be combined with prison sentences for up to five years.

     Federal Deposit Insurance Corporation Improvement Act of 1991 ("FDICIA")

     General.  FDICIA  reformed a variety of bank  regulatory  laws.  Certain of
these new provisions are discussed below.

     Examinations  and  Audits.  Annual  full-scope,  on-site  examinations  are
required for all FDIC-insured  institutions with assets of $500 million or more.
For bank holding companies that have at least one subsidiary bank which has $500
million or more in assets,  the independent  accountants of such companies shall
attest to the  accuracy of  management's  report.  Such  accountants  shall also
monitor  management's  compliance  with  governing  laws and  regulations.  Such
companies are also required to select an independent audit committee composed of
outside  directors who are independent of management,  to review with management
and the  independent  accountants  the  reports  that must be  submitted  to the
appropriate bank regulatory agencies.  If the independent  accountants resign or
are  dismissed,  written  notification  must be  given  to the  FDIC  and to the
appropriate federal and state bank regulatory agency.

     Prompt  Corrective  Action.  In  order  to  reduce  losses  to the  deposit
insurance   funds,   FDICIA   established  a  format  to  more  closely  monitor
FDIC-insured  institutions  and  to  enable  prompt  corrective  action  by  the
appropriate federal supervisory agency if an institution begins to experience



                                       12
<PAGE>



any difficulty.  FDICIA  established  five "Capital"  categories.  They are: (1)
well-capitalized;   (2)  adequately  capitalized;   (3)  undercapitalized;   (4)
significantly undercapitalized; and (5) critically undercapitalized. The overall
goal of these new capital  measures is to impose more  scrutiny and  operational
restrictions on depository  institutions as they descend the capital  categories
from well capitalized to critically undercapitalized.

     The FDIC,  the OCC,  the FRB and the  Office of Thrift  Supervision  issued
jointly  the  regulations  relating  to  these  capital  categories  and  prompt
corrective  action.  These  capital  measures for prompt  corrective  action are
defined as follows:

     A "well-capitalized" institution would be one that has at least a 10% total
risk-based  capital ratio, a 6% or greater Tier I risk-based capital ratio, a 5%
or greater  Tier I leverage  capital  ratio,  and is not  subject to any written
order or final  directive  by the FDIC to meet and  maintain a specific  capital
level.

     An  "adequately  capitalized"  institution  would  be one  that  meets  the
required  minimum  capital  levels,  but  does  not  meet  the  definition  of a
"well-capitalized"  institution.  The existing  capital rules generally  require
banks to  maintain a Tier I leverage  capital  ratio of at least 4% and an 8% or
greater total  risk-based  capital ratio.  Since the  risk-based  standards also
require at least half of the total risk-based  capital  requirement to be in the
form of Tier I capital,  this also will mean that an  institution  would need to
maintain at least a 4% Tier I risk-based  capital  ratio.  Thus, an  institution
would need to meet each of the required  minimum  capital  levels in order to be
deemed "adequately capitalized."

     An  "undercapitalized"  institution  would  fail to meet one or more of the
required minimum capital levels for an "adequately capitalized" institution.  An
"undercapitalized"  institution  must  file a  capital  restoration  plan and is
automatically  subject to restrictions  on dividends,  management fees and asset
growth.  In addition,  the institution is prohibited  from making  acquisitions,
opening new  branches  or  engaging  in new lines of business  without the prior
approval  of its  primary  federal  regulator.  A number of other  discretionary
restrictions  also  may  be  imposed  on  a  case-by-case   basis,  and  harsher
restrictions  that  otherwise  would apply to  "significantly  undercapitalized"
institutions may be imposed on an  "undercapitalized"  institution that fails to
file or implement an acceptable capital restoration plan.

     A  "significantly   undercapitalized"   institution   would  have  a  total
risk-based  capital ratio of less than 6%, a Tier I risk-based  capital ratio of
less than 3%, or a Tier I  leverage  capital  ratio of less than 3%, as the case
may be.  Institutions in this category would be subject to all the  restrictions
that  apply  to   "undercapitalized"   institutions.   Certain  other  mandatory
prohibitions  also would  apply,  such as  restrictions  against  the payment of
bonuses or raises to senior executive officers without the prior approval of the
institution's  primary federal regulator.  A number of other restrictions may be
imposed.

     A "critically  undercapitalized"  institution  would be one with a tangible
equity  (Tier  I  capital)  ratio  of  2% or  less.  In  addition  to  the  same
restrictions   and   prohibitions   that   apply   to   "undercapitalized"   and
"significantly undercapitalized" institutions, the FDIC's rule implementing



                                       13
<PAGE>



this provision of FDICIA also addresses  certain other  provisions for which the
FDIC has been accorded responsibility as the insurer of depository institutions.

     At a minimum, any institution that becomes "critically undercapitalized" is
prohibited from taking the following  actions without the prior written approval
of its primary federal supervisory agency: engaging in any material transactions
other  than in the  usual  course  of  business;  extending  credit  for  highly
leveraged  transactions  ("HLTs");  amending  its charter or bylaws;  making any
material changes in accounting  methods;  engaging in certain  transactions with
affiliates;  paying  excessive  compensation or bonuses;  and paying interest on
liabilities  exceeding the prevailing rates in the institution's market area. In
addition, a "critically  undercapitalized" institution is prohibited from paying
interest or principal on its subordinated debt and is subject to being placed in
conservatorship  or  receivership  if its tangible  equity  capital level is not
increased within certain mandated time frames.

     At any time,  an  institution's  primary  federal  supervisory  agency  may
reclassify it into a lower capital  category.  All  institutions  are prohibited
from declaring any dividends, making any other capital distribution, or paying a
management  fee if it would  result in downward  movement  into any of the three
undercapitalized  categories.  FDICIA provides an exception to this  requirement
for stock  redemptions  that do not  lower an  institution's  capital  and would
improve its financial  condition,  if the appropriate federal supervisory agency
has consulted with the FDIC and approved the redemption.

     The  regulation  requires  institutions  to notify the FDIC  following  any
material  event  that  would  cause  such  institution  to be  placed in a lower
category.  Additionally, the FDIC monitors capital levels through regulatory and
examination reports.

     Real  Estate  Lending  Standards.  Pursuant  to  FDICIA,  the OCC and other
federal banking agencies adopted real estate lending  guidelines which would set
loan-to-value  ("LTV")  ratios for different  types of real estate loans.  A LTV
ratio is  generally  defined as the total loan amount  divided by the  appraised
value of the  property at the time the loan is  originated.  If the  institution
does not hold a first lien  position,  the total loan  amount  would be combined
with the amount of all senior liens when calculating the ratio. These guidelines
became  effective on March 19, 1993. In addition to establishing the LTV ratios,
the  guidelines  require  all real  estate  loans to be based upon  proper  loan
documentation and a recent appraisal of the property.

     Bank  Enterprise  Act of 1991.  Within  the  overall  FDICIA is a  separate
subtitle called the "Bank Enterprise Act of 1991." The purpose of this Act is to
encourage  banking  institutions to establish  "basic  transaction  services for
consumers"  or  so-called  "life-line  accounts."  The FDIC  assessment  rate is
reduced for all life-line  depository  accounts.  This Act  establishes ten (10)
factors which are the minimum  requirements to qualify as a life-line depository
account.  Some of these factors relate to minimum  opening and balance  amounts,
minimum number of monthly withdrawals,  the absence of discriminatory  practices
against low-income  individuals and minimum service charges and fees.  Moreover,
the Housing  and  Community  Development  Act of 1972  requires  that the FDIC's



                                       14
<PAGE>



risk-based  assessment system include provisions  regarding  life-line accounts.
Assessment rates applicable to life-line  accounts are to be established by FDIC
rule.

     Truth in  Savings  Act.  FDICIA  also  contains  the Truth in  Savings  Act
("TSA").  The FRB has adopted  regulations  ("Regulation DD") under the TSA. The
purpose of TSA is to require  the clear and uniform  disclosure  of the rates of
interest which are payable on deposit  accounts by depository  institutions  and
the fees that are assessable  against  deposit  accounts,  so that consumers can
make a meaningful  comparison  between the competing claims of banks with regard
to deposit accounts and products. In addition to disclosures to be provided when
a  customer   establishes  a  deposit  account,   TSA  requires  the  depository
institution  to  include,  in a clear  and  conspicuous  manner,  the  following
information with each periodic  statement of a deposit  account:  (1) the annual
percentage yield earned;  (2) the amount of interest  earned;  (3) the amount of
any  fees and  charges  imposed;  and (4) the  number  of days in the  reporting
period.  TSA allows for civil  lawsuits  to be  initiated  by  customers  if the
depository institution violates any provision or regulation under TSA.

     FDIC Insurance Assessments

     The FDIC has  implemented a risk-related  premium  schedule for all insured
depository  institutions  that results in the  assessment  of premiums  based on
capital and supervisory measures.

     Under the risk-related  premium schedule,  the FDIC, on a semiannual basis,
assigns each  institution  to one of three  capital  groups  (well  capitalized,
adequately   capitalized  or  under   capitalized)   and  further  assigns  such
institution to one of three subgroups  within a capital group  corresponding  to
the  FDIC's  judgment  of  the  institution's   strength  based  on  supervisory
evaluations,  including  examination  reports,  statistical  analysis  and other
information  relevant  to  gauging  the  risk  posed  by the  institution.  Only
institutions  with a total  capital to  risk-adjusted  assets  ratio of 10.0% or
greater, a Tier 1 capital to risk-adjusted assets ratio of 6.0% or greater and a
Tier 1 leverage ratio of 5.0% or greater,  are assigned to the  well-capitalized
group.

     Over the last two  years,  FDIC  insurance  assessments  have seen  several
changes for both BIF and SAIF  institutions.  The most recent change occurred on
September 30, 1996, when the President signed into law a bill designed to remedy
the disparity between BIF and SAIF deposit premiums.  The first part of the bill
called  for the SAIF to be  capitalized  by a  one-time  assessment  on all SAIF
insured  deposits  held as of March 31, 1995.  This  assessment,  which was 65.7
cents per $100 in deposits,  raised approximately $4.7 billion to bring the SAIF
up to is required 1.25 reserve ratio. Vista paid this special assessment in 1996
for those "SAIF-insured"  deposits it held. The second part of the bill remedied
the future  anticipated  shortfall with respect to the payment of FICO interest.
For 1997 through  1999,  the banking  industry  will help pay the FICO  interest
payments at an assessment  rate that is one-fifth the rate paid by thrifts.  The
FICO assessment on BIF insured deposits is 1.22 cents per $100 in deposits;  for
SAIF insured deposits it is 6.10 cents per $100 in deposits.  Beginning  January
1, 2000,  the FICO interest  payments will be paid pro-rata by banks and thrifts
based on deposits.  At December 31, 1998, the FICO interest  assessment  paid by
Vista was approximately $ 86 thousand. The Bank Subsidiaries have not been



                                       15
<PAGE>



required to pay any FDIC insurance assessments since the fourth quarter of 1996,
because BIF has met its statutorily  required  ratios and the Bank  Subsidiaries
are categorized as "well capitalized."

     Capital Standards

     The FRB has issued risk-based  capital  guidelines.  The guidelines require
all bank holding companies to maintain a minimum risk-based capital ratio of 8%,
of which at least  half  must be in the  form of  common  shareholders'  equity.
Assets will be assigned to five risk  categories,  with higher levels of capital
being required for the categories perceived as representing greater credit risk.
The required capital ratios will represent equity and (to the extent  permitted)
nonequity capital as a percentage of total risk-weighted  assets. The risk-based
capital  guidelines are designed to make regulatory  capital  requirements  more
sensitive to differences in risk profiles among banks and bank holding companies
and to minimize disincentives for holding liquid assets.

     The following table presents Vista's consolidated  regulatory capital based
on these guidelines as of December 31, 1998 (in thousands):

Tier I Capital ............................................         $ 45,055
Tier II Capital ...........................................            4,415
                                                                    --------
Total Capital .............................................         $ 49,470
                                                                    ========

Total Average Quarterly Assets ............................         $583,067
Total Risk-Weighted Assets(1) .............................         $353,084

Tier I Risk-Based Capital Ratio(2) ........................            12.76%
Required Tier I Risk-Based Capital Ratio ..................             4.00%
                                                                     -------
Excess Tier I Risk-Based Capital Ratio ....................             8.76%

Total Risk-Based Capital Ratio(3) .........................            14.01%
Required Total Risk-Based Capital Ratio ...................             8.00%
                                                                     -------
Excess Total Risk-Based Capital Ratio .....................             6.01%

Tier I Leverage Ratio(4) ..................................             7.73%
Required Tier I Leverage Ratio ............................             4.00%
                                                                     -------
Excess Tier I Leverage Ratio ..............................             3.73%

- -----------
(1)  Includes off-balance sheet items at credit equivalent values.

(2)  Tier I Risk-Based  Capital  Ratio is defined as the ratio of Tier I Capital
     to Total Risk-Weighted Assets.

(3)  Total  Risk-Based  Capital  Ratio is defined as the ratio of Tier I Capital
     plus Tier II Capital to Total Risk-Weighted Assets.

(4)  Tier I  Leverage  Ratio is  defined as the ratio of Tier I Capital to Total
     Average Quarterly Assets.



                                       16
<PAGE>



     Vista's ability to maintain the required levels of capital is substantially
dependent  upon the success of its capital plan,  business  plan,  the impact of
future  economic  events,  the ability to manage its interest rate risk, and the
ability to control its growth and other operating expenses.

     Effect of Government Monetary Policies

     The  earnings  of  Vista  are and will be  affected  by  domestic  economic
conditions and the monetary and fiscal policies of the United States  government
and its agencies.

     The  monetary  policies of the FRB have had,  and will  likely  continue to
have, an impact on the operating  results of commercial  banks through its power
to implement  national  monetary  policy in order,  among other things,  to curb
inflation or combat a  recession.  The FRB has a major effect upon the levels of
bank loans,  investments  and  deposits  through its open market  operations  in
United States government  securities and through its regulations of, among other
things,  the  discount  rate on  borrowings  of  member  banks  and the  reserve
requirements  against  member bank  deposits.  It is not possible to predict the
nature and impact of future changes in monetary policies.

     History and Business - Phillipsburg National Bank

     Phillipsburg  National  Bank was  established  in 1856,  became a  national
banking  association in 1865 and is under the  supervision of the OCC. Its legal
headquarters  is  located  at 115 South Main  Street,  Phillipsburg,  New Jersey
08865.  Phillipsburg  National Bank owns its legal  headquarters  building,  the
Alpha branch office,  the Greenwich branch office,  the Phillipsburg Mall branch
office (building only) on Route 22, the Washington branch office, the Washington
Township  branch office,  the Flemington  branch office  (building only) and the
administrative  offices and loan center at 305  Roseberry  Street.  Phillipsburg
National Bank rents the following  premises under various operating leases:  the
Hillcrest branch office, the Clinton branch office, the land on which is located
the  Phillipsburg  Mall  branch  office  and the land on which  is  located  the
Flemington branch office.  See Item 2 hereof for a more detailed  description of
the branch offices.

     Phillipsburg National Bank engages in full-service  commercial and consumer
banking and trust business, including accepting time and demand deposits, making
secured and unsecured commercial loans and consumer loans,  financing commercial
transactions and making construction and mortgage loans.

     Trust services  provided by Phillipsburg  National Bank include services as
executor and trustee  under wills and deeds,  as guardian and  custodian  and as
trustee and agent for pension,  profit sharing and other employee benefit trusts
as well as various  investment,  pension  and estate  planning  services.  Trust
services also include  service as transfer agent and registrar of stock and bond
issues and as escrow agent.



                                       17
<PAGE>



     Phillipsburg  National  Bank has a  relatively  stable  deposit base and no
material  amount of  deposits is obtained  from a single  depositor  or group of
depositors  (including  federal,  state  and  local  governments).  Phillipsburg
National Bank has not experienced any significant  seasonal  fluctuations in the
amount of its  deposits.  Its  deposits  are  insured  by the FDIC to the extent
provided by law.

     Phillipsburg  National Bank has one wholly-owned  subsidiary,  Phillipsburg
Investment, Inc., a New Jersey investment company. Phillipsburg Investment, Inc.
began operations in June, 1988. It receives investment  management services from
Phillipsburg  National  Bank and pays a fee to  Phillipsburg  National  Bank for
staff time, accounting,  rent and other administrative  services. As of December
31, 1998,  Phillipsburg  Investment,  Inc. held  approximately $ 81.5 million in
securities  available for sale,  short-term  investments,  and cash on behalf of
Phillipsburg National Bank.

     As of December 31, 1998,  Phillipsburg  National  Bank had one hundred nine
(109)  full-time  employees and fifteen (15) part-time  employees.  Phillipsburg
National  Bank  provides a variety of  employment  benefits  and  considers  its
relationship with its employees to be good.  Phillipsburg National Bank is not a
party to any collective bargaining agreement.

     Competition - Phillipsburg National Bank

     All phases of Phillipsburg National Bank's business are highly competitive.
Phillipsburg  National  Bank's  market area is the primary  trade area of Warren
County,  with concentration in the Phillipsburg,  New Jersey area.  Phillipsburg
National  Bank's  branch  delivery  system was expanded in  Hunterdon  County to
compete more  aggressively  in that market as well.  Phillipsburg  National Bank
competes  actively with local commercial banks as well as other commercial banks
with branches in Phillipsburg National Bank's market area. Phillipsburg National
Bank considers its major  competition to be United National Bank,  headquartered
in  Plainfield,  New  Jersey;  PNC  Bank  Corp.,  headquartered  in  Pittsburgh,
Pennsylvania;  Summit Bank,  headquartered in Princeton, New Jersey; First Union
Corporation,  headquartered in Charlotte, North Carolina; Fleet Financial Group,
headquartered   in   Providence,   Rhode  Island;   and  Prestige   State  Bank,
headquartered  in  Flemington,   New  Jersey.   Phillipsburg  National  Bank  is
competitive with all financial  institutions in its service area with respect to
interest  rates paid on time and savings  deposits,  service  charges on deposit
accounts  and  interest  rates  charged  on  loans.   In  terms  of  assets  and
liabilities,  Phillipsburg  National Bank is smaller than its major competitors,
with the exception of Prestige State Bank.

     Supervision and Regulation - Phillipsburg National Bank

     The  operations  of  Phillipsburg  National Bank are subject to federal and
state  statutes  applicable  to banks  chartered  under the banking  laws of the
United States,  to members of the FRB and to banks whose deposits are insured by
the  FDIC.   Phillipsburg   National  Bank's  operations  are  also  subject  to
regulations of the OCC, the FRB and the FDIC.



                                       18
<PAGE>



     The primary supervisory authority of Phillipsburg National Bank is the OCC,
which is the administrator of national banks, and which regularly  examines such
areas as reserves, loans, investments, management practices and other aspects of
bank operations. These examinations are designed primarily for the protection of
Phillipsburg  National  Bank's  depositors.  The OCC has the authority under the
Financial Institutions  Supervisory Act to prevent a national bank from engaging
in an unsafe or unsound practice in conducting its business.

     Federal and state banking laws and regulations govern,  among other things,
the scope of a bank's  business,  the  investments a bank may make, the reserves
against  deposits a bank must  maintain,  loans a bank makes and  collateral  it
takes,  activities of a bank with respect to mergers and  consolidations and the
establishment of branches. Branches may be established within the permitted area
only after approval by the OCC. The OCC is required to grant approval only if it
finds that there is a need for  banking  services  or  facilities  such as those
contemplated by a proposed branch and may disapprove the application if the bank
does not have the capital and surplus deemed necessary by the OCC.

     In  addition,  the OCC may only  grant a  national  bank's  application  to
establish a branch if the  statutory law of the state in which the national bank
is situated authorizes state banks to establish and operate branches.  Under the
New Jersey Act, a bank may establish a full branch office, a mini-branch  office
or  communications  terminal  branch office  anywhere in the State of New Jersey
except that the bank shall not  establish a full branch  office or a mini-branch
office in a  municipality,  other than a municipality  in which it maintains its
principal  office,  which  has a  population  of less than  10,000  and in which
another  banking  institution  maintains  its  principal  office.  There  is  an
exception to the aforestated conditions if the bank acquires an office by merger
or  consolidation  with another bank. The  Commissioner of Banking of New Jersey
(the  "Commissioner") may set aside the population  requirement for full branch,
mini-branch or communication terminal branch offices.

     A "full branch  office"  means a branch office of a bank not subject to the
limitations or restrictions  imposed upon  mini-branch  offices or communication
terminal branch offices. A "mini-branch  office" means a branch office of a bank
which does not occupy  more than 500 square  feet of floor  space and which does
not contain more than four teller  stations,  manned by employees of the bank. A
"communications terminal branch office" means a branch office of a bank which is
either  manned by a bona fide third party  under  contract to a bank or unmanned
and which  consists  of  equipment,  structures  or  systems,  by means of which
information relating to financial services rendered to the public is transmitted
and   through   which   transactions   with   banks  are   consummated,   either
instantaneously or otherwise.

     Moreover,  if the  Commissioner  finds that the principal  office of a bank
will be located in a  municipality  which  serves as a business  or as a banking
center for outlying  districts  not otherwise  adequately  provided with banking
facilities,  so that such bank will transact business with a substantial  number
of persons who do not reside in that municipality;  or if the Commissioner finds
that,  because of its location,  a bank will transact a substantial  part of its
business with persons from a neighboring  municipality  or  municipalities,  the



                                       19
<PAGE>



Commissioner  may, in his discretion,  require that the capital stock with which
the bank shall commence  business,  shall equal the minimum  capital stock which
would be  required of the bank if its  principal  office were to be located in a
municipality  having a population  equal to that of the combined  populations of
the  municipality  in which it is to be located  and of the area,  outside  such
municipality, which it will serve.

     A  subsidiary  bank  of a  bank  holding  company  is  subject  to  certain
restrictions  imposed by the Federal  Reserve Act on any extensions of credit to
the bank holding  company or its  subsidiaries,  on  investments in the stock or
other  securities of the bank holding company or its  subsidiaries and on taking
such stock or securities as collateral  for loans.  The Federal  Reserve Act and
FRB regulations  also place certain  limitations  and reporting  requirements on
extensions of credit by a bank to principal  shareholders  of its parent holding
company, among others, and to related interests of such principal  shareholders.
In addition,  such  legislation  and regulations may affect the terms upon which
any person  becoming a  principal  shareholder  of a holding  company may obtain
credit  from banks with which the  subsidiary  bank  maintains  a  correspondent
relationship.

     Moreover, the amount of funds that Phillipsburg National Bank may lend to a
single borrower is limited  generally under the National  Banking laws to 15% of
the aggregate of its capital, surplus,  undivided profits and loan loss reserves
of Phillipsburg National Bank (all as defined by statute and by regulation).

     Federal  law also  prohibits  acquisitions  of control  of a bank,  such as
Phillipsburg  National Bank,  without prior notice to the FRB and OCC. "Control"
is defined for this purpose as the power, directly or indirectly,  to direct the
management or policies of  Phillipsburg  National Bank or to vote 25% or more of
its capital securities.

     From time to time, various types of federal and state legislation have been
proposed that could result in additional regulation of, and restrictions on, the
business of Phillipsburg  National Bank. It cannot be predicted whether any such
legislation will be adopted or how such legislation would affect the business of
Phillipsburg  National  Bank.  As a consequence  of the extensive  regulation of
commercial banking activities in the United States, Phillipsburg National Bank's
business  is  particularly  susceptible  to being  affected by federal and state
legislation and regulations that may increase the costs of doing business.

     Under the Federal  Deposit  Insurance  Act, the OCC  possesses the power to
prohibit institutions  regulated by it (such as Phillipsburg National Bank) from
engaging in any activity that would be unsafe and unsound  banking  practice and
in violation of law.  Moreover,  the  Financial  Institutions  and Interest Rate
Control Act of 1978  ("FIRA")  generally:  (1) expands the  circumstances  under
which  officers  and  directors  of a bank may be removed  by the  institution's
federal  supervisory  agency;  (2) restricts  lending by a bank to its executive
officers,  directors,  principal  shareholders or related interests thereof; (3)
restricts  management  personnel of a bank from serving as directors or in other
management positions with certain depository  institutions whose assets exceed a
specified amount or which have an office within a specified geographic area; and
(4) restricts management personnel from borrowing from another institution that



                                       20
<PAGE>



has a correspondent  relationship with their bank.  Additionally,  FIRA requires
that no person may  acquire  control of a bank  unless the  appropriate  federal
supervisory  agency has been given  sixty  (60) days  prior  written  notice and
within that time has not  disapproved the acquisition or extended the period for
disapproval.

     Under the Bank Secrecy Act ("BSA"),  banks and other financial institutions
are required to report to the Internal Revenue Service currency  transactions of
more than $10,000 or multiple  transactions of which Phillipsburg  National Bank
is aware in any one day that aggregate in excess of $10,000.  Civil and criminal
penalties are provided under the BSA for failure to file a required report,  for
failure  to  supply  information  required  by the BSA or for  filing a false or
fraudulent report.

     The Garn-St  Germain  Depository  Institutions  Act of 1982  ("1982  Act"),
removes  certain   restrictions  on  the  lending  powers  and  liberalizes  the
depository  abilities of  Phillipsburg  National  Bank. The 1982 Act also amends
FIRA (see above) by eliminating certain statutory limits on lending of a bank to
its executive officers,  directors,  principal shareholders or related interests
thereof and by relaxing certain reporting  requirements.  However,  the 1982 Act
strengthened FIRA provisions  respecting management interlocks and corresponding
bank relationships by management personnel.

     Community Reinvestment Act

     For a discussion on the Community  Reinvestment Act of 1977 with respect to
Phillipsburg   National  Bank,  see  the  below  caption   entitled   "Community
Reinvestment Act -Phillipsburg National Bank and Twin Rivers."

     Concentration - Phillipsburg National Bank

     Phillipsburg  National  Bank is not  dependent  for deposits nor exposed by
loan  concentrations  to a single  customer or to a small group of customers the
loss of any one or more of which would have a materially  adverse  effect on the
financial  condition  of  Vista  or  Phillipsburg  National  Bank.  Phillipsburg
National Bank is predominantly located in the Phillipsburg area of Warren County
and its retail  branch  network lies in a narrow  market  place which  therefore
exposes it to catastrophic  events that could affect the surrounding  geographic
area.

     The earnings of Phillipsburg  National Bank are affected by the policies of
the FRB. An  important  function of the FRB is to regulate  the money supply and
interest  rates.  Among the instruments  used to implement those  objectives are
open market  operations in United States  government  securities  and changes in
reserve requirements against member bank deposits. These instruments are used in
varying combinations to influence overall growth and distribution of bank loans,
investments  and deposits,  and their use may also affect rates charged on loans
or paid for deposits.



                                       21
<PAGE>



     Phillipsburg  National  Bank is a member  of the FRB,  and  therefore,  the
policies  and  regulations  of the FRB have had,  and will  continue to have,  a
significant effect on its deposits,  loans and investment growth, as well as the
rate of  interest-earned  and paid,  and are  expected  to  affect  Phillipsburg
National  Bank's  operations  in the  future.  The effect of such  policies  and
regulations upon the future business and earnings of Phillipsburg  National Bank
cannot be predicted.

     Capital Requirements - Phillipsburg National Bank

     As of December  31, 1998,  Phillipsburg  National  Bank's total  risk-based
capital ratio was 13.85 % (of which 95% was in the form of common  shareholders'
equity).  This  percentage is above the minimum capital ratio required under the
OCC risk-based capital guidelines.

     History and Business - Twin Rivers

     Twin  Rivers  was  established  on  October  15,  1990  as  a  Pennsylvania
state-chartered  institution  and member of the FRB. It is under the supervision
of the  Pennsylvania  Department  of Banking  ("Department")  and the FRB.  Twin
Rivers  legal  headquarters  is located at 2925 William  Penn  Highway,  Easton,
Pennsylvania  18045.  Twin Rivers rents its  headquarters  site and the Butztown
branch office under various operating leases. Twin Rivers owns the Easton branch
office and the Bethlehem  branch office.  In December 1998,  Twin Rivers entered
into two lease  agreements  for the expansion of its Bethlehem  market  presence
which  began  subsequent  to year  end.  See Item 2 hereof  for a more  detailed
description of the branch offices.

     As of December 31, 1998, Twin Rivers had fifty-one (51) full-time employees
and eight (8) part-time employees.  Twin Rivers provides a variety of employment
benefits and considers  its  relationship  with its  employees to be good.  Twin
Rivers is not a party to any collective bargaining agreement.

     Twin  Rivers  engages  in  a  full-service   commercial  banking  business,
including  accepting  time and demand  deposits,  making  secured and  unsecured
commercial and consumer  loans,  financing  commercial  transactions  and making
construction  and  mortgage  loans.  Twin  Rivers'  business is not  seasonal in
nature. Its deposits are insured by the FDIC to the extent provided by law.

     Competition - Twin Rivers

     Twin Rivers competes actively with other area commercial banks, savings and
loan associations,  credit unions and other financial institutions,  as well as,
with major regional banking and financial institutions headquartered both inside
and outside of Pennsylvania. Twin Rivers' major competitors in the Lehigh Valley
are  First  Union  Corporation,  headquartered  in  Charlotte,  North  Carolina;
Lafayette/Ambassador Bank of Easton, Pennsylvania; Sovereign Bank of Wyomissing,
Pennsylvania;  and Summit Bank,  headquartered  in Princeton,  New Jersey.  Twin
Rivers is competitive with all competing financial institutions in its service



                                       22
<PAGE>


area with respect to interest rates paid on time and savings  deposits,  service
charges on deposit  accounts and interest  rates  charged on loans.  In terms of
assets and liabilities, Twin Rivers is smaller than its major competitors.

     Supervision and Regulation - Twin Rivers

     Twin Rivers is subject to  supervision,  regulation and  examination by the
Department  and the FRB.  In  addition,  Twin  Rivers is subject to a variety of
local, state and federal laws that affect its operation.

     The laws of  Pennsylvania  applicable to Twin Rivers  include,  among other
things, provisions that: (1) require the maintenance of certain reserves against
deposits;  (2)  limit  the type  and  amount  of loans  that may be made and the
interest  that  may be  earned  thereon;  (3)  restrict  investments  and  other
activities;  and (4) limit the  payment of  dividends.  The amount of funds that
Twin  Rivers  may  lend  to  a  single  borrower  is  limited   generally  under
Pennsylvania  law to 15% of the  aggregate  of its capital,  surplus,  undivided
profits and loan loss  reserves of Twin Rivers (all as defined by statute and by
regulation).

     Applicable  Pennsylvania  law also requires that a bank obtain the approval
of the  Department  prior to effecting any merger where the surviving bank would
be a  Pennsylvania-chartered  bank.  In reviewing  any merger  application,  the
Department  would  consider,  among other  things,  whether the merger  would be
consistent  with  adequate and sound  banking  practices  and whether the merger
would be in the public interest on the basis of several  factors,  including the
potential  effect of the merger on competition  and the convenience and needs of
the area primarily to be served by Twin Rivers resulting from the merger.

     Federal law also prohibits  acquisitions of control of a bank, such as Twin
Rivers,  without prior notice to the FRB.  "Control" is defined for this purpose
as the power,  directly or  indirectly,  to direct the management or policies of
Twin Rivers or to vote 25% or more of its capital securities.

     From time to time, various types of federal and state legislation have been
proposed that could result in additional regulation of, and restrictions on, the
business of Twin  Rivers.  It cannot be predicted  whether any such  legislation
will be adopted  or how such  legislation  would  affect  the  business  of Twin
Rivers.  As a  consequence  of the extensive  regulation  of commercial  banking
activities  in  the  United  States,   Twin  Rivers'  business  is  particularly
susceptible to being affected by federal and state  legislation  and regulations
that may increase the costs of doing business.

     Although Twin Rivers' primary federal regulator is the FRB, rather than the
OCC,  which  regulates  Phillipsburg  National  Bank,  Twin Rivers is subject to
regulation  under  the  Federal  Deposit  Insurance  Act,  FIRA,  the  Community
Reinvestment Act of 1977, as amended, the BSA and the 1982 Act. For a discussion
of  the  foregoing  acts,  see  the  caption  above  entitled  "Supervision  and
Regulation  -  Phillipsburg  National  Bank"  and  the  caption  below  entitled
"Community Reinvestment Act - Phillipsburg National Bank and Twin Rivers."



                                       23
<PAGE>



     Concentration - Twin Rivers

     Twin  Rivers  is  not   dependent   for   deposits   nor  exposed  by  loan
concentrations to a single customer or to a small group of customers the loss of
any one or more of which would have a materially adverse effect on the financial
condition  of Vista or Twin  Rivers.  Twin Rivers is located west of Easton in a
suburban  township of Northampton  County and its retail market lies in a narrow
market place which therefore exposes it to catastrophic events that could affect
the surrounding geographic area.

     Capital Requirements - Twin Rivers

     As of December 31, 1998,  Twin Rivers' total  risk-based  capital ratio was
11.93 % (of which 93 % was in the form of  common  shareholders'  equity).  This
percentage  is above the  minimum  required  capital  ratio  required  under FRB
capital guidelines.

     Community Reinvestment Act - Phillipsburg National Bank and Twin Rivers

     The Community  Reinvestment  Act of 1977,  as amended (the "CRA"),  and the
regulations  promulgated  thereunder  are  designed  to create a system for bank
regulatory agencies to evaluate a depository institution's record of meeting the
credit needs of its designated assessment areas.

     The CRA regulations were completely revised as of May 4, 1995, to establish
new performance-based  standards for use in examining a depository institution's
compliance  with  the CRA (the  "revised  CRA  regulations").  The  revised  CRA
regulations  establish new tests for evaluating both small and large  depository
institutions'  investment in the community.  A "small bank" is defined as a bank
which has total  assets of less than $250  million and is  independent  or is an
affiliate of a holding company with less than $1 billion in assets.  Pursuant to
the revised CRA  regulations,  a  depository  institution  which  qualifies as a
"small bank" will be examined  under a streamlined  procedure  which  emphasizes
lending  activities.  The  streamlined  examination  procedures for a small bank
became effective on January 1, 1996.

     A large  retail  institution  is one which does not meet the  "small  bank"
definition,  above. A large retail institution can be evaluated under one of two
tests: (1) a three-part test evaluating the institution's  lending,  service and
investment  performance;  or (2) a "strategic  plan" designed by the institution
with  community  involvement  and  approved  by  the  appropriate  federal  bank
regulator.  A large  institution  must choose one of these options prior to July
1997,  but may opt to be examined  under one of these two options  prior to that
time.  Effective  January 1, 1996,  a large retail  institution  that opts to be
examined  pursuant to a strategic plan may submit its strategic plan to the bank
regulators for approval.

     For the purposes of the revised CRA  regulations  and based upon  financial
information as of December 31, 1998,  Phillipsburg National Bank is deemed to be
a large retail  institution and Twin Rivers is deemed to be a small bank. During
1997,  Phillipsburg  National Bank was evaluated  for CRA  compliance  using the



                                       24
<PAGE>


lending, service and investment tests and received a "satisfactory" rating. Twin
Rivers was evaluated for CRA compliance  using the streamlined  procedures for a
small bank and received a "satisfactory" rating in 1997.

Item 2.  Properties

     The following table  describes the properties  owned or leased by Vista and
the Bank Subsidiaries:

<TABLE>
<CAPTION>
                                                                      Square
Location                            Type of Ownership                 Footage      Use
- --------                            -----------------                 -------      ---
<S>                                 <C>                               <C>          <C>
Vista
291 Pickford Avenue                 Leased - $65,918                   6,612       Operations Center
Phillipsburg, NJ  08865             Annual Rental

Phillipsburg National Bank
305 Roseberry Street                Owned                             18,393       Administrative Offices and
Phillipsburg, NJ  08865                                                            Loan Center

115 South Main Street               Owned                              3,276       Main Office
Phillipsburg, NJ  08865

755 Route 22 West                   Leased - $24,000                   3,750       Hillcrest Branch Office
Phillipsburg, NJ  08865             Annual Rental

331 Third Avenue                    Owned                              3,220       Alpha Branch Office
Alpha, NJ  08865

716 Route 57                        Owned                              2,500       Greenwich Branch Office
Stewartsville, NJ  08886

1192 Route 22 East                  Building Owned, Land               3,472       Phillipsburg Mall Branch
Phillipsburg, NJ  08866             Leased - $47,916 Annual Rental                 Office

39 Laneco Plaza                     Leased - $63,840                   2,160       Clinton Branch Office
Route 513 at I-78, Exit 15          Annual Rental
Clinton, NJ  08809

48 West Washington Avenue           Owned                              2,100       Washington Branch Office
Washington, NJ  07882

Route 57 West and                   Owned                              3,139       Washington Township Branch
Mill Pond Road                                                                     Office
Washington, NJ  07882

309 Highway 202                     Building Owned, Land               3,200       Flemington Branch Office
Flemington, NJ  08822               Leased - $30,570 Annual Rental

*108 Baltimore Street               Leased - $55,000                   5,600       Trust Department Office
Phillipsburg, NJ 08865              Annual Rental
</TABLE>



                                       25
<PAGE>



<TABLE>
<CAPTION>
                                                                      Square
Location                            Type of Ownership                 Footage      Use
- --------                            -----------------                 -------      ---
<S>                                 <C>                                <C>          <C>
Twin Rivers
2925 William Penn Highway           Leased - $109,960                  7,316       Main Office, Administrative
Easton, PA  18045                   Annual Rental                                  Offices and Loan Center

61 North Third Street               Owned                              3,500       Easton Branch Office
Easton, PA  18042

2850 Easton Avenue                  Leased - $49,815                   2,645       Butztown Branch Office
Bethlehem, PA  18017                Annual Rental

1003 West Broad Street              Owned                              1,750       Bethlehem Branch Office
Bethlehem, PA  18018

*3815 Linden Street                 Leased - $107,625                  3,300       Linden St. (191) Branch Office
Bethlehem, PA 18017                 Annual Rental

*2400 Schoenersville Road           Leased - $107,625                  2,355       Schoenersville Branch Office
Bethlehem, PA 18017                 Annual Rental
</TABLE>

*    Leases commenced subsequent to year-end 1998.

     For  information  with respect to obligations  for lease rentals,  refer to
Note 13 of the Notes to  Consolidated  Financial  Statements  in Vista's  Annual
Report  filed at  Exhibit  13 hereto  and is  incorporated  in its  entirety  by
reference.  The branches that are under lease have  customary  commercial  lease
options to extend the terms of the applicable lease.

     It is  management's  opinion  that the  facilities  currently  utilized are
suitable and adequate for current and immediate future purposes.

Item 3.  Legal Proceedings

     General

     The nature of  Vista's  and the Bank  Subsidiaries'  business  generates  a
certain amount of litigation involving matters arising in the ordinary course of
business.  However,  in  the  opinion  of  management  of  Vista  and  the  Bank
Subsidiaries,  there  are no  proceedings  pending  to which  Vista and the Bank
Subsidiaries  are a party or to which  their  property  is  subject,  which,  if
determined  adversely to Vista and the Bank  Subsidiaries,  would be material in
relation to Vista's and the Bank  Subsidiaries'  undivided  profits or financial
condition,  nor are there any  proceedings  pending other than ordinary  routine
litigation  incident  to the  business  of Vista and the Bank  Subsidiaries.  In
addition,  no material  proceedings are pending or are known to be threatened or
contemplated  against Vista and the Bank Subsidiaries by government  authorities
or others.



                                       26
<PAGE>



     Environmental Issues

     There are several federal and state statutes that govern the obligations of
financial  institutions  with respect to  environmental  issues.  Besides  being
responsible  under such  statutes for its own  conduct,  a bank also may be held
liable  under  certain  circumstances  for actions of  borrowers  or other third
parties on properties that collateralize  loans held by the bank. Such potential
liability  may far  exceed  the  original  amount  of the loan made by the bank.
Currently,  the  Bank  Subsidiaries  are  not  a  party  to  any  pending  legal
proceedings under any environmental  statue nor are the Bank Subsidiaries  aware
of any  circumstances  that may give rise to  liability  of them  under any such
statute.

                                     Part II

Item 5. Market for the Registrant's Common Equity and Related Shareholder
         Matters

     Market Information

     Vista Bancorp, Inc. Common Stock trades on The Nasdaq Stock Market(R) under
the symbol "VBNJ" .

     The Nasdaq Stock  Market(R),  which began operation in 1971, is the world's
first electronic  securities  market and the fastest growing stock market in the
U.S.  Nasdaq  utilizes   today's   information   technologies  -  computers  and
telecommunications  - to unite its  participants  in a screen-based  market.  It
enables market  participants  to compete with each other for investor  orders in
each Nasdaq security and, through the use of Nasdaq  Workstation II(R) and other
automated  systems,  it facilitates the trading and surveillance of thousands of
securities. This competitive marketplace,  along with many products and services
available  to issuers  and their  shareholders,  attracts  today's  largest  and
fastest  growing  companies  to  Nasdaq.   These  include  industry  leaders  in
computers,  pharmaceuticals,  telecommunications,  biotechnology,  and financial
services.  More domestic and foreign  companies list on Nasdaq than on all other
U.S. stock markets combined.

     The table  below  presents  the high and low prices  reported  for  Vista's
Common  Stock for the  periods  indicated.  The range of high and low  prices is
based on trade prices reported on the NASDAQ Stock Market. On December 31, 1998,
the closing  price of a share of Vista  Common  Stock on the NASDAQ Stock Market
was $21.25.  All prices have been restated to reflect the 10% stock  dividend of
June 1998.



                                       27
<PAGE>



                                                          High             Low
                                                          ----             ---
1998:
         First quarter .......................           $20.00           $16.82
         Second quarter ......................           $22.95           $19.32
         Third quarter .......................           $22.75           $19.00
         Fourth quarter ......................           $24.75           $19.88

1997:
         First quarter .......................           $12.95           $11.82
         Second quarter ......................           $14.32           $12.27
         Third quarter .......................           $16.25           $13.18
         Fourth quarter ......................           $18.41           $16.59

     Dividends

     Vista pays  dividends  on the  outstanding  shares of its  Common  Stock as
determined by the Board of Directors from time to time. It has been the practice
of the Board of Directors to declare cash dividends on a quarterly  basis. It is
the present  intention of Vista's  Board of Directors to continue to pay regular
quarterly  cash  dividends;  however,  the  declaration  and  payment  of future
dividends is at the sole discretion of the Board of Directors and the amount, if
any, depends upon the earnings,  financial  condition and capital needs of Vista
and the Bank  Subsidiaries,  as well as other  factors,  including  restrictions
arising from federal and state banking laws and  regulations  to which Vista and
the Bank Subsidiaries are subject.

     The following table shows the cash dividends paid per share of Vista Common
Stock for the indicated periods. The dividends paid per share have been adjusted
to reflect the 10% stock dividend paid in June 1998.

                                                                 Cash Dividends
                                                                 Paid Per Share
                                                                 --------------
1998:
         First quarter ......................................         $.10
         Second quarter .....................................          .12
         Third quarter ......................................          .12
         Fourth quarter .....................................          .12

1997:
         First quarter ......................................         $.09
         Second quarter .....................................          .09
         Third quarter ......................................          .10
         Fourth quarter .....................................          .10



                                       28
<PAGE>



Shareholders

     As of December 31, 1998, Vista had  approximately 898 holders of the Common
Stock.

     Dividend Restrictions

     Under the New Jersey Business Corporation Act, Vista may not pay a dividend
if, after  giving  effect  thereto,  either (a) Vista would be unable to pay its
debts as they become due in the usual  course of  business or (b) Vista's  total
assets  would be less than its total  liabilities.  The  determination  of total
assets and liabilities may be based upon: (i) financial  statements  prepared on
the basis of generally accepted accounting principles, (ii) financial statements
that are prepared on the basis of other accounting practices and principles that
are  reasonable  under the  circumstances,  or (iii) a fair  valuation  or other
method that is reasonable under the circumstances.

     Phillipsburg National Bank is subject to the rules governing the payment of
dividends  promulgated  by the  OCC.  Phillipsburg  National  Bank  may  not pay
dividends from capital  (unimpaired  common and preferred stock outstanding) but
only from retained earnings after deducting losses and bad debts therefrom. "Bad
debts" are  defined as matured  obligations  in which  interest  is past due and
unpaid for ninety (90) days, but do not include  well-secured  obligations  that
are in the process of collection.

     Phillipsburg  National  Bank may not pay any dividends on its capital stock
during the period in which it may be in default in the payment of its assessment
for deposit  insurance  premium due to the FDIC, nor may it pay dividends on its
capital common stock until any  cumulative  dividends on  Phillipsburg  National
Bank's  preferred stock (if any) have been paid in full.  Phillipsburg  National
Bank has never been in default in the payments of its  assessments  to the FDIC;
and, moreover, Phillipsburg National Bank has no outstanding preferred stock. In
addition,  under  the  Federal  Deposit  Insurance  Act  (912  U.S.C.  ss.1818),
dividends  cannot be  declared  and paid if the OCC  obtains a cease and  desist
order  because  such  payment  would  constitute  an unsafe and unsound  banking
practice.  Phillipsburg  National Bank's unrestricted  retained earnings and net
income available that could be paid as a dividend to Vista under the current OCC
rules were $6.9 million as of December 31, 1998.

     Similar to Phillipsburg  National Bank, the future dividends of Twin Rivers
are also subject to certain regulatory  considerations and the discretion of its
Board of Directors and will depend upon a number of factors, including operating
results, financial conditions and general business conditions. Vista is entitled
to receive  dividends,  as and when  declared by the Board of  Directors of Twin
Rivers, out of funds legally available therefor, subject to the restrictions set
forth in the Pennsylvania Banking Code of 1965 (the "Pennsylvania Banking Code")
and the Federal Deposit Insurance Act.

     The Pennsylvania  Banking Code provides that cash dividends may be declared
and paid only out of accumulated net earnings and that, prior to the declaration
of any  dividend,  if the  surplus of Twin Rivers is less than the amount of its
capital,  Twin Rivers shall, until surplus is equal to such amount,  transfer to
surplus an amount  which is at least 10% of the net  earnings of Twin Rivers for
the period since the end of the last fiscal year or for any shorter period since
the declaration of a dividend. If the surplus of Twin Rivers is less than 50% of



                                       29
<PAGE>



the amount of  capital,  no dividend  may be declared or paid  without the prior
approval of the  Pennsylvania  Department of Banking until such surplus is equal
to 50% of Twin Rivers' capital.

     As of December 31, 1998,  there were $1.9 million  accumulated net earnings
available at Twin Rivers that could be paid as a dividend to Vista under current
Pennsylvania law.

     The Federal  Deposit  Insurance  Act  generally  prohibits  all payments of
dividends  by any  bank  which  is in  default  on any  assessment  for  deposit
insurance premium to the FDIC.

Item 6. Selected Financial Data

     The  information  called for by this item is filed at Exhibit 13 hereto and
is incorporated in its entirety by reference under this Item 6.

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

     The caption  "Management's  Discussion and Analysis of Financial  Condition
and Results of Operations"  contained in Vista's Annual Report (at page 9) filed
at Exhibit 13 hereto is  incorporated  in its entirety by  reference  under this
Item 7.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

     The  information  called  for by  this  item is  found  under  the  caption
"Interest  Rate  Sensitivity"  in the  "Management's  Discussion and Analysis of
Financial  Condition  and Results of  Operations"  contained  in Vista's  Annual
Report  (at page 20) filed at  Exhibit  13  hereto  and is  incorporated  in its
entirety by reference under this Item 7A.

Item 8. Financial Statements and Supplementary Data

     Vista's  Consolidated  Financial  Statements and notes thereto contained in
the  Annual  Report  (beginning  at page 24)  filed at  Exhibit  13  hereto  are
incorporated in their entirety by reference under this Item 8. Moreover, certain
additional financial information pertaining to bank holding companies, under SEC
Guide  3, is set  forth  (at  page  86) and  filed  at  Exhibit  99B  hereto  is
incorporated by reference under this Item 8.

                                    Part III

Item 10. Directors and Executive Officers of the Registrant

     The  captions  "Board of  Directors"  and "Stock  Ownership"  contained  in
Vista's Proxy Statement (at pages 2, and 5,  respectively)  filed at Exhibit 99A
hereto are incorporated in their entirety by reference under this Item 10.



                                       30
<PAGE>



     Principal Officers of Vista

     The following table sets forth selected information,  as of March 12, 1999,
about the  principal  officers of Vista each of whom is selected by the Board of
Directors  and each of whom  holds  office  at the  discretion  of the  Board of
Directors:

<TABLE>
<CAPTION>
                                                 Held           Vista            Number of Shares          Age as of
Name             Office and Position Held        Since      Employee Since    Beneficially Owned (2)     March 12, 1999
- ---------------------------------------------------------------------------------------------------------------------------
<S>              <C>                             <C>             <C>                  <C>                      <C>
Harold J. Curry  Chairman of the Board           1998            (1)                  102,627                  67

Richard A. Cline Vice Chairman of the Board      1998            (1)                  248,998                  65

Barbara Harding  President and Chief             1988            1988                 47,043                   52
                 Executive Officer


David L. Hensley Executive Vice President        1988            1988                 16,406                   52

Marc S. Winkler  Executive Vice President        1998            1988                  9,251                   42

William F. Keefe Executive Vice President and    1993            1989                 38,080                   40
                 Chief Financial Officer
</TABLE>

- -------------
(1)  Messrs. Curry and Cline are not employees.

(2)  For further information on these stockholdings,  see information under Item
     12 hereto.

Item 11. Executive Compensation

     The captions "Executive  Compensation" contained in Vista's Proxy Statement
(at page 7) filed at  Exhibit  99A hereto is  incorporated  in its  entirety  by
reference under this Item 11.

Item 12. Security Ownership of Certain Beneficial Owners and Management

     The caption "Stock Ownership" contained in Vista's Proxy Statement (at page
5) filed at Exhibit 99A hereto is  incorporated  in its  entirety  by  reference
under this Item 12.

Item 13. Certain Relationships and Related Transactions

     The information under the caption "Other Information"  contained in Vista's
Proxy  Statement (at page 11) filed at Exhibit 99A hereto is incorporated in its
entirety by reference under this Item 13.

                                     Part IV

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

     (a) 1. The Registrant's consolidated financial statements and notes thereto
as  well  as  the  applicable  reports  of  the  independent   certified  public
accountants  are  filed at  Exhibit  13  hereto  and are  incorporated  in their
entirety by reference under this Item 14(a)1.

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



                                       31
<PAGE>



          3. The exhibits  required by Item 601 of  Regulation  S-K are included
     under Item 14(c) hereto.

     (b) Reports on Form 8-K

     Vista  filed no reports  on Form 8-K  during  the last  quarter of the year
ended December 31, 1998.

     (c) Exhibits required by Item 601 of Regulation S-K:

Exhibit Number Referred to
Item 601 of Regulation S-K         Description of Exhibit
- --------------------------         ----------------------

        2                          None.

        3A                         Articles  of  Incorporation
                                   filed on April 15, 1988, at
                                   Exhibit  B to Form S-4 (No.
                                   33-21260),    and    hereby
                                   incorporated by reference.

        3B                         By-laws  of Vista  filed on
                                   April 15, 1988,  at Exhibit
                                   C   to   Form    S-4   (No.
                                   33-21260),    and    hereby
                                   incorporated by reference.

        4                          None.

        9                          None.

        10                         None.

        11                         None.

        13                         Portions of the Annual Report to
                                   Shareholders  for Fiscal Year Ended
                                   December 31, 1998.

        16                         None.

        18                         None.

        19                         None.

        21                         List of  Subsidiaries,  filed on
                                   September 4,  1991,  at  Exhibit  22
                                   to Form S-1 (Nos. 33-42565 and 33-42569),
                                   and hereby incorporated by reference.

        22                         None.

        23                         None.

        24                         None.

        27                         Financial Data Schedule.

        99A                        Portions   of   the   Proxy
                                   Statement  for  the  Annual
                                   Meeting of  Shareholders to
                                   be held April 22, 1999.

        99B                        SEC Guide 3 Financial Information.



                                       32
<PAGE>



                                   SIGNATURES

     In accordance  with Section 13 or 15(d) of the Exchange Act, the registrant
has caused this report to be signed on its behalf by the undersigned,  thereunto
duly authorized.

VISTA BANCORP, INC.
     (Issuer)


By:      /s/ Barbara Harding                      Date: March 18, 1999
         -----------------------------------            ----------------
         Barbara Harding
         President


     In  accordance  with the Exchange Act, this report has been signed below by
the following  persons on behalf of the  registrant and in the capacities and on
the dates indicated.


By:      /s/ Barbara Harding                      Date: March 18, 1999
         -----------------------------------            ----------------
         Barbara Harding
         President and Director
         (Chief Executive Officer)


By:                                               Date:
         -----------------------------------            ----------------
         Richard A. Cline
         Director


By:      /s/ Harold J. Curry                      Date: March 18, 1999
         -----------------------------------            ----------------
         Harold J. Curry
         Chairman of the Board
         and Director

By:      /s/ Dale F. Falcinelli                   Date:  March 18, 1999
         -----------------------------------            ----------------
         Dale F. Falcinelli
         Director


By:      /s/ James T. Finegan, Jr.                Date: March 18, 1999
         -----------------------------------            ----------------
         James T. Finegan, Jr.
         Director



                                       33
<PAGE>



By:      /s/ Barry L. Hajdu                       Date:  March 18, 1999
         -----------------------------------            ----------------
         Barry L. Hajdu
         Director


By:      /s/ David L. Hensley                     Date: March 18, 1999
         -----------------------------------            ----------------
         David L. Hensley
         Director


By:      /s/ Mark A. Reda                         Date: March 18, 1999
         -----------------------------------            ----------------
         Mark A. Reda
         Director


By:      /s/ Marc S. Winkler                      Date: March 18, 1999
         -----------------------------------            ----------------
         Marc S. Winkler
         Director


By:      /s/ J. Marshall Wolff                    Date: March 18, 1999
         -----------------------------------            ----------------
         J. Marshall Wolff
         Director


By:      /s/ William F. Keefe                     Date: March 18, 1999
         -----------------------------------            ----------------
         William F. Keefe
         Executive Vice President and
          Chief Financial Officer
         (Chief Financial and
          Accounting Officer)



                                       34
<PAGE>



                                INDEX TO EXHIBITS


Item Number      Description                                           Page
- -----------      -----------                                           ----
    13           Portions of the Annual Report to
                   Shareholders for Fiscal Year
                   Ended December 31, 1998                             36

    27           Financial Data Schedule                               91

    99A          Portions of the Proxy Statement
                   for the Annual Meeting of
                   Shareholders to be held
                   April 22, 1999                                      76

    99B          SEC Guide 3 Financial Information                     86



                                       35





                                   EXHIBIT 13

                 PORTIONS OF THE ANNUAL REPORT TO SHAREHOLDERS
                     FOR FISCAL YEAR ENDED DECEMBER 31, 1998




                                       36
<PAGE>



Management's Discussion and Analysis of
Financial Conditions and Results of Operations

Overview

     Vista Bancorp, Inc. (Vista),  formed in 1988, is the parent holding company
for The  Phillipsburg  National Bank and Trust Company (PNB), a commercial  bank
operating  nine  branches,  formed in 1856 and located in  Phillipsburg,  Warren
County,  New Jersey and Twin Rivers Community Bank (Twin Rivers), a Pennsylvania
state-chartered  bank,  operating four  branches,  formed in 1990 and located in
Palmer Township,  Northampton  County,  Pennsylvania.  Twin Rivers has announced
plans  for two new  full-service  branch  facilities  in the area of  Bethlehem,
Pennsylvania, scheduled to open during the first quarter of 1999. Vista Bancorp,
Inc. common stock trades on the Nasdaq Stock Market under the symbol VBNJ.

Forward Looking Statements

     In addition to historical information, this annual report and other reports
and statements filed with the Securities and Exchange Commission  (collectively,
"SEC filings")  contain or may contain  certain  forward-looking  statements and
information  that are based on beliefs of, and information  currently  available
to,  Vista's  management.  When used in SEC  filings and in oral  statements  by
management the words "anticipate,"  "believe,"  "estimate,"  "expect," "future,"
"intend,"  "plan,"  and  similar  expressions  as they  relate to Vista or Vista
management, identify forward-looking statements.

     Such  statements  reflect the current views of  management  with respect to
future events and are subject to certain risks,  uncertainties  and  assumptions
relating to Vista's  operations and results of operations,  competitive  factors
and pricing  pressures,  shifts in market demand,  the  performance and needs of
customers  served by Vista,  and other risks and  uncertainties.  These  include
uncertainties  specifically  identified in the text  surrounding such statements
and uncertainties  with respect to changes or developments in social,  economic,
business,  industry,  market, legal and regulatory  circumstances and conditions
and  actions  taken or omitted to be taken by third  parties,  competitors,  and
legislative,   regulatory,  judicial  and  other  governmental  authorities  and
officials.

     Should one or more of these risks or uncertainties  materialize,  or should
the   underlying   assumptions   prove   incorrect,   actual  results  may  vary
significantly from those anticipated, believed, estimated, expected, intended or
planned.

Results of Operations

     For the year ended December 31, 1998,  Vista Bancorp's net income increased
17.0 percent to $5.28 million  compared to $4.51 million  earned in 1997.  Basic
earnings  per share  increased  15.0  percent  to $1.15 per share from $1.00 per
share  earned in 1997.  All share and per share  amounts  have been  restated to
reflect the 10 percent stock dividend paid in June 1998.

     The  increase  in net  income for 1998 was due  primarily  to growth in net
interest income,  strong performance in fee-based revenues and commission income
and a lower  effective  income  tax rate.  Higher  spending  in  support  of new
revenue-generating  staff positions,  higher  technology costs and costs tied to
business  volumes  accounted  for the  majority of the  increase in  noninterest
expense.

     Return on average  shareholders'  equity increased to 11.83 percent in 1998
compared to 11.18 percent in 1997, and return on average assets increased to .93
percent in 1998 compared to .85 percent in 1997.

Net Interest Income

     Tax-equivalent  net interest income  increased 13 percent to $21.56 million
compared to $19.11  million in 1997.  This  improvement  was the result of a $33
million increase in earning assets and a higher net interest margin.

     The net interest margin, the difference between the tax-equivalent yield on
interest-earning  assets  and the rate paid on funds to  support  those  assets,
increased to 4.01 percent in 1998, compared to 3.78 percent for 1997. The margin
increase was the result of a more  profitable  mix of earning assets and a lower
cost of funds.

     The  tax-equivalent  yield on average  interest earning assets equaled 7.62
percent in 1998,  an increase of 3 basis points from 7.59  percent in 1997.  The
average cost of interest-bearing  liabilities equaled 4.19 percent, reflecting a
decrease of 14 basis points from 4.33 percent paid in 1997. The decrease was due
to a lower average  interest rate  environment  in 1998 compared to 1997, a more
favorable deposit mix and lower rates paid for deposits.  The average prime rate
was 8.35 percent in 1998 and 8.44 percent in 1997,  while the federal funds rate
averaged 5.36 percent in 1998 and 5.49 percent in 1997.



                                       37
<PAGE>

<TABLE>
<CAPTION>
Consolidated Average Balances, Net Interest Income and Average Rates  (Tax-equivalent Basis)
- -------------------------------------------------------------------------------------------------------------------------
Amounts in Thousands (except percentages)
For the Years Ended December 31                                   1998                                 1997
- -------------------------------------------------------------------------------------------------------------------------
                                                 Average                    Average    Average                     Average
                                                 Balances      Interest      Rates     Balances       Interest      Rates
                                                                 (1)          (2)                       (1)          (2)
- -------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>          <C>           <C>       <C>            <C>           <C>
Assets
Federal funds sold and securities
  purchased under agreements to resell            $5,723       $   307       5.36%     $ 12,575       $   694       5.52%
Short-term investments                             4,654           241       5.18%        3,277           171       5.22%
- -------------------------------------------------------------------------------------------------------------------------
   TOTAL SHORT-TERM INVESTMENTS                   10,377           548       5.28%       15,852           865       5.46%
- -------------------------------------------------------------------------------------------------------------------------
Securities :
   U.S.  Treasury                                 16,856         1,020       6.05%       23,364         1,416       6.06%
   U.S.  Government agencies
      and corporations                           120,523         7,674       6.37%      120,208         8,227       6.84%
   States and other political subdivisions(3)     32,253         2,156       6.68%       19,467         1,223       6.28%
   Other                                          15,297         1,037       6.78%       13,429           866       6.45%
- -------------------------------------------------------------------------------------------------------------------------
   TOTAL SECURITIES                              184,929        11,887       6.43%      176,468        11,732       6.65%
- -------------------------------------------------------------------------------------------------------------------------
Loans, net of unearned income:(4)
   Mortgage                                      136,239        10,301       7.56%      141,044        10,794       7.65%
   Commercial                                    117,050        10,928       9.34%       88,508         8,122       9.18%
   Consumer                                       89,387         7,324       8.19%       83,144         6,795       8.17%
- -------------------------------------------------------------------------------------------------------------------------
   TOTAL LOANS                                   342,676        28,553       8.33%      312,696        25,711       8.22%
- -------------------------------------------------------------------------------------------------------------------------
   TOTAL INTEREST-EARNING ASSETS                 537,982        40,988       7.62%      505,016        38,308       7.59%
- -------------------------------------------------------------------------------------------------------------------------
Cash and due from banks                           17,894                                 16,280
Allowance for loan losses                         (4,356)                                (3,946)
Other assets                                      15,532                                 15,401
- -------------------------------------------------------------------------------------------------------------------------
   TOTAL NON-INTEREST-EARNING ASSETS              29,070                                 27,735
- -------------------------------------------------------------------------------------------------------------------------
   TOTAL ASSETS                                 $567,052                               $532,751
- -------------------------------------------------------------------------------------------------------------------------
Liabilities and Shareholders' Equity
Interest-bearing liabilities:
  Demand                                         $79,060        $1,694       2.14%     $ 72,051       $ 1.544       2.14%
  Savings                                        128,465         3,916       3.05%      118,591         3,809       3.21%
  Time                                           196,919        10,701       5.43%      197,546        10,776       5.45%
  Time deposits $100,000 and over                 42,095         2,341       5.56%       36,839         2,068       5.61%
- -------------------------------------------------------------------------------------------------------------------------
   TOTAL INTEREST-BEARING DEPOSITS               446,539        18,652       4.18%      425,027        18,197       4.28%
- -------------------------------------------------------------------------------------------------------------------------
  Borrowed funds                                  13,672           588       4.30%       14,407           688       4.78%
  Long-term debt                                   3,044           190       6.24%        4,400           313       7.11%
- -------------------------------------------------------------------------------------------------------------------------
   TOTAL BORROWED FUNDS AND
     LONG-TERM DEBT                               16,716           778       4.65%       18,807         1,001       5.32%
- -------------------------------------------------------------------------------------------------------------------------
   TOTAL INTEREST-BEARING LIABILITIES            463,255        19,430       4.19%      443,834        19,198       4.33%
- -------------------------------------------------------------------------------------------------------------------------
Noninterest-bearing demand deposits               55,241                                 44,755
Other liabilities                                  3,956                                  3,782
- -------------------------------------------------------------------------------------------------------------------------
   TOTAL NONINTEREST-BEARING LIABILITIES          59,197                                 48,537
- -------------------------------------------------------------------------------------------------------------------------
Shareholders' Equity                              44,600                                 40,380
- -------------------------------------------------------------------------------------------------------------------------
   TOTAL LIABILITIES AND
     SHAREHOLDERS' EQUITY                       $567,052                               $532,751
- -------------------------------------------------------------------------------------------------------------------------
Interest Income/Earning Assets                                  40,988       7.62%                     38,308       7.59%
- -------------------------------------------------------------------------------------------------------------------------
Interest Expense/Earning Assets                                 19,430       3.61%                     19,198       3.81%
- -------------------------------------------------------------------------------------------------------------------------
Net Interest Income and Margin(5)                              $21,558       4.01%                    $19,110       3.78%
- -------------------------------------------------------------------------------------------------------------------------
</TABLE>


Amounts in Thousands (except percentages)
For the Years Ended December 31                                1996
- --------------------------------------------------------------------------------
                                                Average                  Average
                                               Balances       Interest    Rates
                                                                (1)        (2)
- --------------------------------------------------------------------------------
Assets
Federal funds sold and securities
  purchased under agreements to resell         $ 11,305       $   607      5.37%
Short-term investments                            2,688           141      5.25%
- --------------------------------------------------------------------------------
   TOTAL SHORT-TERM INVESTMENTS                  13,993           748      5.35%
- --------------------------------------------------------------------------------
Securities:
   U.S.  Treasury                                25,734         1,536      5.97%
   U.S.  Government agencies
      and corporations                          104,011         6,987      6.72%
   States and other political subdivisions       13,000           769      5.92%
   Other                                         15,499         1,036      6.68%
- --------------------------------------------------------------------------------
   TOTAL SECURITIES                             158,244        10,328      6.53%
- --------------------------------------------------------------------------------
Loans, net of unearned income:(4)
   Mortgage                                     137,919        10,494      7.61%
   Commercial                                    71,195         6,525      9.16%
   Consumer                                      72,404         5,982      8.26%
- --------------------------------------------------------------------------------
   TOTAL LOANS                                  281,518        23,001      8.17%
- --------------------------------------------------------------------------------
   TOTAL INTEREST-EARNING ASSETS                453,755        34,077      7.51%
- --------------------------------------------------------------------------------
Cash and due from banks                          15,168
Allowance for loan losses                        (3,879)
Other assets                                     13,107
- --------------------------------------------------------------------------------
   TOTAL NON-INTEREST-EARNING ASSETS             24,396
- --------------------------------------------------------------------------------
   TOTAL ASSETS                                $478,151
- --------------------------------------------------------------------------------
Liabilities and Shareholders' Equity
Interest-bearing liabilities:
  Demand                                       $ 68,306       $ 1,541      2.26%
  Savings                                       109,819         3,460      3.15%
  Time                                          171,565         9,217      5.37%
  Time deposits $100,000 and over                31,623         1,712      5.41%
- --------------------------------------------------------------------------------
   TOTAL INTEREST-BEARING DEPOSITS              381,313        15,930      4.18%
- --------------------------------------------------------------------------------
  Borrowed funds                                 13,000           586      4.51%
  Long-term debt                                  4,641           333      7.18%
- --------------------------------------------------------------------------------
   TOTAL BORROWED FUNDS AND
     LONG-TERM DEBT                              17,641           919      5.21%
- --------------------------------------------------------------------------------
   TOTAL INTEREST-BEARING LIABILITIES           398,954        16,849      4.22%
- --------------------------------------------------------------------------------
Noninterest-bearing demand deposits              39,154
Other liabilities                                 3,579
- --------------------------------------------------------------------------------
   TOTAL NONINTEREST-BEARING LIABILITIES         42,733
- --------------------------------------------------------------------------------
Shareholders' Equity                             36,464
- --------------------------------------------------------------------------------
   TOTAL LIABILITIES AND
     SHAREHOLDERS' EQUITY                      $478,151
- --------------------------------------------------------------------------------
Interest Income/Earning Assets                                 34,077      7.51%
- --------------------------------------------------------------------------------
Interest Expense/Earning Assets                                16,849      3.71%
- --------------------------------------------------------------------------------
Net Interest Income and Margin(5)                             $17,228      3.80%
- --------------------------------------------------------------------------------

(1)  Interest on loans includes fee income.

(2)  Rates have been annualized and computed on a tax-equivalent basis using the
     federal  income tax statutory rate of 34%.

(3)  Tax-equivalent  adjustments  were $705 thousand for 1998, $360 thousand for
     1997 and $212 thousand for 1996.

(4)  Includes nonaccrual loans.

(5)  Net interest  income as a percent of average  interest-earning  assets on a
     tax-equivalent basis.



                                       38
<PAGE>

<TABLE>
<CAPTION>
Volume/Rate Analysis of Changes in Net Interest Income (Tax-equivalent Basis)
- ------------------------------------------------------------------------------------------------------------------------------------

                                                            For the Year Ended  December 31,      For the Year Ended December 31,
                                                                    1998  vs.  1997                       1997  vs.  1996
                                                            --------------------------------      ----------------------------------
                                                                         Increase (Decrease)                    Increase (Decrease)
                                                                          Due to Changes in                      Due to Changes in
                                                                         --------------------                   --------------------
                                                              Total      Average      Average       Total       Average      Average
Amounts in Thousands                                        Change(1)     Volume        Rate      Change(1)      Volume        Rate
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                          <C>          <C>           <C>        <C>          <C>            <C>
Interest Income:
Federal funds sold                                           ($387)       ($368)        ($19)         $87          $70          $17
Short-term investments                                          70           71           (1)          30           31           (1)
- ------------------------------------------------------------------------------------------------------------------------------------
   Total Short-term Investments                               (317)        (297)         (20)         117          101           16
- ------------------------------------------------------------------------------------------------------------------------------------
Securities:
   U.S.  Treasury                                             (396)        (393)          (3)        (120)        (143)          23
   U.S.  Government agencies and corporations                 (553)          22         (575)       1,240        1,106          134
   States and other political subdivisions                     933          849           84          454          404           50
   Other                                                       171          124           47         (170)        (134)         (36)
- ------------------------------------------------------------------------------------------------------------------------------------
   Total Securities                                            155          602         (447)       1,404        1,233          171
- ------------------------------------------------------------------------------------------------------------------------------------
 Loans, net of unearned income:(2)
  Mortgage                                                    (493)        (365)        (128)         300          239           61
  Commercial                                                 2,806        2,663          143        1,597        1,589            8
  Consumer                                                     529          511           18          813          878          (65)
- ------------------------------------------------------------------------------------------------------------------------------------
    Total Loans                                              2,842        2,809           33        2,710        2,706            4
- ------------------------------------------------------------------------------------------------------------------------------------
      Total Interest Income                                  2,680        3,114         (434)       4,231        4,040          191
- ------------------------------------------------------------------------------------------------------------------------------------
Interest Expense:
  Demand                                                       150          150            0            3           82          (79)
  Savings                                                      107          307         (200)         349          280           69
  Time                                                         (75)         (34)         (41)       1,559        1,415          144
  Time deposits $100,000 and over                              273          292          (19)         356          290           66
- ------------------------------------------------------------------------------------------------------------------------------------
    Total Interest-bearing Deposits                            455          715         (260)       2,267        2,067          200
- ------------------------------------------------------------------------------------------------------------------------------------
  Borrowed funds                                              (100)         (34)         (66)         102           66           36
  Long-term debt                                              (123)         (87)         (36)         (20)         (17)          (3)
- ------------------------------------------------------------------------------------------------------------------------------------
    Total Borrowed Funds and Long-term Debt                   (223)        (121)        (102)          82           49           33
- ------------------------------------------------------------------------------------------------------------------------------------
      Total Interest Expense                                   232          594         (362)       2,349        2,116          233
- ------------------------------------------------------------------------------------------------------------------------------------
       Net Interest Income (tax-equivalent basis)           $2,448       $2,520         ($72)      $1,882       $1,924         ($42)
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)  The volume/rate variance is allocated based on the percentage  relationship
     of changes in volume and changes in rate to the "Total Change."

(2)  Includes nonaccrual loans.


                                       39
<PAGE>

<TABLE>
<CAPTION>
Noninterest Income and Noninterest Expense
- ---------------------------------------------------------------------------------------------------------------------
                                                     Years Ended December 31,                  Percent Change
Amounts in Thousands (except percentages)         1998        1997         1996         1998 vs. 1997   1997 vs. 1996
- ---------------------------------------------------------------------------------------------------------------------
Noninterest Income:
<S>                                             <C>          <C>         <C>                  <C>            <C>
     Service charges on deposit accounts        $  1,709     $  1,669    $  1,541               2%             8%
     Other service charges                           905          518         489              75              6
     Net security gains (1)                          336          304          29              11             NM
     Trust income                                    310          249         199              24             25
     Other income                                    219           60         228             265            (74)
- ---------------------------------------------------------------------------------------------------------------------
      Total noninterest income                  $  3,479     $  2,800    $  2,486              24%            13%
- ---------------------------------------------------------------------------------------------------------------------
Noninterest Expense:
     Salaries and benefits                      $  8,318     $  7,689    $  6,712               8%           15%
     Occupancy expense                             1,412        1,359       1,116               4             22
     Furniture and equipment expense               1,903        1,537       1,209              24             27
     SAIF assessment (1)                              --           --         317              --             NM
     Other expenses                                4,345        3,451       3,372              26              2
- ---------------------------------------------------------------------------------------------------------------------
      Total noninterest expense                 $ 15,978     $ 14,036    $ 12,726              14%           10%
- ---------------------------------------------------------------------------------------------------------------------
     Overhead Efficiency Ratio (2)                 64.69%       64.96%      64.65%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

- ----------
(1)  NM, not meaningful.

(2)  The Overhead  Efficiency  Ratio is equal to noninterest  expense divided by
     net operating  revenue.  Net  operating  revenue is equal to the sum of tax
     equivalent  net  interest  income and  noninterest  income,  excluding  net
     security gains.


Non-Interest Income

     Total  noninterest  income increased 24 percent to $3.48 million from $2.80
million in 1997, as all categories of noninterest income reflected  improvement.
Discretionary  investments in people,  technology and product  enhancements over
recent years  continued to enhance revenue  growth.  As a result,  the growth of
noninterest  income  in 1998,  was  attributable  to fees  recognized  from loan
origination activities,  electronic banking and debit card fee income and higher
incremental revenues from trust operations, as well as commission income derived
from the sale of equity and bond mutual funds and insurance annuity products.

     Service charges on deposit accounts  increased slightly to $1.71 million in
1998 from $1.67  million in 1997.  Higher  levels of fees earned  from  consumer
deposit  accounts were offset by lower fees earned from  commercial  accounts as
customers chose to maintain higher  compensating  balances to offset charges for
item processing.

     Other  service  charges  increased 75 percent to $905 thousand in 1998 from
$518 thousand in 1997. The $387 thousand increase included $144 thousand in fees
recognized by providing a service to borrowers who desire fixed-rate residential
mortgage loans that conform to federal  agency  standards.  For example,  a loan
package is forwarded to a third-party  mortgage banker for approval and ultimate
funding.  In turn,  Vista collects a fee from the mortgage  banker for providing
this service at the date of funding and recognizes fee revenue accordingly.  The
ability to recognize fees from this service was dependent on market and economic
conditions. There is no assurance that fee income reported in prior periods will
continue in future  periods or that there will not be  significant  inter-period
variations in the results of such activities.

     Approximately  $173 thousand was comprised of fee income incidental to loan
origination  activities,  as well as fees earned from  providing  retail banking
services and loan  servicing  income.  In addition,  approximately  $70 thousand
related to fees  earned on debit card  usage in 1998,  the bank's  first year of
offering such service to customers.  In December  1998,  both bank  subsidiaries
began the  assessment  of a $1.50  surcharge  for all  noncustomers  who utilize
Vista's  automated  teller  machines.  The surcharge is expected to increase fee
income by approximately $100 thousand in 1999.

     Net gains recognized on the sale of investment securities increased to $336
thousand  from $304  thousand  in 1997.  Total  sales of  investment  securities
equaled  $29.7 million  compared to $29.2  million in 1997.  Sales of securities
were  for  portfolio   realignment   purposes  and  to  manage   prepayment  and
reinvestment risk in a lower interest rate environment.

     Other   income,   including   Trust   Department   operations,    increased
substantially in 1998 to $529 thousand from $309 thousand in 1997.  During 1998,
a program was initiated to offer  customers  access to  non-traditional  banking
products  including stock and bond mutual funds and insurance  annuity  products
sold through a joint  venture with a leading  financial  services  firm. In less
than one full year of  operation,  approximately  $100 thousand was generated in
commission income.

     In  addition,  Trust  Department  revenue  increased  by 24 percent to $310
thousand  in 1998  from  $249  thousand  in 1997,  as  assets  under  management
increased to $67 million in 1998 from $47 million in 1997.

     Other  income  in 1998  included  a gain  on the  sale  of a  student  loan
portfolio  equaling $15 thousand compared to a $45 thousand loss recognized on a
residential mortgage loan portfolio sale in 1997.




                                       40
<PAGE>





Noninterest Expense

     Total  noninterest  expense  increased 14 percent to $15.98 million in 1998
from $14.04  million in 1997.  The increase in  noninterest  expense in 1998 was
closely tied to the strong growth in net interest income and noninterest  income
discussed previously.  A key financial benchmark for measuring the efficiency of
the cost structure is the relationship of noninterest expense to average assets.
This  relationship  equaled 2.81  percent in 1998 and 2.63 percent in 1997.  The
increase in this benchmark was viewed as reasonable in view of the future growth
prospects and the need to enhance technology and managerial strength.

     Salary and benefits expense,  the largest component of noninterest expense,
increased 8 percent to $8.32 million from $7.69  million in 1997,  due primarily
to increased  staff positions in revenue  producing  functions of commercial and
Small  Business   Administration  lending  and  consumer  lending,  as  well  as
alternative  investments.  Higher incentive compensation accruals were offset in
part by pension income and lower postretirement benefit expense.

     Occupancy  expense  increased 4 percent to $1.41 million from $1.36 million
in 1997, due to higher rent expense and increased real estate tax expense due to
several property value reassessments.

     Furniture and equipment  expense increased 24 percent to $1.90 million from
$1.54 million in 1997. This increase was  attributable to upgrades in technology
and automation,  higher costs for equipment depreciation and increased costs for
telecommunications and computer maintenance.

     Vista has  always  viewed  technology  as a key  element  in its  strategic
planning  process  and  fundamental  to  providing  continuation  of the quality
customer  service for which Vista is known.  The use of technology  also enables
Vista to increase the efficiency and  productivity  of its employees  within the
context of its growth objectives.

     Vista's network  technology  consisted of PC's, data  communications,  file
servers and routers that were used to provide  customer  service and back office
operational support.  Much of this technology  infrastructure was put into place
over many years and  consisted  of numerous  vendor  providers  of hardware  and
software.  Maintenance,  upgrade, and replacement could become unwieldy, costly,
and inefficient.

     Management's  plan was to develop a common  hardware and software  platform
for all systems that will provide Vista



                                       41
<PAGE>

with the ability to concentrate on the prime objective of serving our customers.
In early 1998, the Board of Directors approved  management's plan to enhance the
technology  based delivery systems of Vista across both bank  subsidiaries.  The
goals of the new network system include being cost effective, enhancing customer
service by expanding  delivery  systems and product lines,  increasing  customer
convenience and improving efficiency.

     The new delivery  system  entailed  installation of a local area network at
each location  that will be linked  together  through a wide area  network.  The
delivery system was expected to provide  noticeable  improvements  for customers
and greater  efficiencies  and  productivity  gains while giving  Vista  greater
predictability of its future technology costs.

     The new system was fully installed and functional during the fourth quarter
of 1998.  Vista  entered  into a  leasing  arrangement  with a major  technology
company to provide all hardware, installation,  integration, and ongoing support
services for the new system.  Vista  recorded a one-time  pre-tax $150  thousand
charge in the  fourth  quarter  to  writedown  the  remaining  cost of  obsolete
equipment. The decision to upgrade Vista's delivery system was not related to or
accelerated due to Year 2000 issues.

     The incremental equipment cost of the new delivery system is expected to be
approximately  $400  thousand  per year and will be  included in  furniture  and
equipment expense.

     Total other expense  increased 26 percent to $4.35 million in 1998 compared
to $3.45  million  in 1997.  The $900  thousand  increase  consisted  of several
one-time  nonrecurring  items and costs tied  directly  to the level of business
volumes connected with lending and deposit gathering functions.

     One-time  nonrecurring items in 1998 totaled $325 thousand and consisted of
Nasdaq National Market listing fees of $66 thousand,  a $150 thousand  writedown
of obsolete  computer  equipment and costs  incurred for a branch  closure.  The
balance of the increase was  attributable to higher  marketing,  advertising and
postage  expenditures  in  support of loan  origination  and  deposit  gathering
initiatives and increases in costs  incidental to an expanded  training  program
for all employees  related to the new internal  network and the related software
applications.

Readiness for the Year 2000

     The Year 2000 date change  (Y2K) could  potentially  affect any system that
uses computer software programs or embedded  technology.  Many software programs
and computer  chips store  calendar  dates as two-digit  rather than  four-digit
numbers.  These software  programs  record the year 1998 as "98".  This approach
will work until the year 2000 when the "00" may be read as 1900 instead of 2000.
Organizations  are  fixing or  upgrading  their  systems  to make sure they will
operate properly when the calendar changes.

     As a  commercial  banking  organization,  Vista  uses  computer  systems to
perform  financial  calculations,  track  deposits and loan  payments,  transfer
funds, and make direct deposits.  Computer  software and embedded computer chips
may  also  be used  to run  non-information  technology  based  systems  such as
security systems, vaults,  telecommunication  networks, and other infrastructure
items. Because of its reliance on these systems, Vista has placed great emphasis
on making sure its systems are ready for the year 2000-date change.

     Vista's plan to become ready for the year 2000 is segmented into 5-phases.

     The awareness phase involves an extensive  internal and external  awareness
campaign  that  includes  not only the initial  awareness  raising  effort,  but
continues with proactive ongoing activities to maintain heightened  awareness of
Y2K implications.

     The assessment phase is designed to identify the systems and processes that
could potentially be affected by the millennium date change. In addition, during
the  assessment  phase,  Vista  established  a  high-level  plan  that  required
completing  development  of its Y2K test plan by June 30,  1998.  Vista plans to
aggressively test its "A priority"  applications.  "A Priorities" are defined as
mission  critical  systems that must be tested  regardless  of cost or impact to
operations.  "B  Priorities"  are defined as non-mission  critical  systems that
should be tested.  Vista will also seek to test the "B Priority"  items but will
rely on vendor certification where it feels the applications are not critical to
its survival, and the risk of vendor non-compliance is low.

     The  remediation  phase  includes code  enhancement,  hardware and software
upgrades,  system  replacements,  vendor  certification,  and  other  associated
changes.



                                       42
<PAGE>

     The validation or testing phase is a multi-faceted process that is critical
to the Year 2000  project and  inherent in each phase of the project  management
plan. This process  includes the testing of incremental  changes to hardware and
software components. In addition to testing upgraded components, interfaces with
other systems must be verified,  and all changes  should be accepted by internal
and external users.

     The implementation phase involved system certification as Y2K compliant and
acceptance by business users. For any system failing certification, the business
effect  will be  clearly  assessed  and  Year  2000  contingency  plans  will be
implemented.

     An  essential  component  of  Vista's  Year 2000  program  relates to third
parties with which it has a material relationship.  Vista endeavored to evaluate
the risk associated with Y2K vulnerability of these "material" customers.  Vista
defined  these  material  customers  by the  size  of  their  loan  and  deposit
relationships, the complexity of customers systems and dependence on third party
technology providers.  Vista assessed the preparedness of its material customers
(including capital market counter-parties)  through a combination of surveys and
personal  visitations.  Vista also  required  semi-annual  status  updates  from
material  customers  and  documents  its  assessment  conclusions  and maintains
updates in its files.  The  individual  and  aggregate  portfolio  risk was then
measured and reported as  high/moderate/low  with quarterly updates presented to
the Board of Directors on customers not effectively addressing Y2K issues.

     Vista continues to evaluate the estimated  costs  associated with attaining
Year 2000  readiness.  Incremental  costs for 1999,  such as  testing,  software
purchases and marketing  publications are not expected to be material. For 1998,
$39 thousand was charged to expense.  While  additional costs could be incurred,
Vista believes,  based on available information,  that it will be able to manage
its Year 2000 transition  without any adverse effect on its business  operations
or financial condition.

     However,  Vista  believes that the most  reasonably  likely worst case Year
2000 scenario would involve failure to attain Y2K compliant status for a portion
of its non-mission critical  applications.  Non-mission critical systems include
desktop PC applications,  supplemental non-mainframe loan and deposit systems as
well as automated teller  machines.  Vista is developing  contingency  plans for
this  occurrence.   This  effort  involves   identifying   alternate   operating
procedures,  vendors and sources for products and  services.  In any event,  the
failure  of  non-mission  critical  systems is not  expected  to have a material
impact on Vista's business operations or financial condition.

     The preceding Y2K discussion contains  "forward-looking  statements" within
the  meaning of the  Private  Securities  Litigation  Reform Act of 1995.  These
statements  include,  but are not limited to: (i) whether or not testing will be
accurate; (ii) the estimated costs associated with becoming Y2K compliant; (iii)
the  date  by  which  Vista  expects  to  be  fully  compliant;   and  (iv)  the
successfulness of any contingency plans. These statements are made using current
estimates and  assumptions  about future events.  There can be no assurance that
these estimates will be achieved and actual results could differ materially from
those anticipated.  The factors that might lead to material differences include,
among  others:  (i) the  ability to  accurately  identify  all  mission-critical
systems;  (ii)  accuracy  of  the  testing  performed;   (iii)  whether  or  not
third-party certifications are accurate; (iv) whether or not material customers,
suppliers,  governmental  agencies  and  other  significant  third  parties  are
successful in their Y2K efforts; (v) the adequacy of contingency plans; and (vi)
the ability to implement contingency plans.

Provision for Income Taxes

     The  provision  for income taxes  increased  to $2.30  million in 1998 from
$2.17 million in 1997 due to a higher level of pretax income.  The effective tax
rate was 30.3 percent for 1998  compared to 32.5  percent in 1997,  reflecting a
higher level of tax-exempt income.

     Differences  between the book basis and tax basis of assets and liabilities
recorded in the financial  statements result in deferred taxes. Net deferred tax
assets were $2.0  million at December  31, 1998 and $1.7 million at December 31,
1997.



                                       43
<PAGE>

Results of Operations - 1997 compared with 1996

     For the year ended  December  31, 1997,  net income  increased 6 percent to
$4.51  million  compared  to $4.25  million in 1996.  Basic  earnings  per share
increased 4 percent to $1.00 in 1997 from $.96 in 1996.

     Net income reported for 1996 included the one-time SAIF  assessment  charge
mandated by Congress on commercial  banks in September 1996 to recapitalize  the
deposit insurance fund for thrift institutions.  This pretax charge totaled $317
thousand, $190 thousand on an after-tax basis or $.04 per basic share.

     The increase in net income for 1997 was due primarily to an increase in net
interest income,  growth of noninterest income and increased gains recognized on
the sale of securities  offset by higher  noninterest  expense and provision for
loan losses.

     Return on average  shareholders'  equity decreased to 11.18 percent in 1997
compared to 11.65 percent in 1996 and return on average assets  decreased to .85
percent in 1997, a slight decline from .89 percent in 1996.

     Tax-equivalent  net interest income  increased 11 percent to $19.11 million
in 1997, from $17.23 million in 1996, due primarily to a $51.3 million  increase
in earning  assets,  principally  in loans  which  increased  $31.1  million and
investments  which increased $18.2 million.  The net interest margin narrowed to
3.78 percent in 1997 from 3.80 percent in 1996.

     Total noninterest income increased 13 percent to $2.80 million in 1997 from
$2.49  million  in  1996.  An  increase  in  gains  recognized  on the  sale  of
securities,  higher service  charges on deposit  accounts and improved  revenues
from Trust operations accounted for the majority of the increase.

     Total  noninterest  expense  increased 10 percent to $14.04 million in 1997
from $12.73  million in 1996 as the opening of three new branch  facilities  and
the incidental operating costs of staffing and occupancy expenses drove spending
higher.  In addition,  senior level officer positions were added in the areas of
commercial  lending,  operations and retail banking in order to support expanded
business initiatives in these areas.  Consequently,  salary and benefits expense
increased 15 percent to $7.69 million in 1997 compared to $6.71 million in 1996.

     Occupancy  expense increased 22 percent to $1.36 million in 1997 from $1.12
million in 1996 reflecting a full year of operating three new branch sites.

     Furniture and fixtures  expense  increased 27 percent to $1.54 million from
$1.21 million in 1996. The increase was  attributable  to upgrades in technology
infrastructure,  including  a  new  24-hour  telephone  banking  system,  higher
depreciation and equipment  maintenance  costs plus increased  telecommunication
expenses.

     The  relationship  of total  noninterest  expense to average assets equaled
2.63 percent in 1997 and 2.66 percent in 1996.

     Federal and state  income tax expense was  unchanged  at $2.17  million for
1997 and $2.15 million in 1996, despite a higher level of pretax income in 1997.
The effective tax rate was 32.5 percent in 1997  reflecting a decrease from 33.6
percent in 1996 based on a higher level of tax-exempt income.

Financial Condition

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

Interest-earning Assets and
Interest-bearing Liabilities

     Average  interest-earning  assets  totaled  $538.0  million in 1998,  which
reflected an increase of 7.0 percent or $33.0 million compared to $505.0 million
in  1997,   principally   reflecting  strong  growth  in  loans  and  investment
securities. Total loans increased 10 percent or $30.0 million, to average $342.7
million,  while  securities  available  for sale  increased  5  percent  or $8.5
million, to average $184.9 million.

     Average  interest-bearing  liabilities  totaled  $463.3  million  in  1998,
reflecting an increase of 4 percent or $19.5 million  compared to $443.8 million
in 1997, due to growth in all categories of deposits, except time deposits which
were largely  unchanged.  Borrowed  funds and  long-term  debt  reflected a $2.1
million decrease.

Securities Available for Sale

     Securities  available for sale are held for indefinite  periods of time and
may be sold in  response  to  changing  market  and  interest  rate  conditions,
liquidity needs or for asset/liability management reasons. The entire securities
portfolio is classified as available for sale.  These securities are reported at
fair value with unrealized gains and losses,  net of tax, included as a separate
component of shareholders' equity.



                                       44
<PAGE>

     Securities available for sale increased 5 percent to average $184.9 million
in 1998,  compared  to $176.5  million  on average  in 1997.  Increased  average
balances in tax-exempt securities of states and other political subdivisions and
corporate securities,  notably corporate bonds and notes, more than offset lower
balances in U.S. Treasury  securities.  U.S. Government agencies and corporation
securities, principally mortgage-backed securities, were unchanged on average.

     During 1998, $29.7 million of securities available for sale were sold for a
net gain of $336  thousand.  The sale  proceeds  combined  with $60.3 million of
maturities were used to purchase $82.3 million of securities available for sale.

     At December  31, 1998,  there were  unrealized  gains,  net of tax, of $1.6
million on  securities  available  for sale compared to $1.2 million at December
31, 1997.  The  increase was  attributed  to lower  interest  rates in effect at
December 31, 1998, compared to December 31, 1997. Lower interest rates generally
increase the value of fixed-rate investment securities.

Loans

     Total average loans increased 10 percent or $30.0 million to $342.7 million
in 1998,  compared  to  average  total  loans of  $312.7  million  in 1997.  The
commercial and  installment  loan  portfolios  accounted for the majority of the
increase  as strong loan  origination  activity  to small  businesses  increased
commercial loans while home equity lending  contributed to the growth in average
consumer loans. Mortgage loans decreased $4.8 million on average in 1998.

     The yield on total loans  averaged 8.33 percent for 1998, an 11 basis point
increase from the 8.22 percent average yield earned in 1997. The commercial loan
portfolio  generated an average  yield of 9.34 percent in 1998  compared to 9.18
percent in 1997. The average yield on the mortgage  portfolio  decreased in 1998
to 7.56 percent from 7.65 percent in 1997,  while the yield on the consumer loan
portfolio  increased 2 basis points to 8.19 percent in 1998 from 8.17 percent in
1997.

Deposits

     Total  average  deposits  increased  7 percent or $32.0  million to average
$501.8 million in 1998,  compared to average total deposits of $469.8 million in
1997.

     Total average  interest-bearing  deposits  increased $21.5 million in 1998.
Demand accounts increased $7.0 million,  savings accounts increased $9.9 million
and time  deposits were  unchanged.  Average time deposits of $100,000 and over,
increased $5.3 million.

     Total average  noninterest-bearing  demand deposits increased $10.4 million
to $55.2 million in 1998  compared to an average of $44.8  million in 1997.  The
increase  in these  balances  was tied  directly to the  strength in  commercial
lending experienced in 1998.

     The  cost of  funds  paid on  interest-bearing  liabilities  averaged  4.19
percent in 1998, a decrease of 14 basis  points  compared to the average cost of
funds paid of 4.33  percent in 1997.  The  decrease in rates was  attributed  to
lower rates paid for deposits and a more favorable deposit mix.

Borrowed Funds and Long-term Debt

     Total  borrowed  funds and long-term  debt averaged  $16.7 million in 1998,
compared to $18.8  million in 1997,  while the cost of  borrowings  decreased 67
basis points to 4.65 percent in 1998 from 5.32  percent in 1997.  Lower  average
short-term  interest  rates and the  satisfaction  of $1.2 million in prime rate
debt accounted for the year-over-year decrease in borrowing costs.

Nonperforming Assets

     At December 31, 1998,  nonperforming assets, defined as loans on nonaccrual
status plus other real estate acquired through  foreclosure (ORE),  totaled $3.0
million or .82 percent of total loans plus ORE.  These  amounts  compare to $4.3
million and 1.34 percent at December 31, 1997.

     Commercial  nonaccrual  loans  accounted  for 55 percent  and 60 percent of
total  nonaccrual  loans at  December  31,  1998 and 1997,  respectively,  while
nonaccrual  residential  mortgage loans accounted for 31 percent and 24 percent,
respectively.   Consumer  loans   accounted  for  14  percent  and  16  percent,
respectively,  of total  nonaccrual  loans at December  31,  1998 and 1997.  ORE
decreased  to $1.1  million at  December  31, 1998  compared to $1.4  million at
December 31, 1997.

     A loan must be placed on  nonaccrual  status  when  principal  or  interest
becomes  90 days or more past due,  unless the loan is well  secured  and in the
process of  collection.  In  addition,  Vista  must  expect the loan to be fully
repaid according



                                       45
<PAGE>

to the  original  terms  of the loan  agreement.  A  nonaccrual  loan may not be
restored to accrual  status  until  principal  and interest is no longer due and
unpaid or it otherwise becomes well secured.

Allowance for Loan Losses and Related Provision

     The  allowance  for loan losses  increased  to $4.5 million at December 31,
1998, from $4.1 million at December 31, 1997. The allowance equaled 1.22 percent
of total loans at December 31, 1998 and 1.31  percent at December 31, 1997.  The
provision  for loan  losses  equaled  $780  thousand  for 1998  compared to $830
thousand in 1997, while  charge-offs,  net of recoveries,  totaled $404 thousand
for 1998 and  $585  thousand  for  1997.  The  allowance  for loan  losses  as a
percentage of nonperforming  assets equaled 149 percent at December 31, 1998 and
97 percent at December 31, 1997.

     The allowance for loan losses is determined through a regular review of the
loan portfolio.  Factors such as prevailing economic  conditions,  the volume of
nonperforming loans,  concentrations of credit risk, adverse situations that may
affect the borrower's  ability to pay and prior loan loss experience  within the
various  categories of the portfolio are considered  when assessing the adequacy
of the  allowance  for loan  losses.  Commercial  loans of  $150,000 or more are
reviewed  individually.  While management believes the allowance for loan losses
is currently  adequate,  future  additions to the  allowance may be necessary as
conditions  change.  The adequacy of the allowance is reviewed  quarterly by the
Board of Directors.

Liquidity

     Liquidity  is a measure  of  Vista's  ability  to meet  present  and future
financial obligations and commitments on a timely basis. Liquidity needs include
sufficient  cash flow to meet  present  and  future  loan  commitments,  deposit
outflows and daily business operations.  At the bank subsidiary level, liquidity
is generally  provided by deposit  growth,  maturities  and sales of securities,
periodic repayments of loans,  borrowings and net income.  Liquidity is provided
to the  parent  company  in the form of  monthly  service  fees paid by the bank
subsidiaries,  issuance of common  stock  through  participation  in the various
stock plans of Vista and quarterly dividend payments from the bank subsidiaries.

     Liquidity  is  managed  on a daily  basis at both the  parent  company  and
subsidiary  levels,  enabling  management  to  effectively  monitor  changes  in
liquidity and to react  accordingly to market  conditions.  Management  believes
that  liquidity is sufficient to meet present and future  financial  obligations
and commitments on a timely basis.

     At December 31, 1998, cash and cash equivalents  equaled $33.0 million,  an
increase of $5.2 million from the $27.8 million in cash and cash  equivalents on
hand at December 31, 1997.

     Changes in cash are measured by changes in the three major  classifications
of cash flows that are defined as operating, investing and financing activities.

     At December 31, 1998,  net cash  provided by operating  activities  equaled
$7.3 million  consisting  mainly of net income adjusted for non-cash charges and
net security transactions.

     Net cash used for investing  activities totaled $45.9 million and consisted
of $90.0 million from maturities and sales of securities  available for sale and
$1.0 million from the sale of loans, which combined to purchase $82.3 million of
securities available for sale.

     Net cash  provided  by  financing  activities  totaled  $43.8  million  and
consisted of increases in all deposit  categories and proceeds from common stock
issuance,  offset  in part,  by  payments  on  long-term  debt,  increased  cash
dividends  paid and share  repurchases  of $1.7 million.  Net cash provided from
operating  and financing  activities  combined to fund $54.2 million of net loan
growth.

Capital Resources

     The capital adequacy of Vista is reviewed on an ongoing basis by management
and the Board of Directors which considers  regulatory  guidelines,  asset size,
balance sheet  composition  and risk profile  characteristics,  including  asset
quality,  interest rate risk and liquidity  needs.  An adequate  capital base is
important to support  growth and  expansion  and to protect  against  unexpected
losses that cannot be covered by current year earnings.

     Capital is  generally  provided to Vista in the form of retained net income
after the  payment of  dividends  and by the  issuance of common  stock  through
public  offerings and issuance of common stock through  participation in Vista's
Employee Stock Purchase Plan, Board of Directors Stock



                                       46
<PAGE>

Purchase Plan and the Dividend Reinvestment Plan.

     At December 31, 1998, Vista's  shareholders'  equity increased $3.5 million
to $46.8 million,  compared to $43.3 million in shareholders' equity at December
31, 1997.  The majority of the increase  resulted  from $3.2 million of retained
net income,  $1.7 million from common stock  issuance in addition to an increase
of $376  thousand in  unrealized  gains,  after tax, on the  available  for sale
securities portfolio offset by $1.7 million in share repurchases.

     In August 1998, Vista announced that it had authorized the repurchase of up
to 100,000 shares of its common stock in open market purchases from time to time
at the discretion of management.

     The  buyback  program  was  designed  to  provide an  additional  source of
liquidity in the market  place for  shareholders  that desire to actively  trade
shares of Vista common  stock.  As of December 31, 1998,  85,000 shares had been
repurchased at a cost of $1.7 million or an average cost of $20.30 per share.

     The various stock plans adopted by Vista  provide those  shareholders  that
maintain a long-term  investment  horizon with the opportunity to utilize dollar
cost averaging to build investment positions in Vista Bancorp.

     As a result of continued  improvements  in net income and capital levels in
excess of the "well capitalized" levels achieved under regulatory  requirements,
the quarterly  cash dividend  paid on common stock  increased  from 11 cents per
share to 12 cents per share during the second quarter of 1998. Common stock cash
dividends totaled 46 cents per share for 1998 compared to 38 cents per share for
1997, an increase of 21 percent.

     On May 15,  1998,  the  Board of  Directors  approved  a 10  percent  stock
dividend,  which was paid on June 10, 1998, to shareholders of record on June 1,
1998. Accordingly, all per share and average share amounts have been restated to
reflect the stock dividend.

     Vista's  dividend  payout ratio  equaled 39 percent for 1998 compared to 38
percent for 1997 and 36 percent  for 1996.  Vista paid cash  dividends  totaling
$2.1 million in 1998,  an increase of $300  thousand or 18 percent over the $1.7
million paid in 1997.

     Vista's book value per common share at December 31, 1998, rose 8 percent to
$10.23 compared to $9.46 at December 31, 1997.

     Vista and its bank subsidiaries are subject to various  regulatory  capital
requirements  administered  by the  Federal  Reserve  Board,  the  Office of the
Comptroller of the Currency and the Federal Deposit Insurance  Corporation.  For
additional  information  on  regulatory  capital,  see  Note 15 of the  Notes to
Consolidated Financial Statements.

     Vista may be 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.  These instruments  involve, to varying degrees,  elements of
credit risk in excess of the amount recognized in the consolidated statements of
condition.  The contract or notional  amounts of these  instruments  reflect the
extent of involvement Vista has in particular classes of financial  instruments.
Vista  uses the same  credit  policies  in making  commitments  and  conditional
obligations as it does for on-balance sheet instruments.

     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.  Because many of the commitments are expected
to expire  without  being  drawn  upon,  the  total  commitment  amounts  do not
necessarily represent future cash requirements.

     Vista evaluates each customer's  credit-worthiness on a case-by-case basis.
The amount of collateral  obtained,  if deemed necessary by Vista upon extension
of credit, is based on management's  credit  evaluation.  Collateral held varies
but may include accounts receivable,  inventory,  property,  plant and equipment
and income-producing commercial properties. Vista was committed to advance $48.5
million and $35.1  million to its  borrowers  as of December  31, 1998 and 1997,
respectively.

     Standby  letters of credit are conditional  commitments  issued by Vista to
guarantee  the  performance  of a customer  to a third  party.  The credit  risk
involved in issuing  letters of credit is essentially  the same as that involved
in  extending  loan  facilities  to  customers.  Vista has entered  into standby
letters of credit  contracts  with its customers  totaling $2.1 million and $2.0
million as of December 31, 1998 and 1997, respectively.

     Vista does not issue nor hold derivative instruments with



                                       47
<PAGE>

the exception of loan commitments and letters of credit.  These  instruments are
issued  in the  normal  ordinary  course of  business  to meet  customer  needs.
Commitments  to fund  fixed-rate  loans were  immaterial  at December  31, 1998.
Variable-rate  commitments are generally issued for less than one year and carry
market rates of interest.

     Such  instruments  are not  likely  to be  affected  by  annual  rate  caps
triggered by rising interest rates.  Vista  management  expects that off-balance
sheet risk will not be material to Vista's  results of  operations  or financial
condition.

Interest Rate Sensitivity

     Interest rate sensitivity is the relationship between market interest rates
and  earnings  volatility  due to the  repricing  characteristics  of assets and
liabilities.  Vista's net interest income is affected by changes in the level of
market  interest rates. In order to maintain  consistent  earnings  performance,
Vista seeks to manage, to the extent possible, the repricing  characteristics of
its assets and liabilities.

     The ratio between asset and liability  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 rates.

     An  asset-sensitive  gap  position  means an excess  of  interest-sensitive
assets over  interest-sensitive  liabilities,  whereas a liability-sensitive gap
position   means   an   excess   of    interest-sensitive    liabilities    over
interest-sensitive  assets. In a rising rate environment,  a liability-sensitive
gap position generally  indicates that increases in the cost of interest-bearing
liabilities will out pace increases in income from interest-earning assets.

     This risk can be managed by strategies that include the  administration  of
funding costs, reinvestment of asset maturities and investment security sales to
insulate net interest income from the effect of changes in interest rates.

     One major  objective  of Vista when  managing the rate  sensitivity  of its
assets and  liabilities is to stabilize net interest  income.  The management of
and authority to assume gap risk is the  responsibility  of senior management at
each bank subsidiary.  The process of reviewing interest rate risk management is
a  regular  part of  Vista's  management  of the bank  subsidiaries.  Consistent
policies and practices for measuring and reporting  interest rate risk exposure,
particularly  regarding the treatment of noncontractual  assets and liabilities,
are in effect.  In addition,  there is an annual  process to review the interest
rate risk policy, which includes limits on the impact to earnings from shifts in
interest rates, with each bank subsidiary's Board of Directors.

     The bank  subsidiaries  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.

     At December 31, 1998, Vista maintained cumulative  liability-sensitive  gap
positions  in  the  less  than  1-year   maturity   categories   and  cumulative
asset-sensitive  gap positions in the over 1-year maturity  categories.  Vista's
modeling  results at December 31, 1998,  indicate that the level of net interest
income at risk due to varying  interest rate  movements is within  internal risk
tolerance  guidelines.  These  guidelines  restrict  the impact on net  interest
income to less than 10 percent,  assuming a gradual 200 basis point  increase or
decrease in market interest rates.

     The following  table,  "Statement of Interest  Sensitivity  Gap,"  reflects
Vista's consolidated gap position at December 31, 1998. Certain shortcomings are
inherent in the method of analysis  presented in the mentioned  table.  Although
specific  assets  and  liabilities  may have  similar  maturities  or periods of
repricing,  they may react in  different  degrees to changes in market  interest
rates.  The  interest  rates on  certain  types of assets  and  liabilities  may
fluctuate in advance of changes in market rates,  while  interest rates on other
types of assets and  liabilities  may lag behind  changes in market rates.  Some
assets, such as adjustable-rate  mortgages, have features which restrict changes
in interest rates on a short-term basis and over the life of the asset.

     In the event of a change in interest rates, prepayment and early withdrawal
levels may deviate  significantly  from those assumed in calculating  the table.
For  example,  an  interest  rate  increase  may  diminish  the  ability of many
borrowers to service their adjustable-rate debt.

     The  table on the  following  page,  "Schedule  of  Market  Risk  Sensitive
Instruments,"  provides information about Vista's financial instruments that are
sensitive  to changes in  interest  rates at  December  31,  1998,  based on the
information and



                                       48
<PAGE>

assumptions  disclosed  in the notes below the table.  Vista  believes  that the
assumptions  used,  which are based on  statistical  data, are  reasonable.  The
expected  maturity  date  values  for  loans,   mortgage-backed  securities  and
investment securities were adjusted for the expected prepayments as disclosed in
the notes.  Similarly,  expected maturity date values for interest-bearing  core
deposits  were  calculated  based upon  estimates  of the period  over which the
deposit  would be  outstanding  as disclosed in the notes.  The  adjustable-rate
financial  instruments'  maturity  date values were also  adjusted  for expected
prepayments as disclosed in the notes.

<TABLE>
<CAPTION>
Statement of Interest Sensitivity Gap
- -------------------------------------------------------------------------------------------------------------------------------
                                                                            December 31, 1998
                                          -------------------------------------------------------------------------------------
                                                        > 90 Days
Amounts in Thousands                       90 Days          but           1 to 5        5 to 10          > 10
(except percentages)                      or less        < 1 Year          Years         Years           Years          Total
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>              <C>            <C>            <C>             <C>           <C>
Federal funds sold                        $  7,000         $      -       $      -       $     -         $     -       $  7,000
Short-term investments                       2,417                -              -             -               -          2,417
Securities available for sale(1)            23,523           38,855         68,255        18,239          31,291        180,163
Loans (1)                                   85,742           81,237        148,424        43,301          10,822        369,526
- -------------------------------------------------------------------------------------------------------------------------------
      Rate Sensitive Assets               $118,682         $120,092       $216,679       $61,540         $42,113       $559,106
- -------------------------------------------------------------------------------------------------------------------------------
Interest-bearing demand deposits(2)       $  23,046        $  5,034       $ 26,848       $29,646         $     -       $ 84,574
Savings(2)                                   45,682           8,350         44,535        33,872               -        132,439
Time                                         62,821         130,469         44,962             -               -        238,252
Borrowed funds                               16,963               -              -             -               -         16,963
Long-term debt                                   -                -          3,000             -               -          3,000
Shareholders' equity                             -                -              -             -          46,836         46,836
- -------------------------------------------------------------------------------------------------------------------------------
      Rate Sensitive Liabilities and
         Shareholders' Equity             $148,512         $143,853       $119,345       $63,518         $46,836       $522,064
- -------------------------------------------------------------------------------------------------------------------------------
Interest Sensitivity Gap                  $(29,830)        $(23,761)      $ 97,334       $(1,978)        $(4,723)      $ 37,042
Cumulative Gap                             (29,830)         (53,591)        43,743        41,765          37,042              -
Cumulative Gap to Total Assets               (5.03)%         (9.04)%          7.38%         7.04%           6.25%             -
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>


(1) Investments  and loans are  included  in the  earlier of the period in which
    interest  rates are next scheduled to adjust or the period in which they are
    due.  In  addition,  loans are  included  in the  periods  in which they are
    scheduled to be repaid based on scheduled amortization. For amortizing loans
    and mortgage-backed securities,  annual prepayment rates are assumed ranging
    from 9% to 30%,  reflecting  historical  experience as well as  management's
    knowledge and experience of its loan products.

(2) Vista's  interest-bearing  demand and savings accounts are generally subject
    to immediate withdrawal.  However,  management considers a certain amount of
    such  accounts to be core accounts  having  significantly  longer  effective
    maturities  based on the  retention  experience of such deposits in changing
    interest rate environments.



                                       49
<PAGE>

Schedule of Market Risk Sensitive Instruments

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                               Expected Maturity Date - Years Ended December 31,
                                         -------------------------------------------------------------------------------------------
Amounts in Thousands
(except percentages)                       1999      2000        2001        2002        2003     Thereafter    Total     Fair Value
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>       <C>         <C>         <C>         <C>         <C>        <C>         <C>
Interest-Earning Assets:
   Loans (1,2,3)
      Fixed Rate                         $ 78,903   $49,697     $41,746     $29,464     $27,517    $ 54,123    $281,450    $283,124
       Average Interest Rate                 8.40%     8.04%       8.10%       7.95%       7.94%       7.58%       8.05%
      Adjustable Rate                    $ 27,670   $20,010     $14,870     $11,318     $ 8,780    $  5,428     $88,076    $ 89,043
       Average Interest Rate                 7.91%     8.01%       8.15%       8.28%       8.39%       7.55%       8.05%
   Investments (4)
      Fixed Rate (5)                     $ 49,229   $26,116     $18,163     $13,865     $10,110    $ 49,994    $167,477    $169,619
        Average Interest Rate                6.31%     6.42%       6.06%       5.93%       6.25%       6.03%       6.03%
      Adjustable Rate (6)                $  5,418   $ 1,339        $974        $708        $514      $1,610    $ 10,563    $ 10,544
       Average Interest Rate                 5.86%     5.78%       5.78%       5.80%       5.82%       6.02%       5.86%
   Overnight Deposits
      Adjustable Rate (7)                $  9,417        --          --          --          --          --    $  9,417    $  9,417
       Average Interest Rate                 4.72%       --          --          --          --          --        4.72%
- ------------------------------------------------------------------------------------------------------------------------------------
         Total Interest-Earning Assets   $170,637   $97,162     $75,753     $55,355     $46,921    $111,155    $556,983    $561,747
- ------------------------------------------------------------------------------------------------------------------------------------
Interest-Bearing Liabilities
 (8,9,10,11):
   Deposits
      Balance                            $275,403   $45,350     $32,080     $19,691     $19,230    $ 63,511    $455,265    $455,642
       Average Interest Rate                 4.57%     4.19%       3.80%       2.76%       2.67%       1.96%       3.96%
   Borrowings (12)
      Balance                            $ 16,963   $ 3,000          --          --          --          --    $ 19,963    $ 20,008
       Average Interest Rate                 3.65%     6.17%         --          --          --          --        4.03%
- ------------------------------------------------------------------------------------------------------------------------------------
   Total Interest-Bearing Liabilities    $292,366   $48,350     $32,080     $19,691     $19,230    $ 63,511    $475,228    $475,650
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)  Includes net deferred loan fees but excludes the allowance for loan losses.

(2)  Assumes  prepayment  rates  between  9% and 30% for  fixed  rate  loans and
     adjustable rate loans.

(3)  Adjustable  rate loans  reprice on an annual  basis  based upon  changes in
     various indices including the prime rate and the one-year constant maturity
     treasury index with various market based annual and lifetime  interest rate
     caps and floors.

(4)  Mortgage-backed   securities   with   fixed   rates   collateralized   with
     single-family  residential  loans reflect assumed annual  amortization  and
     balloon maturities as appropriate. Assumes prepayment rates of 24% to 30%.

(5)  Fixed-rate   investments   include   municipal   bond   investments   on  a
     non-tax-equivalent basis.

(6)  Adjustable-rate  investments  include investments in Federal Home Loan Bank
     Stock.

(7)  Adjustable-rate  deposits  include Federal Funds Sold and other  short-term
     investments.

(8)  Regular savings  accounts  reflect an assumed  maturity of 32% in the first
     year with the remaining balance spread over 10 years.

(9)  Consumer-based  interest-bearing demand deposit accounts reflect an assumed
     maturity of 18% in the first year with the remaining balance spread over 10
     years.  Municipal  interest-bearing  demand  accounts  reflect  an  assumed
     maturity of 84% in the first year with the remaining  balance spread over 5
     years.

(10) Money market  deposit  accounts  reflect an assumed  maturity of 59% in the
     first year with the remaining balance spread over 5 years.

(11) Certificates of deposit reflect assumed stated maturities.

(12) Borrowed funds reflect assumed stated maturities.


                                       50
<PAGE>



Effects of Inflation

     The impact of inflation  on banks and bank  holding  companies is different
from the inflationary impact on nonfinancial institutions. Banks have assets and
liabilities,  which are  primarily  monetary in nature and which tend to reflect
changes in inflation.  This is especially  true for banks with a high percentage
of rate-sensitive  interest-earning assets and interest-bearing  liabilities.  A
bank can reduce the impact of  inflation by managing  its rate  sensitivity  gap
position. Vista management monitors and seeks to mitigate the impact of interest
rate changes by attempting to match the  maturities of  interest-earning  assets
and interest-bearing liabilities.



 [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]

      Net Interest Income   Return on Average Assests   Return on Average Equity
         (millions)                 (percent)                (percent)
      ------------------    -------------------------   ------------------------
94           $15.0                    .83%                      13.53%
95           $15.8                    .96%                      15.02%
96           $17.0                    .89%                      11.65%
97           $18.8                    .85%                      11.18%
98           $20.9                    .93%                      11.83%
                                                          


                                       51


<PAGE>


Consolidated Balance Sheets


<TABLE>
<CAPTION>
                                                                                       December 31,
Amounts in Thousands (except per share and share data)                               1998       1997
- ------------------------------------------------------------------------------------------------------
<S>                                                                                <C>         <C>
Assets 
Cash and cash equivalents:
Cash and due from banks                                                            $ 23,584    $ 19,195
  Federal funds sold                                                                  7,000       4,190
  Short-term investments                                                              2,417       4,465
- -------------------------------------------------------------------------------------------------------
    TOTAL CASH AND CASH EQUIVALENTS                                                  33,001      27,850
- -------------------------------------------------------------------------------------------------------
Securities available for sale (Amortized cost: $178,040 and $185,944 in 1998
  and 1997, respectively)                                                           180,163     187,746
- -------------------------------------------------------------------------------------------------------
Loans, net of unearned income:
  Mortgage                                                                          137,538     132,496
  Commercial                                                                        136,449      98,813
  Consumer                                                                           95,539      86,180
- -------------------------------------------------------------------------------------------------------
    Total Loans                                                                     369,526     317,489
  Allowance for loan losses                                                          (4,524)     (4,148)
- -------------------------------------------------------------------------------------------------------
    TOTAL NET LOANS                                                                 365,002     313,341
- -------------------------------------------------------------------------------------------------------
Premises and equipment                                                                6,851       7,435
Accrued interest receivable                                                           3,133       2,973
Other assets                                                                          4,896       4,122
- -------------------------------------------------------------------------------------------------------
    TOTAL ASSETS                                                                   $593,046    $543,467
- -------------------------------------------------------------------------------------------------------
Liabilities and Shareholders' Equity
Deposits:
  Demand:
    Noninterest-bearing                                                            $ 67,477    $ 52,147
    Interest-bearing                                                                 84,574      74,237
  Savings                                                                           132,439     123,437
  Time                                                                              238,252     233,935
- -------------------------------------------------------------------------------------------------------
    TOTAL DEPOSITS                                                                  522,742     483,756
- -------------------------------------------------------------------------------------------------------
Borrowed funds                                                                       16,963       8,859
Long-term debt                                                                        3,000       4,222
Accrued interest payable                                                              1,383       1,249
Other liabilities                                                                     2,122       2,079
- -------------------------------------------------------------------------------------------------------
    TOTAL LIABILITIES                                                               546,210     500,165
- -------------------------------------------------------------------------------------------------------
Commitments and contingencies (Note 13)
Shareholders' Equity:
  Common stock: $.50 par value; shares authorized 10,000,000; shares issued,
    4,577,888 and 4,168,013 at December 31, 1998 and 1997, respectively               2,289       2,084
  Paid-in capital                                                                    22,359      14,345
  Retained earnings                                                                  20,622      25,770
  Treasury stock                                                                       --           (87)
  Accumulated other comprehensive income                                              1,566       1,190
- -------------------------------------------------------------------------------------------------------
    TOTAL SHAREHOLDERS' EQUITY                                                       46,836      43,302
- -------------------------------------------------------------------------------------------------------
      TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                   $593,046    $543,467
- -------------------------------------------------------------------------------------------------------
</TABLE>

The accompanying notes to consolidated financial statements are an integral part
of these statements.

                                       52
<PAGE>


Consolidated Statements of Income


<TABLE>
<CAPTION>
                                                                                     For the Years Ended December 31,

Amounts in Thousands (except per share and share data)                                 1998       1997          1996
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                                                <C>          <C>         <C>
Interest Income:
  Interest and fees on loans                                                       $   28,504   $   25,676  $    22,987
  Interest on federal funds sold                                                          307          694          607
  Interest on short-term investments                                                      241          171          141
  Interest on securities:
    Taxable                                                                             9,730       10,509        9,559
    Nontaxable                                                                          1,501          898          571
- -----------------------------------------------------------------------------------------------------------------------
       TOTAL INTEREST INCOME                                                           40,283       37,948       33,865
- -----------------------------------------------------------------------------------------------------------------------
Interest Expense:
  Interest on deposits                                                                 18,652       18,197       15,930
  Interest on borrowed funds                                                              588          688          586
  Interest on long-term debt                                                              190          313          333
- -----------------------------------------------------------------------------------------------------------------------
    Total Interest Expense                                                             19,430       19,198       16,849
- -----------------------------------------------------------------------------------------------------------------------
       NET INTEREST INCOME                                                             20,853       18,750       17,016
- -----------------------------------------------------------------------------------------------------------------------
Provision for Loan Losses                                                                 780          830          380
- -----------------------------------------------------------------------------------------------------------------------
       Net Interest Income after Provision for Loan Losses                             20,073       17,920       16,636
- -----------------------------------------------------------------------------------------------------------------------
Noninterest Income:
  Service charges on deposit accounts                                                   1,709        1,669        1,541
  Other service charges                                                                   905          518          489
  Net security gains                                                                      336          304           29
  Other income                                                                            529          309          427
- -----------------------------------------------------------------------------------------------------------------------
       TOTAL NONINTEREST INCOME                                                         3,479        2,800        2,486
- -----------------------------------------------------------------------------------------------------------------------
Noninterest Expense:
  Salaries and benefits                                                                 8,318        7,689        6,712
  Occupancy expense                                                                     1,412        1,359        1,116
  Furniture and equipment expense                                                       1,903        1,537        1,209
  SAIF assessment                                                                        --           --            317
  Other expense                                                                         4,345        3,451        3,372
- -----------------------------------------------------------------------------------------------------------------------
       TOTAL NONINTEREST EXPENSE                                                       15,978       14,036       12,726
- -----------------------------------------------------------------------------------------------------------------------
       Income before Provision for Income Taxes                                         7,574        6,684        6,396
Provision for Income Taxes                                                              2,298        2,171        2,148
- -----------------------------------------------------------------------------------------------------------------------
       Net Income                                                                  $    5,276   $    4,513  $    4,248
- -----------------------------------------------------------------------------------------------------------------------

       Earnings per Share                                                          $     1.15   $     1.00  $     0.96
- -----------------------------------------------------------------------------------------------------------------------

       Weighted Average Number of Common Shares Outstanding                         4,593,531    4,525,786   4,438,601
- -----------------------------------------------------------------------------------------------------------------------
</TABLE>


The accompanying notes to consolidated financial statements are an integral part
of these statements.


                                       53
<PAGE>


Consolidated Statements of Changes in Shareholders' Equity

<TABLE>
<CAPTION>
                                                              For the Years Ended December 31, 1998, 1997 and 1996

                                                                                                             Other  
                                                                                                          Accumulated    Total
Amounts in Thousands                    Shares     Common         Paid-in        Retained     Treasury   Comprehensive Shareholders'
(except for per share and share data)  Issued      Stock          Capital        Earnings      Stock         Income      Equity
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>          <C>            <C>            <C>            <C>            <C>            <C>
Balance, December 31, 1995           3,999,344    $     2,000    $    12,064    $    20,268    $        (7)   $   1,520   $ 35,845
  Comprehensive income:
    Net income - 1996                     --             --             --            4,248           --            --       4,248
    Other comprehensive income,
      net of income taxes
        Net unrealized depreciation
        in the market value
        of securities available 
          for sale                        --             --             --             --             --           (817)      (817)
                                                                                                                          --------
  Comprehensive income:                                                                                                      3,431
  Cash dividends - $.35 per share         --             --             --           (1,532)          --             --     (1,532)
  Net proceeds from issuance of
    common stock                        86,154             43            998           --             --             --      1,041
  Deferred compensation                   --             --               30           --             --             --         30
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1996           4,085,498    $     2,043    $    13,092    $    22,984    $        (7)   $     703   $ 38,815
  Comprehensive income:
    Net income -  1997                    --             --             --            4,513           --             --      4,513
    Other comprehensive income,
      net of income taxes
        Net unrealized appreciation
        in the market value
        of securities available 
          for sale                        --             --             --             --             --            487        487
                                                                                                                          --------
  Comprehensive income:                                                                                                      5,000
  Cash dividends - $.38 per share         --             --             --           (1,727)          --             --     (1,727)
  Net proceeds from issuance of
    common stock                        82,515             41          1,219           --             --             --      1,260
  Deferred compensation                   --             --               34           --             --             --         34
  Net treasury stock transactions         --             --             --             --              (80)          --        (80)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1997           4,168,013    $     2,084    $    14,345    $    25,770    $       (87)   $   1,190   $ 43,302
  Comprehensive income:
    Net income - 1998                     --             --             --            5,276           --             --      5,276
    Other comprehensive income,
      net of income taxes
        Net unrealized appreciation
        in the market value of
        securities available 
          for sale                        --             --             --             --             --            376        376
                                                                                                                          --------
  Comprehensive income:                                                                                                      5,652
  Cash dividends - $.46
    per share                             --             --             --           (2,063)          --             --     (2,063)
  Net proceeds from issuance of
    common stock                        83,992             42          1,644           --             --             --      1,686
  10% stock dividend                   417,898            209          8,149         (8,365)          --             --         (7)
  Purchase of treasury stock              --             --             --                4         (1,720)          --     (1,716)
  Retirement of treasury stock         (92,015)           (46)        (1,761)          --            1,807           --        --
  Deferred compensation                   --             --              (18)          --             --             --        (18)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31,1998            4,577,888    $     2,289    $    22,359    $    20,622    $      --      $   1,566   $ 46,836
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


The accompanying notes to consolidated financial statements are an integral part
of these statements.


                                       54
<PAGE>


Consolidated Statements of Cash Flows

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------
                                                                        For the Years Ended December 31, 

Amounts in Thousands                                                 1998            1997        1996
- ------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>                 <C>           <C>
Cash Flows from Operating Activities:
  Net Income                                                   $  5,276            $  4,513    $   4,248
  Adjustments to reconcile net income to net cash
    provided by operating activities:
  Depreciation and amortization                                   1,037               1,021          887
  Provision for loan losses                                         780                 830          380
  Provision for deferred taxes                                     (212)                (86)         (53)
  Decrease (increase) in accrued interest receivable               (160)               (147)         953
  Increase in accrued interest payable                              134                 147           79
  Net change in other assets and other liabilities                  187                 283        1,890
  Net amortization of premium on securities                         601                 338          538
  Net security gains                                               (336)               (304)         (29)
- ------------------------------------------------------------------------------------------------------------------
    NET CASH PROVIDED BY OPERATING ACTIVITIES                     7,307               6,595        8,893
- ------------------------------------------------------------------------------------------------------------------
Cash Flows from Investing Activities:
  Proceeds from maturities of securities available for sale      60,279              27,986       37,232
  Proceeds from sales of securities available for sale           29,673              29,231       42,142
  Purchases of securities available for sale                    (82,313)            (91,891)     (87,623)
  Net increase in loans                                         (54,235)            (33,909)     (37,017)
  Proceeds from sales of loans                                      999              14,981         --
  Net capital expenditures                                         (327)               (763)      (1,525)
- ------------------------------------------------------------------------------------------------------------------
    NET CASH USED FOR INVESTING ACTIVITIES                      (45,924)            (54,365)     (46,791)
- ------------------------------------------------------------------------------------------------------------------
  Cash Flows from Financing Activities:
  Net increase in demand and savings deposits                    34,669              25,780       15,033
  Net increase in time deposits                                   4,317              22,865       18,515
  Net increase (decrease) in borrowed funds                       8,104              (7,784)       4,502
  Net decrease in long-term debt                                 (1,222)               (276)        (227)
  Net proceeds from issuance of common stock                      1,679               1,260        1,041
  Net treasury stock transactions                                (1,716)                (80)        --
  Cash dividends paid                                            (2,063)             (1,727)      (1,532)
- ------------------------------------------------------------------------------------------------------------------
    NET CASH PROVIDED BY FINANCING ACTIVITIES                    43,768              40,038       37,332
- ------------------------------------------------------------------------------------------------------------------
      Net increase (decrease) in cash and cash equivalents        5,151              (7,732)        (566)
      Cash and cash equivalents, beginning of period             27,850              35,582       36,148
- ------------------------------------------------------------------------------------------------------------------
    CASH AND CASH EQUIVALENTS, END OF PERIOD                   $ 33,001            $ 27,850    $  35,582
- ------------------------------------------------------------------------------------------------------------------
Supplemental Disclosures of Cash Flow Information:
  Interest paid                                                $ 19,296            $ 19,051    $  16,770
  Income taxes paid                                               2,551               2,322        2,328
</TABLE>


The accompanying notes to consolidated financial statements are an integral part
of these statements.




                                       55
<PAGE>


Notes to Consolidated Financial Statement

NOTE 1  o  Description of Business and
Summary of Significant  Accounting Policies

     The following is a description of the business and  significant  accounting
policies of Vista Bancorp, Inc. and its subsidiaries (Vista).

Description of Business

     Vista provides a full range of retail and commercial  banking  services for
consumers and small- to medium-size  businesses  primarily in Western New Jersey
and Eastern  Pennsylvania.  Vista's lending and investing  activities are funded
primarily by deposits gathered through its retail branch office network. Lending
is concentrated in mortgage, commercial and consumer loans to local borrowers.

     The success of Vista is dependent,  to a certain extent,  upon the economic
conditions in the geographic  markets it serves.  No assurance can be given that
the current economic  conditions will continue.  Adverse changes in the economic
conditions  in these  geographic  markets  would likely have a material  adverse
effect on Vista's results of operations and financial condition.

Principles of Consolidation

     The consolidated  financial statements of Vista include all of the accounts
of the parent company and its two wholly-owned commercial bank subsidiaries, The
Phillipsburg  National Bank and Trust  Company  (PNB) and Twin Rivers  Community
Bank (Twin  Rivers),  collectively  (the Banks).  All  significant  intercompany
accounts and transactions have been eliminated.

Cash and Cash Equivalents

     For purposes of reporting  cash flows,  cash and cash  equivalents  include
cash  on  hand,  cash  due  from  banks,   federal  funds  sold  and  short-term
investments. Federal funds sold are usually an overnight investment.

Securities

     All securities are classified as available for sale.  Securities  available
for sale may be sold prior to maturity in response to changes in interest rates,
changes in prepayment risk, for  asset/liability  management or liquidity needs.
These  securities  are  carried at fair value with  unrealized  gains and losses
reported on a net-of-tax basis, as a separate component of shareholders' equity.
Interest and dividends are recorded as earned.  Realized gains and losses, which
are  computed  using  the  specific   identification  method,  are  reported  in
noninterest income. Purchase premiums and discounts are amortized or accreted to
income over the life of the security,  considering  actual prepayments using the
level yield method.

Loans

     Loans are  stated at the  principal  amount  outstanding,  net of  unearned
income.  The  interest on loans is credited to income  based upon the  principal
amount  outstanding and stated interest rate. When management  believes there is
sufficient doubt as to the ultimate  collectibility  of principal or interest on
any loan or  generally  when loans are 90 days or more past due,  the accrual of
applicable  interest is  discontinued  and the loan is designated as nonaccrual,
unless  the loan is well  secured  and in the  process of  collection.  Interest
payments  received on nonaccrual  loans are either applied against  principal or
reported as income,  according to management's judgment as to the collectibility
of principal.  Loans are returned to an accrual  status when factors  indicating
doubtful collectibility on a timely basis no longer exist.

     Loan  origination  fees are deferred  and are included in unearned  income.
These fees are being amortized as an adjustment of the yield, generally over the
contractual life of the related loans, and recorded as interest income.

Allowance for Loan Losses

     The  allowance  for loan  losses is a  valuation  reserve  that  management
believes will be adequate to absorb  possible loan losses on existing loans that
may become  uncollectible.  Additions are made to the allowance through periodic
provisions which are charged to expense. Loans are charged against the allowance
when management believes the collectibility of principal is unlikely. Subsequent
recoveries, if any, are credited to the allowance.

     The  provision is based on  management's  quarterly  review of  outstanding
loans  and  commitments  to  extend  credit.  Consideration  of  prevailing  and
anticipated economic conditions that may affect the borrowers ability to pay, as
well as  composition  and volume of the loan portfolio are used in assessing the
overall adequacy of the allowance for loan losses.

Impairment of Assets

     Long-lived  assets and certain  identifiable  intangibles  are reviewed for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
carrying amount of an asset may not be recoverable.

Transfers  of  Financial Assets

     Vista adopted the Financial  Accounting Standards Board (FASB) Statement of
Financial Accounting Standards (SFAS)


                                       56
<PAGE>


No. 125,  "Accounting  for  Transfers  and  Servicing  of  Financial  Assets and
Extinguishments  of  Liabilities,"  in January 1997. The statement  requires the
recognition of financial and servicing  assets the Bank  controls,  derecognizes
financial assets when control has been surrendered and derecognizes  liabilities
when extinguished. In addition, the statement requires that liabilities incurred
as the result of a transfer  of  financial  assets be measured at fair value and
that  servicing  assets and other retained  interests in  transferred  assets be
allocated   based  on  relative  fair  values  of  assets  retained  and  assets
transferred.

Premises and Equipment

     Land is carried at cost, and premises and equipment are stated at cost less
accumulated depreciation and amortization. Depreciation is charged to operations
primarily  on a  straight-line  basis  over the  estimated  useful  lives of the
assets.  Leasehold  improvements are amortized over the term of the lease or the
estimated useful life of the improvement, whichever is shorter.

Other Real Estate Owned

     Other real estate owned consists of foreclosed  assets and is stated at the
lower of cost or estimated fair value less estimated costs to sell the property.

Retirement Plans

     Vista maintains a noncontributory defined benefit pension plan covering the
majority of its employees and a postretirement benefit plan that includes health
care and life  insurance  benefits.  The  postretirement  benefit  plan was only
offered to employees  who attained the age of 45 as of January 1, 1995,  and who
also met all the requirements for retirement.  The  postretirement  benefit plan
was not offered to new hires after this date.  The costs  associated  with these
benefits are accrued based on actuarial assumptions and included in salaries and
benefits expense. All disclosures have been changed to reflect those required by
SFAS No.132,  "Employers'  Disclosures  about Pensions and Other  Postretirement
Benefits," except for information pertaining to 1996 which is unavailable.

Marketing and Advertising Costs

     Vista participates in various marketing and advertising programs. All costs
related to  marketing  and  advertising  are  generally  expensed  in the period
incurred.  Marketing and  advertising  costs totaled $668 thousand in 1998, $496
thousand in 1997 and $566 thousand in 1996.

Income Taxes

     The amount  provided for federal  income taxes is based on income  reported
for consolidated  financial  statement  purposes,  after  elimination of federal
tax-exempt  income  which is  derived  primarily  from  securities  of state and
political subdivisions and certain commercial loans.

     Deferred  federal and state tax assets and  liabilities  are recognized for
the expected future tax consequences of existing  differences  between financial
statement  and tax bases of  existing  assets and  liabilities.  The effect of a
change in the tax rate on  deferred  taxes is  recognized  in the  period of the
enactment date.

     Vista  files a  consolidated  federal  income tax return with the amount of
income tax expense or benefit  computed and  allocated to each  subsidiary  on a
separate return basis. Separate state tax returns are filed by subsidiary.

Earnings per Share

     On May 15, 1998, Vista declared a 10 percent stock dividend to shareholders
of record as of June 1, 1998 and payable June 10, 1998. In connection therewith,
Vista issued  417,898 shares of its common stock.  Earnings per share,  weighted
average shares  outstanding  and all per share amounts have been restated in the
accompanying financial statements to reflect this dividend.

     In December 1997,  Vista adopted SFAS No. 128,  "Earnings per Share." Basic
and diluted  earnings per share are  presented  and  calculated  based on income
available  to common  shareholders  and the  weighted  average  number of shares
outstanding during the reported periods. Diluted earnings per share reflects the
potential  dilution that would occur if  securities or other  contracts to issue
common stock were exercised or converted into common stock.2


Amounts in Thousands                             Years Ended December 31,
(except per share data)                     1998         1997          1996
- --------------------------------------------------------------------------------
Net income available
  to common
  shareholders (numerator)                $   5,276     $    4,513   $    4,248
Weighted average common
  shares outstanding                          4,594          4,526        4,439
Effect of common
  stock equivalents                              --           --           --
- --------------------------------------------------------------------------------
Weighted average shares
  outstanding (denominator
  for each calculation)                       4,594          4,526        4,439
- --------------------------------------------------------------------------------
Basic earnings per share                  $    1.15     $     1.00   $      .96
- --------------------------------------------------------------------------------
Diluted earnings per share                $    1.15     $     1.00   $      .96
- --------------------------------------------------------------------------------



                                       57
<PAGE>


Fair Value of Financial Instruments

     The reported fair values of financial instruments are based on a variety of
factors. In some cases, fair values represent quoted market prices for identical
or comparable instruments. In other cases, fair values have been estimated based
on assumptions  concerning the amount and timing of estimated  future cash flows
and assumed discount rates reflecting varying degrees of risk. Accordingly,  the
fair values may not represent  the actual  values of the  financial  instruments
that could have been  realized  as of  year-end  or that will be realized in the
future.

Trust Assets and Income

     Assets  held in  fiduciary  or  agency  capacities  for  customers  are not
included in the consolidated  balance sheets, since such items are not assets of
Vista. Trust income is recognized on an accrual basis.

Use of Estimates

     The  preparation  of financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that affect the reported  amounts of assets and liabilities and the
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting periods. Actual results could differ from those estimates.

Stock-Based Compensation

     Vista adopted the disclosure-only  provisions of SFAS~No.  123, "Accounting
for Stock-Based Compensation," but elected to continue to utilize the "intrinsic
value"  method of  accounting  for recording  stock-based  compensation  expense
provided for in Accounting Principles Board No. 25, "Accounting for Stock Issued
to Employees."

Recently Issued Accounting Standards

     In June 1998,  the FASB  issued SFAS No. 133,  "Accounting  for  Derivative
Instruments and Hedging  Activities."  SFAS No. 133  establishes  accounting and
reporting  standards for derivative  instruments,  including certain  derivative
instruments embedded in other contracts, and for hedging activities. It requires
that all  derivatives  be  recognized  as either  assets or  liabilities  on the
balance  sheet and be measured at fair value.  If certain  conditions  exist,  a
derivative may be specifically designated as a hedge. The accounting for changes
in  the  fair  value  of a  derivative  depends  upon  the  specific  use of the
derivative  and  resulting  designation.  This  statement  amends  SFAS No.  52,
"Foreign  Currency   Translation."  This  statement   supersedes  SFAS  No.  80,
"Accounting  for Future  Contracts,"  SFAS No. 105,  "Disclosure  of Information
about  Financial   Instruments   with   Off-Balance-Sheet   Risk  and  Financial
Instruments with  Concentrations of Credit Risk," and SFAS No. 119,  "Disclosure
about Derivative Financial Instruments and Fair Value of Financial  Instruments.
It amends SFAS No. 107, "Disclosures about Fair Value of Financial Instruments,"
to include the disclosure  provisions about  concentrations  of credit risk from
SFAS No. 105.  This  statement  is effective  for all fiscal  quarters of fiscal
years  beginning  after June 15,  1999.  Vista is  currently  in the  process of
evaluating the provisions of SFAS No. 133.

NOTE 2 o Cash and Due from Banks

     Restrictions on cash and due from bank accounts are placed upon the banking
subsidiaries of Vista by the Federal  Reserve Banks.  Certain amounts of reserve
balances are required to be maintained  at the Federal  Reserve Banks based upon
deposit levels and other factors. The average amount of Vista's reserve balances
for the year ended December 31, 1998, was  approximately  $7.8 million.  For the
two-week period ended December 31, 1998, the average amount of reserve  balances
for Vista was approximately $9.1 million.

     Vista maintains  various  deposit  accounts with other banks to meet normal
funds  transaction  requirements  and to  compensate  other  banks  for  certain
correspondent  services.  These  accounts are insured by the FDIC up to $100,000
per account.  Vista's management is responsible for assessing the credit risk of
its correspondent banks.

     The withdrawal or usage restrictions of cash and due from bank balances did
not have a  significant  impact on the  operations  of Vista as of December  31,
1998.

NOTE 3 o Securities

     The amortized  cost,  gross  unrealized  gains and losses,  estimated  fair
values and maturity  distribution  of Vista's  securities  available for sale at
December 31, 1998 and 1997, were as follows:



                                       58
<PAGE>



<TABLE>
<CAPTION>
Securities Available for Sale                                         December 31, 1998
- -------------------------------------------------------------------------------------------------------------------
                                                                        Gross            Gross            Estimated
                                                   Amortized          Unrealized       Unrealized          Market
Amounts in Thousands                                  Cost               Gains           Losses             Value
- -------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>            <C>            <C>             <C>
U.S. Treasury securities                             $     14,051   $        227   $        --     $     14,278
U.S. Government agencies and corporations                  10,042             62            (31)         10,073
State and political subdivisions                           35,640            688            (42)         36,286
Corporate debt securities                                  11,703            137            (11)         11,829
Mortgage-backed securities                                102,740          1,228           (112)        103,856
Equity securities                                           3,864           --              (23)          3,841
- -------------------------------------------------------------------------------------------------------------------
   Total securities available for sale               $    178,040   $      2,342   $       (219)   $    180,163
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


<TABLE>
<CAPTION>
Securities Available for Sale                                         December 31, 1997
- -------------------------------------------------------------------------------------------------------------------
                                                                        Gross            Gross            Estimated
                                                   Amortized          Unrealized       Unrealized          Market
Amounts in Thousands                                  Cost               Gains           Losses             Value
- -------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>            <C>             <C>            <C>
U.S. Treasury securities                             $     17,548   $        113   $         --    $     17,661
U.S. Government agencies and corporations                  18,265             66            (33)         18,298
State and political subdivisions                           23,401            342             --          23,743
Corporate debt securities                                   9,658            123             (4)          9,777
Mortgage-backed securities                                113,456          1,496           (330)        114,622
Equity securities                                           3,616             29           --             3,645
- -------------------------------------------------------------------------------------------------------------------
   Total securities available for sale               $    185,944   $      2,169   $       (367)   $    187,746
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


<TABLE>
<CAPTION>
Securities Available for Sale                          December 31, 1998                   December 31, 1997
- -------------------------------------------------------------------------------------------------------------------
                                                                     Estimated                          Estimated
                                                   Amortized           Market        Amortized            Market
Amounts in Thousands                                  Cost             Value           Cost               Value
- -------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>            <C>               <C>               <C>
Maturing within one year                           $   10,035         $  10,102       $ 17,529          $  17,547
Maturing after one year but within five years          26,209            26,556          34,424             34,724
Maturing after five years but within ten years          5,646             5,770           8,687              8,792
Maturing after ten years                               29,546            30,038           8,232              8,416
No maturity                                             3,864             3,841           3,616              3,645
Mortgage-backed securities                            102,740           103,856         113,456            114,622
- -------------------------------------------------------------------------------------------------------------------
   Total securities available for sale             $  178,040         $ 180,163        $185,944          $ 187,746
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


     Proceeds from the sales of securities available for sale were $29.7 million
in 1998,  $29.2 million in 1997 and $42.1 million in 1996.  Gross realized gains
on sales were $411 thousand in 1998,  $365 thousand in 1997 and $233 thousand in
1996.  Gross realized losses on sales totaled $75 thousand in 1998, $61 thousand
in 1997 and $204 thousand in 1996.

     Securities  available for sale with a book value of $53.0 million and $45.8
million at December  31,  1998 and 1997,  respectively,  were  pledged to secure
public fund deposits,  secured other borrowings and for other purposes  required
or permitted by law.


                                       59
<PAGE>



NOTE 4 o Loans

   Vista's  mortgage,   commercial  and  consumer  loan  activity  is  generally
concentrated  in Warren  and  Hunterdon  counties  in  Western  New  Jersey  and
Northampton  County in Eastern  Pennsylvania.  Although  Vista has a diversified
loan  portfolio,  a substantial  portion of its debtors'  ability to honor their
contracts is dependent upon the viability of the real estate economic sector.

     Restructured  loans are those loans whose terms have been modified  because
of  deterioration  in the  financial  condition of the borrower to provide for a
reduction of either interest or principal or an extension of the payment period.
Restructured  loans were $1.2  million and $2.1 million at December 31, 1998 and
1997,  respectively.  One  restructured  loan for $205  thousand was returned to
accrual status during 1998.  Total  nonaccrual  loans included $754 thousand and
$1.8 million of restructured loans at December 31, 1998 and 1997,  respectively.
Transfers  from loans to other real estate owned  totaled $614 thousand in 1998,
$298 thousand in 1997 and $1.2 million in 1996.

     The following  table  summarizes  Vista's  nonaccrual and past due loans at
December 31, 1998 and 1997:


Amounts in Thousands                                    1998        1997
- --------------------------------------------------------------------------
Nonaccrual loans                                     $   1,930   $   2,915
- --------------------------------------------------------------------------
Accrual loans past due
   90 days or more                                   $     160   $      78
- --------------------------------------------------------------------------
Interest income that would
   have been recorded under
   original terms                                    $      89   $     193
- --------------------------------------------------------------------------
Interest income recorded
   during the period                                 $      81   $      62
- --------------------------------------------------------------------------


     Loans to executive  officers,  directors and their affiliated  interests at
the  respective  dates  indicated  amounted to $6.5  million and $6.2 million at
December 31, 1998 and 1997, respectively. During 1998, $9.1 million of new loans
were made, and repayments  totaled $8.4 million.  During 1997,  $10.6 million of
new loans were made, and repayments totaled $8.3 million. All such related party
loans were  current as to principal  and  interest  payments and were granted on
substantially the same terms, including interest rates and collateral,  as those
prevailing at the time for comparable transactions with unrelated parties and do
not involve more than normal risk of  collectibility.  At December 31, 1998,  no
loans to executive  officers,  directors  and their  affiliated  interests  were
renegotiated, past due or on nonaccrual status.

NOTE 5 o Allowance for Loan Losses

     The allowance  for loan losses is based on estimates,  and it is reasonably
possible  that  ultimate  losses  may vary  from the  current  estimates.  These
estimates are reviewed  periodically and adjustments,  as they become necessary,
are reported in earnings in the periods in which they become known.  An analysis
of the allowance  for loan losses as of December 31, 1998,  1997 and 1996, is as
follows:


Amounts in Thousands                        1998       1997       1996
- --------------------------------------------------------------------------
Balance, beginning of year                 $ 4,148    $ 3,903    $ 3,932
   Additions:
     Provisions charged to
       expense                                 780        830        380
     Recoveries of loans
       previously charged off                  135        151         70
   Deductions:
     Loans charged off                        (539)      (736)      (479)
- --------------------------------------------------------------------------
Balance, end of year                       $ 4,524    $ 4,148    $ 3,903
- --------------------------------------------------------------------------


     At December 31, 1998, total impaired loans were approximately $1.9 million,
of which $800  thousand  were valued based upon  discounted  cash flows and $1.1
million  using  the fair  value of  collateral.  Based  on these  methods,  $278
thousand of the $4.5 million allowance for loan losses was allocated against the
$1.9 million of impaired  loans.  At December 31, 1997, the total impaired loans
were $2.4 million, of which $500 thousand were valued based upon discounted cash
flows  and $1.9  million  using  the fair  value of  collateral.  Based on these
methods,  $503  thousand  of the $4.1  million  allowance  for loan  losses  was
allocated  against the $2.4 million of impaired loans.  The remaining  allowance
for loan losses, totaling $4.2 million at December 31, 1998, and $3.6 million at
December  31,  1997,  was  available  to absorb  losses in Vista's  entire  loan
portfolio.  Vista's total average  impaired  loans during 1998 were $2.2 million
and $2.4 million  during 1997.  Interest  income on impaired  loans  totaled $61
thousand and $72 thousand in 1998 and 1997, respectively.



                                       60
<PAGE>


NOTE 6 o Premises and Equipment

     An analysis of premises and  equipment as of December 31, 1998 and 1997, is
as follows:


Amounts in Thousands                                   1998       1997
- --------------------------------------------------------------------------
Land and buildings                                   $   6,676   $   6,625
Furniture and equipment                                  6,170       6,146
Leasehold improvements                                     842         964
- --------------------------------------------------------------------------
   Total cost                                           13,688      13,735
Less: Accumulated depreciation
       and amortization                                 (6,837)     (6,300)
- --------------------------------------------------------------------------
     Total premises and
       equipment, net                                $   6,851   $   7,435
- --------------------------------------------------------------------------


   Depreciation  and  amortization  expense for premises and  equipment was $911
thousand in 1998, $870 thousand in 1997 and $709 thousand in 1996.

NOTE 7 o Deposits

     An analysis of time deposits at December 31, 1998 and 1997, is as follows:


Amounts in Thousands                                    1998        1997
- --------------------------------------------------------------------------
Time deposits:
   Certificates less
     than $100,000                                   $ 196,632   $ 192,343
   Certificates $100,000
     and over                                           41,620      41,592
- --------------------------------------------------------------------------
   Total time deposits                               $ 238,252   $ 233,935
- --------------------------------------------------------------------------


     A maturity schedule of time deposits of $100,000 and over is as follows:


Amounts in Thousands                                    1998        1997
- --------------------------------------------------------------------------
3 months or less                                     $  15,997   $  14,454
3 through 6 months                                       9,340       8,542
6 through 12 months                                     10,075      11,471
Over one year                                            6,208       7,125
- --------------------------------------------------------------------------
   Total certificates
      $100,000 and over                              $  41,620   $  41,592
- --------------------------------------------------------------------------

NOTE 8 o Borrowed Funds

     An  analysis  of borrowed  funds as of  December  31, 1998 and 1997,  is as
follows:


Amounts in Thousands                                    1998        1997
- --------------------------------------------------------------------------
Secured other borrowings                             $  16,441   $   8,343
Treasury tax and loan note                                 522         516
- --------------------------------------------------------------------------
   Total borrowed funds                              $  16,963   $   8,859
- --------------------------------------------------------------------------


   Borrowed funds from directors and their affiliated interests amounted to $3.0
million and $1.3  million at December 31, 1998 and 1997,  respectively,  and are
included above.  ~The interest rates on these short-term  borrowings ranged from
3.10% to 5.67% for 1998 and 3.10% to 6.27% for 1997.

NOTE 9 o Long-Term Debt

   A five-year  advance from the Federal Home Loan Bank of New York  (FHLBNY) to
PNB for $3.0 million  maturing June 29, 2000,  was included in long-term debt at
December  31,  1998 and 1997.  Pursuant to the terms of the  agreement  with the
FHLBNY,  the advance  carries a fixed rate of 6.17% with  interest  payments due
monthly and  principal  due at maturity.  This  borrowing is  collateralized  by
residential mortgage loans.

NOTE 10 o Employee Benefit Plans

   Vista has a noncontributory defined benefit retirement plan, funded through a
self-administered  trust,  covering  most  employees  with one or more  years of
continuous employment.

   The  following  sets forth the plan's  funded status at December 31, 1998 and
1997, the  measurement  dates,  and amounts  recognized in Vista's  consolidated
balance sheets at December 31, 1998 and 1997:


                                       61
<PAGE>


Amounts in Thousands                                    1998        1997
- --------------------------------------------------------------------------
Change in benefit obligation:
Benefit obligation at end of
  prior year:                                        $  (4,477)  $  (4,160)
    Service cost                                          (247)       (223)
    Interest cost                                         (310)       (283)
    Actuarial (gain) loss                                 (138)         46
    Benefit payments                                       143         143
- --------------------------------------------------------------------------
    Benefit obligation at
      year-end                                       $  (5,029)  $  (4,477)
- --------------------------------------------------------------------------
Change in plan assets:
Fair value of plan assets at
  end of prior year                                  $   6,004   $   4,809
    Contributions                                         --          --
    Net investment income                                1,060       1,370
    Benefit payments                                      (143)       (144)
    Estimated administration
      expenses                                             (40)        (31)
- --------------------------------------------------------------------------
Fair value of plan assets at
  year-end                                           $   6,881   $   6,004
- --------------------------------------------------------------------------
Plan assets in excess of
  benefit obligation                                 $   1,852   $   1,527
Unrecognized gain                                       (1,781)     (1,493)
Unrecognized prior service cost                           (371)       (405)
Unrecognized transition asset                             (213)       (249)
- --------------------------------------------------------------------------
  Accrued pension cost                               $    (513)  $    (620)
- --------------------------------------------------------------------------


Net periodic  pension  cost for 1998,  1997 and 1996  included the  following
components:


Amounts in Thousands                        1998       1997       1996
- ------------------------------------------------------------------------
Service cost benefits earned
  during the year                          $   247    $   223    $   215
Interest cost on projected
  benefit obligation                           310        283        277
Expected return on plan assets                (535)      (427)      (559)
Net (deferral) and amortization               (129)       (77)       100
- ------------------------------------------------------------------------
  Net periodic pension cost                $  (107)   $     2    $    33
- ------------------------------------------------------------------------


     In determining the periodic  pension cost, the assumed discount rate was 7%
in 1998,  1997 and 1996.  In  determining  the benefit  obligation,  the assumed
discount rate was 6.75% for 1998 and 7% for 1997 and 1996.  The rate of increase
in future salary levels was 4% in 1998, 4% in 1997, and 6% in 1996. The expected
long-term rate of return on assets used in determining net periodic pension cost
was 9% in 1998, 1997 and 1996.


     At December 31, 1998 and 1997, the plan's assets consisted of the following
components:

Amounts in Thousands                                    1998        1997
- --------------------------------------------------------------------------
Plan Assets at year-end:
   Cash                                              $     416   $     250
   Fixed-income securities                               1,423       1,532
   Equity securities                                     5,069       4,223
Liabilities:
     Accrued expenses and
     taxes withheld                                        (27)         (1)
- --------------------------------------------------------------------------
Market value of plan assets                          $   6,881   $   6,004
- --------------------------------------------------------------------------


   Vista maintains a qualified employee benefit plan under section 401(k) of the
Internal Revenue Code covering  substantially all full-time  employees that have
attained the age of 21 and have completed one year of service.  Under the 401(k)
plan,   employee   contributions  are  partially  matched  by  Vista.   Matching
contributions become vested  proportionally over five years of credited service.
Total 401(k)  expense  amounted to $120 thousand in 1998,  $108 thousand in 1997
and $109 thousand in 1996.

   Vista sponsors plans that provide  contributory  medical and  noncontributory
life insurance benefits covering most salaried and hourly employees. The cost of
medical  benefits was projected to increase at a rate of 5% in 1998 and for each
year following.  Increasing the assumed health care cost trend by one percent in
each year would  increase  the  accumulated  postretirement  benefit  obligation
(APBO) by $138 thousand and the aggregate of the service and interest components
of net periodic postretirement cost for the year ended December 31, 1998, by $15
thousand.  Decreasing  the assumed health care cost trend by one percent in each
year would  decrease the APBO by $112  thousand and the aggregate of the service
and interest  components of net periodic  postretirement cost for the year ended
December  31, 1998,  by $12  thousand.  The present  value of the APBO assumed a
discount  rate of  6.75%  for  1998,  and 7.0% for  1997  and  1996,  while  the
determination  of net  periodic  postretirement  benefit  cost for each of those
years was  based on a 7%  discount  rate.  The rate of  interest  used in future
compensation levels was 4% in 1998, 4% in 1997 and 6% in 1996.



                                       62
<PAGE>



     The  following  sets  forth  the APBO and the net  periodic  postretirement
benefit cost at December 31:


Amounts in Thousands                                    1998        1997
- --------------------------------------------------------------------------
Benefit obligation at
   end of prior year:                                $   1,016   $   1,116
     Service cost                                           32          34
     Interest cost                                          67          66
     Actuarial (gain)                                      (97)       (166)
     Benefit payments                                      (27)        (34)
     Loss from change in assumptions
      at year-end                                           35        --
- --------------------------------------------------------------------------
Benefit obligation at year-end                       $   1,026   $   1,016
- --------------------------------------------------------------------------
Plan obligation in excess of plan assets             $   1,026   $   1,016
Unrecognized gain                                          445         342
Unrecognized transition asset                             (290)       (309)
- --------------------------------------------------------------------------
   Accrued accumulated postretirement
     benefit                                         $   1,181   $   1,049
- --------------------------------------------------------------------------


The components of net periodic  postretirement  benefit cost for 1998,  1997 and
1996 were as follows:


Amounts in Thousands                        1998       1997       1996
- ------------------------------------------------------------------------
Service cost, benefits
   attributed to employee
   service during the year                 $    32    $    34    $    42
Interest cost on accumulated
   postretirement benefit
   obligation                                   67         66         75
Amortization of transition
   obligation                                   18         18         18
Amortization of net gain                       (29)       (19)        (9)
- ------------------------------------------------------------------------
   Net periodic postretirement
      benefit cost                         $    88    $    99    $   126
- ------------------------------------------------------------------------


     Vista  recognizes  the  annual  net  periodic  postretirement  cost  on the
straight-line  basis and includes  the effect in salaries  and employee  benefit
expense.

     Estimates used in employee benefit plan computations are based on actuarial
information  available at a specific point in time.  These  actuarial  estimates
involve  uncertainties  and  matters  of  judgement  and could be  significantly
affected by any changes in assumptions or actual experience.

NOTE 11 o Stock Option Plan

     Vista  has a  stock-based  incentive  compensation  plan,  approved  by its
shareholders in 1998, under which certain employees receive stock option awards.
The plan permits options granted to qualify as Incentive Stock Options under the
Internal Revenue Code. Awards under the plan in 1998 were made to executives.

     Stock  options are granted with an exercise  price  equal~to 100 percent of
market  value at the date of grant,  have a ten-year  term and vest ratably over
four years from the date of grant.

     The following table presents stock option activity during 1998:


                                                      Weighted
                                                      Average
                                           Exercise   Exercise
                                            Price      Price      Shares
- --------------------------------------------------------------------------------
January 1, 1998
   Granted                                 $ 19.25    $ 19.25     52,800
   Options exercised                             0          0          0
- --------------------------------------------------------------------------------
December 31, 1998                          $ 19.25    $ 19.25     52,800
- --------------------------------------------------------------------------------


   At December 31, 1998, there were 57,200 additional shares available for grant
under the Plan. There were four employees  holding options under the option plan
as of  December  31,  1998.  The  weighted-average  fair value of stock  options
granted  during  1998 was $4.39 on the date of grant  using  the  Black  Scholes
option-pricing model with the following weighted-average  assumptions:  dividend
yield of 2.29%, risk-free rate of 5.56% and expected lives of five years.

     Vista has adopted the disclosure  requirements of SFAS No. 123, "Accounting
for  Stock-based  Compensation,"  and as  permitted  under SFAS No. 123  applies
Accounting  Principles  Board  Opinion  No.  25  in  accounting  for  its  plan.
Accordingly, no compensation expense has been recorded.

     If Vista had elected to adopt the optional  recognition  provisions of SFAS
No. 123 for its stock option plan,  reported net income and diluted earnings per
share for 1998 would have been changed to the pro forma amounts indicated on the
following page.



                                       63
<PAGE>



Amounts in Thousands(except per share data)       1998
- -----------------------------------------------------------
Net Income
   As reported                                $   5,276
   Pro forma                                  $   5,218

Diluted earnings per share
   As reported                                $   1.15
   Pro forma                                  $   1.14
- -----------------------------------------------------------


NOTE 12 o Income Taxes

     The current and deferred  amounts of the provision for income taxes for the
years ended December 31, 1998, 1997 and 1996, were as follows:

Amounts in Thousands                        1998       1997       1996
- ------------------------------------------------------------------------
Federal:
   Current                                 $ 2,202    $ 2,070    $ 2,070
   Deferred benefit                           (171)       (71)      (153)

State:
   Current                                     307        187        252
   Deferred benefit                            (40)       (15)       (21)
- ------------------------------------------------------------------------
Provision for income taxes                  $2,298    $ 2,171    $ 2,148
- ------------------------------------------------------------------------


A reconciliation  of the differences  between Vista's effective tax rate and its
statutory federal income tax rate of 34% in 1998, 1997 and 1996 is as follows:


Amounts in Thousands (except percentages)   1998       1997       1996
- ------------------------------------------------------------------------
Income tax at
  statutory rate                           $ 2,575    $ 2,273    $ 2,175
Increase (Decrease) in taxes
  resulting from:
  State taxes on income,
    net of federal income
    tax effect                                 181        173        153
  Tax-exempt
    interest income                           (476)      (285)      (176)
Other, net                                      18         10         (4)
- ------------------------------------------------------------------------
Provision for income taxes                 $ 2,298    $ 2,171    $ 2,148
- ------------------------------------------------------------------------
Effective tax rate                            30.3%      32.5%      33.6%
- ------------------------------------------------------------------------

     Items that gave rise to  significant  portions of  deferred  tax assets and
deferred tax liabilities at December 31, 1998 and 1997, were as follows:


Amounts in Thousands                                    1998        1997
- --------------------------------------------------------------------------
Provision for loan losses                            $   1,477   $   1,317
Pension                                                    214         178
Postretirement benefits other
  than pension                                             500         472
Deferred loan fees                                         390         329
Other                                                      309         336
- --------------------------------------------------------------------------
  Deferred tax asset                                     2,890       2,632
- --------------------------------------------------------------------------
Net unrealized gain on securities
  available for sale                                       557         612
State taxes                                                151         142
Discount accretion                                         171         142
Other                                                       58          49
- --------------------------------------------------------------------------
  Deferred tax liability                                   937         945
- --------------------------------------------------------------------------
  Net deferred tax asset                             $   1,953   $   1,687
- --------------------------------------------------------------------------


     The net  deferred  tax asset of $2.0  million at December 31, 1998 and $1.7
million at December  31, 1997,  is included in other assets in the  accompanying
consolidated  balance  sheets.  Although  realization  of deferred  taxes is not
assured,  management  believes  it is more  likely  than not that all of the net
deferred tax asset will be realized.  Therefore, there is no valuation allowance
recorded for deferred taxes.

NOTE 13 o Commitments and Contingencies

Litigation

     Vista is party, in the ordinary course of business, to litigation involving
collection  matters,  contract claims and other  miscellaneous  causes of action
arising  from  its  business.   Management  does  not  consider  that  any  such
proceedings depart from usual routine  litigation and, in its judgment,  Vista's
financial  condition or results of operations will not be affected materially by
any such proceedings.

Off-Balance Sheet Financial Instruments

     Vista may be 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.  These instruments  involve, to varying degrees,  elements of
credit  risk in excess of the  amount  recognized  in the  consolidated  balance
sheets. The contract or notional amounts of these instruments reflect the extent
of involvement Vista has in particular classes of financial instruments. Vista's
exposure to credit loss in the event of nonperformance by the other party to the
financial instruments for



                                       64
<PAGE>


commitments to extend credit and standby letters of credit is represented by the
contractual or notional amount of those instruments.  Vista uses the same credit
policies  in  making  commitments  and  conditional  obligations  as it does for
on-balance sheet instruments.

     Commitments  to extend credit are  agreements to lend to a customer as long
as  there  is no  violation  of  any  condition  established  in  the  contract.
Commitments  generally have fixed expiration dates or other termination  clauses
and may require  payment of a fee. Since many of the commitments are expected to
expire without being drawn upon, the total commitment amounts do not necessarily
represent   future  cash   requirements.   Vista   evaluates   each   customer's
credit-worthiness on a case-by-case basis. The amount of collateral obtained, if
deemed  necessary by Vista upon  extension of credit,  is based on  management's
credit evaluation.  Collateral held varies but may include accounts  receivable,
inventory,   property,  plant  and  equipment  and  income-producing  commercial
properties.  Vista was  committed to advance  $48.5 million and $35.1 million to
its borrowers as of December 31, 1998 and 1997, respectively.

     Standby  letters of credit are conditional  commitments  issued by Vista to
guarantee  the  performance  of a customer  to a third  party.  The credit  risk
involved in issuing  letters of credit is essentially  the same as that involved
in  extending  loan  facilities  to  customers.  Vista has entered  into standby
letters of credit with its  customers  totaling $2.1 million and $2.0 million as
of December  31, 1998 and 1997,  respectively.

     Vista  adopted SFAS No. 119 in 1994.  SFAS No. 119  prescribes  disclosures
about amounts, nature and terms of derivative financial instruments that are not
subject to SFAS No. 105 because they do not result in off-balance  sheet risk of
accounting  loss.  This  statement  requires that  distinctions  be made between
financial  instruments  held  or  issued  for  trading  purposes  and  financial
instruments held or issued for purposes other than trading.

     Vista did not (does  not)  issue or hold  derivative  instruments  with the
exception of loan commitments and standby letters of credit.  These  instruments
are  issued  in  the  ordinary  course  of  business  to  meet  customer  needs.
Commitments  to fund  fixed-rate  loans were  immaterial  at December  31, 1998.
Variable-rate commitments were (are) generally issued for less than one year and
carry market rates of interest.  Such  instruments are not likely to be affected
by annual  rate  caps  triggered  by rising  interest  rates.  Vista  management
believes  that  off-balance  sheet risk is not  material  to Vista's  results of
operations or financial condition.

Noncancelable Lease Commitments

     At December 31, 1998,  Vista was obligated  under  noncancelable  operating
leases for certain  facilities and equipment.  Total rental expense  amounted to
$760 thousand,  $541 thousand and $450 thousand for the years ended December 31,
1998, 1997 and 1996, respectively.

     The  minimum  lease  commitments  for the year 1999 and  thereafter  are as
follows:

Amounts in Thousands
- --------------------------------------------------------------------------
1999        $1,302        2000        $1,225        2001        $  941
2002        $  604        2003        $  564  After 2004        $3,519
- --------------------------------------------------------------------------

NOTE 14 o Common Stock

   Vista has an Employee Stock Purchase Plan, a Dividend Reinvestment Plan and a
Board of Directors Stock Purchase Plan.  During 1998,  81,657 shares were issued
under these  plans.  At December  31,  1998,  284,945  shares were  reserved for
issuance under these plans.

     The Employee Stock Purchase Plan (ESPP) covers  substantially all full-time
employees of Vista and enables  employees to purchase common stock,  through the
grant of options,  up to an amount equal to 8% of their  annualized  base salary
earned  during the calendar  year  immediately  preceding  the year in which the
employee is granted the  options.  Each option may be  exercised by the employee
for an amount  equal to the  closing  Nasdaq bid price (Plan Price Per Share) on
the last business day of the second week of February,  May,  August and November
of each  year,  or, if there is no  reported  trade on such  day,  then the most
recent  day  preceding  such day  (the  Price  Date).  The  options  can only be
exercised through December 31 of the grant year.

     The  following is a summary of the activity of the options  relating to the
ESPP for the periods ended December 31, 1998, 1997 and 1996:



                                       65
<PAGE>


                                                                   Average
                                                        Number      Price
                                                      of Shares   per Share
- --------------------------------------------------------------------------
Balance, December 31, 1995                                --          --
Options granted                                         29,246   $   12.00
Options exercised                                       (4,119)      12.11
Options canceled                                       (25,127)      13.25
- --------------------------------------------------------------------------
Balance, December 31, 1996                                --          --
Options granted                                         32,285   $   12.75
Options exercised                                       (6,107)      14.90
Options canceled                                       (26,178)      18.75
- --------------------------------------------------------------------------
Balance, December 31, 1997                                --          --
Options granted                                         22,358   $   19.13
Options exercised                                       (5,057)      19.83
Options canceled                                       (17,301)      20.75
- --------------------------------------------------------------------------
Balance, December 31, 1998                                --          --
- --------------------------------------------------------------------------


   At December 31, 1998, 3,084 shares were reserved for issuance under the ESPP.

     The Dividend  Reinvestment Plan (DRP) allows any participating  shareholder
to reinvest  dividends and invest  additional cash to purchase common stock at a
price computed using the same methodology as for the ESPP.

     At December 31, 1998,  260,093  shares were reserved for issuance under the
DRP.

     The Board of Directors  Stock  Purchase Plan (BDSPP)  allows each member of
the  Board  of  Directors  of  Vista  to  elect  to  receive  his or her  entire
compensation  in shares  of  common  stock.  The  number of shares  which may be
purchased is determined  by computing a quotient,  the numerator of which is the
compensation  payable to the Director for services  rendered and the denominator
of which  is the Plan  Price  Per  Share  which  is  determined  using  the same
methodology as for the ESPP and the DRP.

     At December 31, 1998,  21,768 shares were  reserved for issuance  under the
BDSPP.

     Compensation  expense that would have been  recognized  with respect to the
ESPP and the BDSPP in accordance  with the basis of fair value  pursuant to SFAS
No. 123, if the Bank had so elected, would have been immaterial.

Employee Incentive Plan

     In 1994, Vista shareholders  approved an Employee Incentive Plan. Under the
terms of the Plan,  employees  were eligible to receive an incentive cash reward
based  on  each  bank  subsidiary   achieving  certain   financial   performance
benchmarks. Moreover, 50 percent of the amount awarded to executive officers was
paid in cash and 50  percent  in the form of Vista  common  stock.  Such  shares
awarded  shall be issued as of the last  business  day of the third  fiscal year
following the year to which the award relates.  This plan was terminated in 1998
and replaced by the following Management Incentive Plan.

     In 1998, Vista's Board of Directors adopted a Management Incentive Plan for
Vista and its subsidiaries.  This plan sets individual performance objectives as
well as  financial  performance  objectives  for Vista based solely on achieving
certain  earnings per share  targets.  If the target goal is met, then employees
are eligible to receive additional cash compensation based on the achievement of
their individual  performance goals. The maximum bonus pool available is limited
to no more than 5 percent of pretax income.

NOTE 15 o Shareholders' Equity

     A limitation  exists on the  availability of the Banks'  undistributed  net
assets for the payment of dividends to the parent  company.  Permission from the
Office of the  Comptroller  of the  Currency  (OCC) with respect to PNB, and the
Federal Reserve Bank of Philadelphia with respect to Twin Rivers, is required if
the total of  dividends  declared  in a calendar  year  exceeds the total of net
profits or losses,  as defined,  for that year,  combined  with the retained net
profits or losses of the preceding two years.  The retained net profits for Twin
Rivers for the three years ended  December  31,  1998,  were $1.5  million.  The
retained net profits for PNB for the three years ended  December 31, 1998,  were
$6.9 million. In the case of Twin Rivers, the Pennsylvania Department of Banking
requires  that  dividends  be  declared  and paid  only out of  accumulated  net
profits.  The  accumulated  net profits  for Twin  Rivers  were $1.9  million at
December 31, 1998.

     Vista 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 Vista's
financial  statements.  Under capital  adequacy  guidelines  and the  regulatory
framework  for  prompt  corrective  action,  Vista  must meet  specific  capital
guidelines that involve quantitative measures of Vista's assets, liabilities and
certain  off-balance  sheet  items as  calculated  under  regulatory  accounting
practices.  Vista's  capital  amounts  and  classification  are also  subject to
qualitative judgements by the regulators



                                       66
<PAGE>


about  components,  risk  weightings  and other factors.  Quantitative  measures
established by regulation to insure capital  adequacy  require Vista to maintain
minimum  amounts and ratios (set forth in the table below) of the total and Tier
I capital to  risk-weighted  assets and of Tier I capital to  quarterly  average
assets, as defined by bank regulators.  To be categorized as well capitalized by
the Banks' regulators, the Banks must maintain minimum total risk-based,  Tier I
risk-based  and Tier I  leverage  ratios as set forth in the  table.  The Banks'
actual capital amounts and ratios are also presented in the table.

<TABLE>
<CAPTION>
Regulatory Capital Requirements                                     
                                                                  Minimum
                                            Actual            Required Capital    Well Capitalized
                                       --------------------------------------------------------------
Amounts in Thousands                   Amount    Ratio      Amount     Ratio      Amount     Ratio
- -----------------------------------------------------------------------------------------------------
<S>                                     <C>         <C>     <C>          <C>       <C>         <C>   
As of December 31, 1998:
  Total Risk-based Capital
  (to Risk-weighted Assets):
     Vista                              $49,470     14.0%   $28,247}                  N/A }          
     PNB                                 35,262     13.9%    20,364}     8.0%      $25,455}    10.0% 
     Twin Rivers                         11,929     11.9%     8,001}               10,001 }          
                                                                                                     
  Tier 1 Capital                                                                                     
    (to Risk-weighted Assets):                                                                       
     Vista                              $45,055     12.8%   $14,123}                  N/A }          
     PNB                                 32,079     12.6%    10,182}     4.0%      $15,273}     6.0% 
     Twin Rivers                         10,682     10.7%     4,000}                6,000 }          
                                                                                                     
  Tier 1 Capital (to Average Assets):                                                                
     Vista                              $45,055      7.7%   $23,333}                  N/A }          
     PNB                                 32,079      7.7%    16,684}     4.0%      $20,855}     5.0% 
     Twin Rivers                         10,682      6.5%     6,552}                8,190 }          
                                                                                                     
As of December 31, 1997:                                                                             
  Total Risk-based Capital                                                                           
    (to Risk-weighted Assets):                                                                       
     Vista                              $46,100     15.0%   $24,610}                  N/A }          
     PNB                                 31,703     14.2%    17,910}     8.0%      $22,388}    10.0% 
     Twin Rivers                         10,618     12.9%     6,599}                8,249 }          
                                                                                                     
  Tier 1 Capital                                                                                     
   (to Risk-weighted Assets):                                                                        
     Vista                              $41,761     13.6%   $12,305}                  N/A }          
     PNB                                 28,901     12.9%     8,955}     4.0%      $13,433}     6.0% 
     Twin Rivers                          9,587     11.6%     3,300}                4,950 }          
                                                                                                     
  Tier 1 Capital (to Average Assets):                                                                
     Vista                              $41,761      7.6%   $21,949}                  N/A }          
     PNB                                 28,901      7.3%    15,794}     4.0%      $19,742}     5.0% 
     Twin Rivers                          9,587      6.4%     6,011}                7,514 }          
- ----------------------------------------------------------------------------------------------------
</TABLE>


                                       67
<PAGE>


NOTE 16 o Branch Acquisitions

     On May 21, 1996, PNB acquired a Flemington,  Hunterdon  County,  New Jersey
branch  facility of Summit Bank (formerly  United Jersey Bank).  The acquisition
involved the purchase of the building and  equipment  and the  assumption of the
land lease, for the purpose of operating a full-service branch banking office at
this location. No deposits were acquired as part of this transaction. The branch
opened  December 2, 1996.  The  addition of this  branch  increased  PNB's total
branch  network to ten  offices  serving  Warren and  Hunterdon  counties in New
Jersey.

     On October 7, 1996,  Twin  Rivers  opened its third  branch at 2850  Easton
Avenue in Butztown,  Northampton County, Pennsylvania.  The transaction involved
the renegotiation of the lease on this former branch facility of CoreStates Bank
(successor by merger to Meridian Bank) and the purchase of certain furniture and
equipment  from   CoreStates.   No  deposits  were  acquired  as  part  of  this
transaction.

     On December 16, 1996, Twin Rivers opened its fourth branch facility at 1003
West Broad Street,  Bethlehem,  Lehigh  County,  Pennsylvania.  The  transaction
involved the purchase of the land,  building and certain furniture and equipment
of a former  branch  facility of  CoreStates  Bank. No deposits were acquired as
part of this transaction.

     On December 22, 1998, Twin Rivers entered into two lease agreements for the
expansion  of its  Bethlehem  marketplace  presence.  These  two  new  branches,
scheduled  to open  during the first  quarter  of 1999,  will be located at 3815
Linden Street,  Bethlehem Township and 2400  Schoenersville  Road,  Hanoverville
Township, both in Northampton County. No deposits were acquired as part of these
transactions.  The  addition of these two  branches  will  increase  Twin Rivers
branch  network  to  six  offices  serving   Northampton  and  Lehigh  counties,
Pennsylvania.

NOTE 17 o Disclosures About Fair Values of Financial Instruments

     The fair  value  estimates  are made at a  discrete  point in time based on
relevant market  information and  information  about the financial  instruments.
Because  no  market  exists  for a  significant  portion  of  Vista's  financial
instruments,  fair  value  estimates  are based on  judgments  regarding  future
expected loss experience,  current economic conditions,  risk characteristics of
various financial instruments and other factors.  These estimates are subjective
in nature and involve  uncertainties  and matters of  significant  judgment and,
therefore,  cannot be determined  with precision.  Changes in assumptions  could
significantly affect the estimates.

     In  addition,  the fair value  estimates  are based on existing  on-balance
sheet and off-balance sheet financial instruments without attempting to estimate
the value of anticipated future business and the value of assets and liabilities
that are not considered  financial  instruments.  Other  significant  assets and
liabilities  that are not considered  financial  assets or  liabilities  include
property,  plant and equipment. The tax ramifications related to the realization
of the unrealized  gains and losses can have a significant  effect on fair value
estimates and have not been considered in any of the estimates. Accordingly, the
aggregate  fair value amounts  presented  below do not represent the  underlying
value of Vista taken as a whole.

     Fair  value  estimates,  methods  and  assumptions  are  set  forth  on the
following page for Vista's financial instruments.

Cash and Cash Equivalents

     For these  short-term  instruments,  the carrying value  approximates  fair
value.

Securities

     The carrying  amounts for  short-term  investments  approximate  fair value
because  they  mature  in six  months or less and do not  present  unanticipated
credit concerns. The fair value of longer-term securities available for sale and
securities held to maturity,  except certain state and municipal securities,  is
estimated  based  on  bid  prices  published  in  financial  newspapers  or  bid
quotations  received from securities  dealers.  The fair values of certain state
and municipal  securities are assumed to approximate  carrying values,  as their
maturities  are generally  less than one year and pricing  approximates  current
market rates.

Loans

     The fair value of performing  loans is calculated by discounting  scheduled
contractual  cash flows through the  estimated  maturities.  Estimated  discount
rates  reflect the credit risk inherent in these loans and are based on rates at
which the same loans would be made under  current  market  conditions.  The fair
value for  significant  nonperforming  loans  secured by real estate is based on
recent external appraisals



                                       68
<PAGE>


of the underlying collateral.  Assumptions regarding credit risk, cash flows and
discount rates are judgmentally determined using available internal information.

Deposits

     The  fair   value  of   deposits   with  no   stated   maturity,   such  as
noninterest-bearing  demand deposits,  interest-bearing demand deposits, savings
and money  market  accounts,  is equal to the  amount  payable  on demand at the
reporting  date.  The fair  value of  certificates  of  deposit  is based on the
discounted  value of contractual cash flows at current rates offered for similar
contractual maturities.

Borrowed Funds

     For these  short-term  borrowings,  the carrying  value  approximates  fair
value.

Long-term Debt

     Rates  currently  available  to  Vista  for debt  with  similar  terms  and
remaining maturities are used to estimate fair value of existing debt.

Commitments to Extend Credit and Standby Letters of Credit

     Commitments to extend credit and standby letters of credit generally do not
exceed one year or require payment of fees. Consequently, it is not practical to
estimate fair value of these instruments.

   The estimated fair values of Vista's financial instruments follows:


                                December 31, 1998      December 31,1997
                             --------------------------------------------------
Amounts                       Carrying     Fair       Carrying    Fair
in Thousands                   Value       Value       Value     Value
- -------------------------------------------------------------------------------
Financial assets:
  Cash and cash
    equivalents                 $  33,001   $  33,001   $  27,850    $  27,850
  Securities
    available
    for sale                      180,163     180,163     187,746      187,746
  Net Loans                       365,002     372,167     313,341      316,418
- -------------------------------------------------------------------------------
Total financial
  assets                        $ 578,166   $ 585,331   $ 528,937    $ 532,014
- -------------------------------------------------------------------------------
Financial liabilities:
  Deposits                      $ 522,742   $ 523,119   $ 483,756    $ 484,790
  Borrowed funds                   16,963      16,963       8,859        8,859
  Long-term debt                    3,000       3,045       4,222        4,243
- -------------------------------------------------------------------------------
  Total
    financial
    liabilities                 $ 542,705   $ 543,127   $ 496,837    $ 497,892
- -------------------------------------------------------------------------------


NOTE 18 o Vista Bancorp, Inc.  (Parent Company Only)

     Vista Bancorp,  Inc. operates two wholly-owned  subsidiaries,  PNB and Twin
Rivers.  The earnings  (losses) of these  subsidiaries  are  recognized by Vista
using the  equity  method of  accounting.  Accordingly,  earnings  (losses)  are
recorded as increases  (decreases)  in Vista's  investment,  and dividends  paid
reduce the investment in the subsidiaries. Additional capital infusions into the
subsidiaries increase Vista's investment in the subsidiaries. Subsidiary capital
adjustments  made in accordance  with SFAS No. 115 increase  (decrease)  Vista's
investment in the subsidiaries.

     Condensed  financial  statements  are presented  below and on the following
page.

Condensed Balance Sheets

                                                December 31,  December 31,
Amounts in Thousands                                1998         1997
- ------------------------------------------------------------------------
Assets
  Cash and cash equivalents                       $     260   $     895
  Securities available for sale,
    at market value with a cost
      of $1,533 and $2,928,
      respectively                                    1,534       2,988
Investments in subsidiaries                          44,542      39,989
Premises and equipment                                  462         530
Other assets                                            262         313
- ------------------------------------------------------------------------
      Total Assets                                $  47,060   $  44,715
- ------------------------------------------------------------------------
Liabilities and
  Shareholders' Equity
    Long-term debt                                $       0   $   1,222
    Other liabilities                                   224         191
- ------------------------------------------------------------------------
      Total Liabilities                                 224       1,413
Shareholders' Equity                                 46,836      43,302
- ------------------------------------------------------------------------
      Total Liabilities and
        Shareholders' Equity                      $  47,060   $  44,715
- ------------------------------------------------------------------------



                                       69
<PAGE>


<TABLE>
<CAPTION>
Condensed Statements of Income                                       For The Years Ended December 31,
                                                              -----------------------------------------------
Amounts in Thousands                                               1998                 1997           1996
- -------------------------------------------------------------------------------------------------------------
<S>                                                            <C>                   <C>           <C>       
Income:
  Dividend income from subsidiaries                            $    2,318            $    2,035    $    1,749
  Interest income                                                     125                   213           232
  Other income                                                          3                     3             3
  Net security gains (losses)                                          16                  --              (2)
  Income from service fees                                          3,172                 1,985         1,833
- -------------------------------------------------------------------------------------------------------------
  Total Operating Income                                            5,634                 4,236         3,815
- -------------------------------------------------------------------------------------------------------------
Expense:
  Interest expense                                                      4                   127           148
  Salaries and benefits                                             2,033                 1,274         1,149
  Occupancy expense                                                   132                   131           121
  Furniture and equipment expense                                     740                   532           429
  Other expense                                                       676                   395           286
- -------------------------------------------------------------------------------------------------------------
  Total Operating Expense                                           3,585                 2,459         2,133
- -------------------------------------------------------------------------------------------------------------
  Income Before Income Tax Benefit and
  Equity in Undistributed Earnings
  of Subsidiaries                                                   2,049                 1,777         1,682
Income Tax Benefit                                                     90                    88            27
- -------------------------------------------------------------------------------------------------------------
  Income Before Equity in Undistributed
  Earnings of Subsidiaries                                          2,139                 1,865         1,709
Equity in Undistributed Earnings of Subsidiaries                    3,137                 2,648         2,539
- -------------------------------------------------------------------------------------------------------------
  Net Income                                                   $    5,276            $    4,513    $    4,248
- -------------------------------------------------------------------------------------------------------------
</TABLE>


<TABLE>
<CAPTION>
Condensed Statements of Cash Flows                                    For The Years Ended December 31,
                                                              -----------------------------------------------
Amounts in Thousands                                               1998                 1997           1996
- -------------------------------------------------------------------------------------------------------------
<S>                                                            <C>                   <C>           <C>       
Cash Flows From Operating Activities:
 Net Income                                                    $    5,276            $    4,513    $    4,248
  Adjustments to reconcile net income to net cash 
  provided by operating activities:
 Depreciation and amortization                                        224                   209           199
 Equity in undistributed earnings of subsidiaries                  (3,137)               (2,648)       (2,539)
 Net change in other assets and other liabilities                      86                   (49)           (1)
 Net amortization of premiums on securities                             2                     2            22
 Net security (gains) losses                                          (16)                 --               2
- -------------------------------------------------------------------------------------------------------------
       Net Cash Provided by Operating Activities                    2,435                 2,027         1,931
- -------------------------------------------------------------------------------------------------------------
Cash Flows From Investing Activities:
 Proceeds from maturities of securities available for sale           --                    --           1,500
 Proceeds from sales of securities available for sale              1,515                  1,000         2,515
 Purchases of securities available for sale                         (107)                (1,422)       (2,508)
 Investment in subsidiaries                                        (1,000)               (1,000)       (3,500)
 Net capital expenditures                                            (156)                 (127)         (175)
- -------------------------------------------------------------------------------------------------------------
       Net Cash Provided By (Used In) Investing Activities            252                (1,549)       (2,168)
- -------------------------------------------------------------------------------------------------------------
Cash Flows From Financing Activities:
 Decrease in long-term debt                                        (1,222)                 (276)         (227)
 Net proceeds from issuance of common stock                         1,679                 1,260         1,041
 Net treasury stock transactions                                   (1,716)                  (80)         --
 Cash dividends paid                                               (2,063)               (1,727)       (1,532)
- -------------------------------------------------------------------------------------------------------------
       Net Cash Used In Financing Activities                       (3,322)                 (823)         (718)
- -------------------------------------------------------------------------------------------------------------
          Net Decrease in Cash and Cash Equivalents                  (635)                 (345)         (955)
          Cash and Cash Equivalents Beginning of Year                 895                 1,240         2,195
          Cash and Cash Equivalents End of Year                   $   260            $      895    $    1,240
- -------------------------------------------------------------------------------------------------------------
</TABLE>


                                       70
<PAGE>


NOTE 19 o Selected Quarterly Financial Information (unaudited)


     The following  tables summarize  certain 1998 and 1997 quarterly  financial
information for Vista and are unaudited.

In the opinion of management,  all adjustments necessary for a fair presentation
of the results for each quarter have been included (amounts in thousands, except
per share data).


<TABLE>
<CAPTION>
1998                                                                            March 31      June 30     September 30   December 31
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>            <C>            <C>            <C>    
Interest Income                                                                 $ 9,691        $10,085        $10,203        $10,304
Interest Expense                                                                  4,712          4,890          4,927          4,901
- ------------------------------------------------------------------------------------------------------------------------------------
   Net Interest Income                                                            4,979          5,195          5,276          5,403
- ------------------------------------------------------------------------------------------------------------------------------------
Provision for Loan Losses                                                           195            195            195            195
- ------------------------------------------------------------------------------------------------------------------------------------
   Net Interest Income After Provision for Loan Losses                            4,784          5,000          5,081          5,208
- ------------------------------------------------------------------------------------------------------------------------------------
Net Security Gains                                                                   50            157             31             98
Noninterest Income                                                                  670            755            786            932
Noninterest Expense                                                               3,793          3,989          3,811          4,385
- ------------------------------------------------------------------------------------------------------------------------------------
   Income Before Provision for Income Taxes                                       1,711          1,923          2,087          1,853
Provision for Income Taxes                                                          541            587            625            545
- ------------------------------------------------------------------------------------------------------------------------------------
   Net Income                                                                   $ 1,170        $ 1,336        $ 1,462        $ 1,308
- ------------------------------------------------------------------------------------------------------------------------------------
   Basic Earnings per Share                                                     $  0.26        $  0.29        $  0.32        $  0.29
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


<TABLE>
<CAPTION>
1997                                                                            March 31      June 30     September 30   December 31
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>            <C>            <C>            <C>    
Interest Income                                                                 $ 8,887        $ 9,266        $ 9,882        $ 9,913
Interest Expense                                                                  4,494          4,681          5,078          4,945
- ------------------------------------------------------------------------------------------------------------------------------------
   Net Interest Income                                                            4,393          4,585          4,804          4,968
- ------------------------------------------------------------------------------------------------------------------------------------
Provision for Loan Losses                                                           195            195            195            245
- ------------------------------------------------------------------------------------------------------------------------------------
   Net Interest Income After Provision for Loan Losses                            4,198          4,390          4,609          4,723
- ------------------------------------------------------------------------------------------------------------------------------------
Net Security Gains                                                                   96              4            135             69
Noninterest Income                                                                  601            634            640            621
Noninterest Expense                                                               3,376          3,486          3,542          3,632
- ------------------------------------------------------------------------------------------------------------------------------------
   Income Before Provision for Income Taxes                                       1,519          1,542          1,842          1,781
Provision for Income Taxes                                                          493            491            610            577
- ------------------------------------------------------------------------------------------------------------------------------------
   Net Income                                                                   $ 1,026        $ 1,051        $ 1,232          1,204
- ------------------------------------------------------------------------------------------------------------------------------------
  Basic Earnings per Share                                                      $  0.23        $  0.23        $  0.27        $  0.26
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       71
<PAGE>


NOTE 20 o Transfers of Financial Assets

     In November  1997,  Twin  Rivers  sold $15  million in  mortgage  loans and
retained the mortgage  servicing  rights.  In accordance with SFAS No. 125, this
transaction  resulted  in a  mortgage  servicing  asset of $46  thousand.  As of
December 31, 1998, the mortgage servicing asset totaled $43 thousand.  There was
no material  amortization  expense related to this asset for 1998. Servicing fee
income  recorded  as of  December  31,  1998,  related  to the  above  sale  was
immaterial.

NOTE 21 o Other Comprehensive Income

     Vista adopted the Financial  Accounting Standards Board (FASB) Statement of
Financial Accounting Standards (SFAS) No. 130, "Reporting  Comprehensive Income"
in 1998.  SFAS No. 130  provides  standards  for the  reporting  and  display of
comprehensive  income  and  its  components  in a full  set  of  general-purpose
financial statements.  The statement defines comprehensive income as the changes
in equity of a business enterprise during the period from transactions and other
events and circumstances  from non-owner  sources.  Other  comprehensive  income
would include revenues, expenses, gains and losses that under generally accepted
accounting principles are included in comprehensive income but are excluded from
net  income  such  as  foreign   currency  items,   minimum  pension   liability
adjustments,  and unrealized  gains and losses on available for sale securities.
This statement is effective for fiscal years  beginning after December 15, 1997.
Prior year financial  statements,  which are presented for comparative purposes,
have been reclassified.

     Vista held securities  classified as available for sale, which  experienced
net unrealized pre-tax gains of $321 thousand during the year ended December 31,
1998. In compliance  with SFAS No. 130, the before-tax and after-tax  amount for
this category as well as the tax expense, is summarized below.


                                                   December 31, 1998
                                       -----------------------------------------
                                         Before-Tax     Tax         Net-of-Tax
Amounts in Thousands                      Amount     (Benefit)         Amount
- --------------------------------------------------------------------------------
Unrealized gains on securities:

  Unrealized holding gains
    arising during period                  $657        $ 33            $624

  Less: Reclassification adjustment
    for gains realized in net income        336          88             248
- --------------------------------------------------------------------------------
Net unrealized gain                         321         (55)            376
- --------------------------------------------------------------------------------
Other comprehensive income                 $321        $(55)           $376
- --------------------------------------------------------------------------------



                                       72

<PAGE>


Report of Independent Accountants

Board of Directors and Shareholders
Vista Bancorp, Inc.
Phillipsburg, New Jersey

We have audited the accompanying  consolidated  balance sheets of Vista Bancorp,
Inc.  and  Subsidiaries  as of  December  31,  1998  and  1997  and the  related
consolidated  statements  of income,  changes in  shareholders'  equity and cash
flows for each of the three years in the period ended  December 31, 1998.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial position of Vista Bancorp, Inc.
and  Subsidiaries  as of December  31,  1998 and 1997,  and the results of their
operations  and their cash flows for each of the three years in the period ended
December 31, 1998, in conformity with generally accepted accounting principles.

Our  audits  were  made for the  purpose  of  forming  an  opinion  on the basic
consolidated   financial   statements  taken  as  a  whole.  The   consolidating
information on page 46 is presented for purposes of additional  analysis  rather
than to present  financial  position and results of operations of the individual
companies.  Accordingly,  we do not express an opinion on the financial position
and  results  of  operations  of  the   individual   companies.   However,   the
consolidating  information  on  page  46 has  been  subjected  to  the  auditing
procedures applied in the audits of the consolidated  financial  statements and,
in our opinion,  is fairly  stated in all  material  respects in relation to the
consolidated financial statements taken as a whole.


/s/ Rudolph, Palitz LLP

Rudolph, Palitz LLP     
January 29, 1999        
Blue Bell, Pennsylvania 



                                       73
<PAGE>


Condensed Consolidating Balance Sheet

<TABLE>
<CAPTION>
Amounts in Thousands                                                             Twin         Vista     Intercompany       Vista
(Unaudited) December 31, 1998                                       PNB         Rivers       (Parent)   Eliminations    Consolidated
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>           <C>           <C>           <C>            <C>     
Assets
   Cash and cash equivalents                                       $ 26,506      $  6,540      $    260      $   (305)      $ 33,001
   Securities available for sale                                    136,267        42,362         1,534          --          180,163
   Net loans                                                        252,261       112,741          --            --          365,002
   Other assets                                                      10,429         3,783        45,266       (44,598)        14,880
- ------------------------------------------------------------------------------------------------------------------------------------
     Total Assets                                                  $425,463      $165,426      $ 47,060      $(44,903)      $593,046
- ------------------------------------------------------------------------------------------------------------------------------------
Liabilities and Shareholders' Equity
   Deposits                                                        $377,934      $144,855      $   ---       $    (47)      $522,742
   Borrowed funds                                                     8,377         8,846          --            (260)        16,963
   Long-term debt                                                     3,000          --            --            --            3,000
   Other liabilities                                                  2,718           618           224           (55)         3,505
   Shareholders' equity                                              33,434        11,107        46,836       (44,541)        46,836
- ------------------------------------------------------------------------------------------------------------------------------------
     Total Liabilities and Shareholders' Equity                    $425,463      $165,426      $ 47,060      $(44,903)      $593,046
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


Condensed Consolidating Statement of Income

<TABLE>
<CAPTION>
Amounts in Thousands                                                             Twin         Vista     Intercompany       Vista
(Unaudited) December 31, 1998                                       PNB         Rivers       (Parent)   Eliminations    Consolidated
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>           <C>           <C>           <C>            <C>     
Interest Income                                                    $ 28,866      $ 11,323      $    125      $    (31)      $ 40,283
Interest Expense                                                     13,656         5,801             4           (31)        19,430
- ------------------------------------------------------------------------------------------------------------------------------------
     Net Interest Income                                             15,210         5,522           121          --           20,853
- ------------------------------------------------------------------------------------------------------------------------------------
Provision for Loan Losses                                               540           240           --            --             780
Noninterest Income                                                    2,234           906         8,630        (8,627)         3,143
Net Security Gains                                                      219           101            16          --              336
Noninterest Expense                                                  10,630         4,939         3,581        (3,172)        15,978
- ------------------------------------------------------------------------------------------------------------------------------------
     Income Before Provision (Benefit) for
       Income Taxes                                                   6,493         1,350         5,186        (5,455)         7,574
Provision (Benefit) for Income Taxes                                  2,101           287           (90)         --            2,298
- ------------------------------------------------------------------------------------------------------------------------------------
     Net Income                                                    $  4,392      $  1,063      $  5,276      $ (5,455)      $  5,276
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>



                                       74
<PAGE>


Selected Consolidated Financial Summary

<TABLE>-
<CAPTION>
Not covered by Report of Independent Accountants
Amounts in Thousands
(except per share and share data and ratios)                             1998          1997        1996         1995         1994  
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                   <C>          <C>          <C>          <C>          <C>       
Selected Balance Sheet Data:
  Total Assets                                                        $  593,046   $  543,467   $  498,201   $  457,240   $ 407,523
  Total Securities                                                       180,163      187,746      152,368      145,867     136,868
  Total Loans                                                            369,526      317,489      299,564      264,282     237,021
  Allowance for Loan Losses                                                4,524        4,148        3,903        3,932       3,947
  Total Net Loans                                                        365,002      313,341      295,661      260,350     233,074
  Total Deposits                                                         522,742      483,756      435,111      401,563     369,844
  Total Shareholders' Equity                                              46,836       43,302       38,815       35,845      24,572
- ------------------------------------------------------------------------------------------------------------------------------------
Selected Income Statement Data:
  Total Interest Income                                               $   40,283   $   37,948   $   33,865   $   31,060   $  26,318
  Total Interest Expense                                                  19,430       19,198       16,849       15,257      11,275
- ------------------------------------------------------------------------------------------------------------------------------------
    Net Interest Income                                                   20,853       18,750       17,016       15,803      15,043
  Provision for Loan Losses                                                  780          830          380          190         480
- ------------------------------------------------------------------------------------------------------------------------------------
    Net Interest Income After Provision for Loan Losses                   20,073       17,920       16,636       15,613      14,563
  Total Noninterest Income                                                 3,479        2,800        2,486        2,062       1,859
  Total Noninterest Expense                                               15,978       14,036       12,726       11,346      11,431
- ------------------------------------------------------------------------------------------------------------------------------------
    Income Before Provision for Income Taxes                               7,574        6,684        6,396        6,329       4,991
  Provision for Income Taxes                                               2,298        2,171        2,148        2,236       1,746
- ------------------------------------------------------------------------------------------------------------------------------------
    Net Income                                                             5,276        4,513        4,248        4,093       3,245
- ------------------------------------------------------------------------------------------------------------------------------------
Per Share Data:(1)
    Net Income Per Share                                              $     1.15   $     1.00   $     0.96   $     1.07   $    0.87
    Cash Dividends                                                          0.46         0.38         0.35         0.31        0.28
    Book Value(2)                                                          10.23         9.46         8.64         8.15        6.53
    Weighted Average Number of Common Shares
      Outstanding for the Years Ended December 31,                     4,593,531    4,525,786    4,438,601    3,814,851   3,715,465
- ------------------------------------------------------------------------------------------------------------------------------------
Consolidated Ratios:
  Return on Average Assets                                                  0.93%        0.85%        0.89%        0.96%       0.83%
  Return on Average Equity                                                 11.83        11.18        11.65        15.02       13.53
  Dividend Payout Ratio                                                    39.10        38.27        36.06        28.71       32.70
  Allowance for Loan Losses to Total Loans                                  1.22         1.31         1.30         1.49        1.67
  Total Shareholders' Equity to Total Assets                                7.90         7.97         7.79         7.84        6.03
  Capital Adequacy Ratios:(3)
    Leverage Capital                                                        7.73         7.61         7.57         7.69        6.26
    Tier I Risk-based Capital                                              12.76        13.58        13.33        13.45       11.68
    Total Risk-based Capital                                               14.01        14.99        14.90        15.39       13.82
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)  Adjusted  for  3-for-1  stock split  effective  May 13, 1994 and 10 percent
     stock dividend paid on June 10, 1998.
(2)  Book value per share is computed using period-end shares outstanding.
(3)  Capital  ratios are computed  using  period-end  regulatory  capital  which
     excludes  the SFAS No. 115  adjustment  to capital in  accordance  with the
     Federal Reserve Bank's Capital Guidelines.


                                       75


<TABLE> <S> <C>


<ARTICLE>                     9
<CIK>                         0000831979
<NAME>                        VISTA BANCORP, INC.

<MULTIPLIER>                                      1,000

       

<S>                           <C>

<PERIOD-TYPE>                 12-MOS

<FISCAL-YEAR-END>             DEC-31-1998

<PERIOD-START>                JAN-01-1998
<PERIOD-END>                  DEC-31-1998

<CASH>                                           23,584
<INT-BEARING-DEPOSITS>                            2,417
<FED-FUNDS-SOLD>                                  7,000
<TRADING-ASSETS>                                      0
<INVESTMENTS-HELD-FOR-SALE>                     180,163
<INVESTMENTS-CARRYING>                                0
<INVESTMENTS-MARKET>                                  0
<LOANS>                                         369,526
<ALLOWANCE>                                       4,524
<TOTAL-ASSETS>                                  593,046
<DEPOSITS>                                      522,742
<SHORT-TERM>                                     16,963
<LIABILITIES-OTHER>                               3,505
<LONG-TERM>                                       3,000
                                 0
                                           0
<COMMON>                                          2,289
<OTHER-SE>                                       44,547
<TOTAL-LIABILITIES-AND-EQUITY>                  593,046
<INTEREST-LOAN>                                  28,504
<INTEREST-INVEST>                                11,231
<INTEREST-OTHER>                                    548
<INTEREST-TOTAL>                                 40,283
<INTEREST-DEPOSIT>                               18,652
<INTEREST-EXPENSE>                               19,430
<INTEREST-INCOME-NET>                            20,853
<LOAN-LOSSES>                                       780
<SECURITIES-GAINS>                                  336
<EXPENSE-OTHER>                                  15,978
<INCOME-PRETAX>                                   7,574
<INCOME-PRE-EXTRAORDINARY>                        7,574
<EXTRAORDINARY>                                       0
<CHANGES>                                             0
<NET-INCOME>                                      5,276
<EPS-PRIMARY>                                      1.15
<EPS-DILUTED>                                      1.15
<YIELD-ACTUAL>                                     4.01
<LOANS-NON>                                       1,930
<LOANS-PAST>                                        160
<LOANS-TROUBLED>                                      0
<LOANS-PROBLEM>                                       0
<ALLOWANCE-OPEN>                                  4,148
<CHARGE-OFFS>                                       539
<RECOVERIES>                                        135
<ALLOWANCE-CLOSE>                                 4,524
<ALLOWANCE-DOMESTIC>                              4,524
<ALLOWANCE-FOREIGN>                                   0
<ALLOWANCE-UNALLOCATED>                             297
        

</TABLE>


                                   EXHIBIT 99A

                     PORTIONS OF THE PROXY STATEMENT FOR THE
            ANNUAL MEETING OF SHAREHOLDERS TO BE HELD APRIL 22, 1999






                                       76
<PAGE>




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

Q:   Is my vote confidential?

A:   Yes. Proxy cards,  ballots and voting tabulations that identify  individual
     stockholders are kept confidential except in certain circumstances where it
     is  important  to  protect  the  interests  of Vista and its  stockholders.
     Generally, only the judge of election and/or employees of Continental Stock
     Transfer & Trust  Company  processing  the votes  will have  access to your
     name.  They will not  disclose  your name as the author of any comments you
     include on the proxy card  unless  you ask that your name be  disclosed  to
     management.

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

Q:   Who will count the votes?

A:   Employees of  Continental  Stock Transfer & Trust Company will tabulate the
     votes  and one of these  employees  will act as  judge of  election  at the
     annual meeting.

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

Q:   What shares are included in the proxy card?

A:   The shares listed on your card sent by  Continental  Stock Transfer & Trust
     Company  represent  all the  shares of Common  Stock  held in your name (as
     distinguished  from those held in "street"  name),  including those held in
     the dividend  reinvestment  plan. You will receive a separate card or cards
     from your broker if you hold shares in "street" name.

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

Q:   What does it mean if I get more than one proxy card?

A:   It indicates  that your shares are held in more than one  account,  such as
     two brokerage  accounts and registered in different  names. You should vote
     each of the proxy  cards to ensure  that all of your  shares are voted.  We
     encourage you to register all of your  brokerage  accounts in the same name
     and address for better stockholder  service.  You may do this by contacting
     our  transfer  agent,  Continental  Stock  Transfer  &  Trust  Company,  at
     1-800-509-5586.

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

Q:   Who will be soliciting proxies on behalf of Vista?

A:   Vista has retained  Continental  Stock  Transfer & Trust Company to solicit
     proxies from  stockholders.  Some of the  officers  and other  employees of
     Vista also may solicit proxies personally,  by telephone and by mail. Vista
     will  also  reimburse  brokerage  houses  and  other  custodians  for their
     reasonable  out-of-pocket  expenses for forwarding  proxy and  solicitation
     material to the beneficial owners of Common Stock.

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

Q:   Who can I call with any questions?

A:   You may call Continental Stock Transfer & Trust Company at 1-800-509-5586.


                               BOARD OF DIRECTORS

THIS SECTION GIVES  BIOGRAPHICAL  INFORMATION  ABOUT OUR DIRECTORS AND DESCRIBES
THEIR MEMBERSHIP ON BOARD OF DIRECTORS' COMMITTEES, THEIR ATTENDANCE AT MEETINGS
AND THEIR COMPENSATION.


                              ELECTION OF DIRECTORS
                              Item 1 on Proxy Card

Vista has ten directors who are divided into three classes:  three directors are
in Class A; four  directors are in Class B; and three  directors are in Class C.
Each director  holds office for a three-year  term. The terms of the classes are
staggered, so that the term of office of one class expires each year.



                                       77
<PAGE>


At this  meeting,  the  stockholders  elect three Class A directors.  Unless you
withhold authority to vote for one or more of the nominees, the persons named as
proxies  intend  to vote for the  election  of the  three  nominees  for Class A
director. All of the nominees are recommended by the Board of Directors:

                                 Barbara Harding
                                  Mark A. Reda
                                J. Marshall Wolff

All nominees have consented to serve as directors. The Board of Directors has no
reason  to  believe  that  any of the  nominees  should  be  unable  to act as a
director. However, if any director is unable to stand for re-election, the Board
of Directors will designate a substitute.  If a substitute nominee is named, the
proxies will vote for the election of the substitute.

There is cumulative  voting for  directors.  The  stockholders  can multiply the
number of shares that they are entitled to vote by the number of directors to be
elected.  The stockholders can then take the product of this  multiplication and
cast all of these votes for one nominee or  distribute  these votes among two or
more  nominees.  For  example,  if you can vote 100  shares  and there are three
nominees to be elected as Class A  directors,  you can cast 300 votes for one of
these  nominees  or cast  100  votes  for each of  three  nominees.  Most of our
stockholders cast their votes evenly for all nominees.

The following  information includes the age of each nominee and current director
as of the date of the meeting.

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

Class A Directors And Nominees For Class A Director Whose Term Expires In 2002

     BARBARA HARDING, 52
     Director of Vista since 1988;  director of the  Phillipsburg  National Bank
     and Trust Company ("PNB") since 1985; and director of Twin Rivers Community
     Bank ("Twin Rivers") since 1990.  Chief Executive  Officer of PNB from 1985
     to 1997. Current President and Chief Executive Officer of Vista and current
     Chairperson of the Board of Directors of PNB.

     MARK A. REDA, 47
     Director of Vista since 1988 and director of PNB since 1987. Vice President
     of Lou Reda, Inc., a vendor of office furniture.

     J. MARSHALL WOLFF, 52
     Director  of Vista  since 1998 and  director  of Twin  Rivers  since  1990.
     President of  Kressler,  Wolff & Miller,  Inc.,  an  independent  insurance
     agency.

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

Class B Directors Whose Term Expires in 2000

     HAROLD J. CURRY, 67
     Director of Vista since 1988;  director of PNB since 1978;  and director of
     Twin Rivers  since 1990.  Current  Chairman  of the Board of  Directors  of
     Vista. Attorney-at-law.

     DALE F. FALCINELLI, 50
     Director  of Vista  since 1993 and  director  of Twin  Rivers  since  1990.
     Principal in D.F. Falcinelli, Inc., a management consulting company.

     BARRY L. HAJDU, 50
     Director of Vista,  PNB and Twin  Rivers  since  1997.  President  of Hajdu
     Construction, Inc., building contractors.

     MARC S. WINKLER, 42
     Director  of Vista and Twin  Rivers  since  1990.  Current  Executive  Vice
     President of Vista;  President and Chief  Executive  Officer of Twin Rivers
     since 1996; President of Twin Rivers from 1990 to 1996.



                                       78
<PAGE>

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

Class C Directors Whose Term Expires in 2001

     RICHARD A. CLINE, 65
     Director of Vista since 1988;  director of PNB since 1979;  and director of
     Twin Rivers since 1990. Current  Vice-Chairman of the Board of Directors of
     Vista and  current  Chairman  of the  Board of  Directors  of Twin  Rivers.
     Retired.

     JAMES T. FINEGAN, JR., 39
     Director   of  Vista   since  1995  and   director   of  PNB  since   1993.
     Ophthalmologist.

     DAVID L. HENSLEY, 52
     Director of Vista since 1988;  director of PNB since 1985;  and director of
     Twin  Rivers  since  1990.  Current  Executive  Vice  President  of  Vista.
     President and Chief Executive  Officer of PNB since 1997.  President of PNB
     from 1990 to 1997. Chief Operations Officer at PNB from 1985 to 1997.

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

Required Vote

Nominees  will be elected who receive a vote equal to a plurality  of the shares
of stock represented at the meeting.  Your Board of Directors  recommends a vote
FOR the  nominees  for Class A  director  listed  above.  Abstentions  and votes
withheld for directors will have the same effect as votes against.


<TABLE>
<CAPTION>
                                      COMMITTEES OF THE BOARD OF DIRECTORS
- -------------------------------------------------------------------------------------------------------------------
     Name                     Board of Directors     Executive    Audit    Planning    Retirement      Compensation
- -------------------------------------------------------------------------------------------------------------------
<S>                                 <C>               <C>        <C>        <C>          <C>              <C>
Richard A. Cline                      |X|               |X|                 |X|(1)         |X|             |X|
- -------------------------------------------------------------------------------------------------------------------
Harold J. Curry                       |X|(1)            |X|(1)                                             |X|(1)
- -------------------------------------------------------------------------------------------------------------------
Dale F. Falcinelli                    |X|                          |X|(1)    |X|                           |X|
- -------------------------------------------------------------------------------------------------------------------
James T. Finegan, Jr.                 |X|                          |X|       |X|           |X|             |X|
- -------------------------------------------------------------------------------------------------------------------
Barry L. Hajdu                        |X|               |X|                  |X|                           |X|
- -------------------------------------------------------------------------------------------------------------------
Barbara Harding                       |X|
- -------------------------------------------------------------------------------------------------------------------
David L. Hensley                      |X|
- -------------------------------------------------------------------------------------------------------------------
Mark A. Reda                          |X|               |X|                  |X|           |X|(1)          |X|
- -------------------------------------------------------------------------------------------------------------------
Marc S. Winkler                       |X|
- -------------------------------------------------------------------------------------------------------------------
J. Marshall Wolff                     |X|                          |X|                     |X|             |X|
- -------------------------------------------------------------------------------------------------------------------
</TABLE>
(1)  Chairman.

Number of Meetings

     The Board of Directors met 12 times during 1998.  All of Vista's  directors
     attended  75% or more of all  Board of  Directors  and  Committee  meetings
     during 1998.

Executive Committee

The Executive  Committee  reviews the  operations of the Board of Directors with
respect to directors' fees and frequency of Board of Directors' meetings as well
as Vista's  strategic  plan,  capital  structure  and earnings  performance.  In
addition,  the Executive  Committee analyzes other management issues,  including
the annual compensation review of key executive officers, and periodically makes
recommendations to the Board of Directors based on its findings.


                                       79
<PAGE>


Audit Committee

The Audit  Committee is responsible  for the review and evaluation of the system
of internal controls and corporate compliance with applicable rules, regulations
and laws. The Audit Committee meets with Vista's internal  auditor,  independent
auditors and senior  management to review the scope of the internal and external
audit engagements, the adequacy of the internal and external auditors, corporate
policies to ensure compliance and significant changes in accounting principles.

Planning Committee

The Planning Committee works with management to formulate strategic planning for
Vista. The Board of Directors of the subsidiaries  forward their strategic plans
and expansion  opportunities to the Planning Committee for its review,  guidance
and approval.

Retirement Committee

The  Retirement  Committee is  responsible  for  evaluating  Vista's  retirement
benefits including all retirement plans. This committee reviews and votes on all
proposed changes to Vista's pension and post retirement plans.

Compensation Committee

The  Compensation  Committee  reviews issues with respect to employee  incentive
plans and other benefit  plans for executive  officers and is composed of all of
the non-officer directors.


                        BOARD OF DIRECTORS' COMPENSATION

Directors' Fees

Directors'  fees,  paid only to directors  who are not Vista  employees,  are as
follows:

         Fee for each Board of Directors' meeting attended...........  $   400
         Fee for each committee meeting attended.....................  $   200
         Annual retainer fee paid to each director...................  $ 1,500

Directors received in the aggregate in 1998 $62,600 in fees.


                                 STOCK OWNERSHIP

THIS SECTION DESCRIBES HOW MUCH STOCK OUR DIRECTORS AND EXECUTIVE  OFFICERS OWN.
IT ALSO  DESCRIBES  THE PERSONS OR ENTITIES  THAT OWN MORE THAN 5% OF OUR VOTING
STOCK.


                 STOCK OWNED BY DIRECTORS AND EXECUTIVE OFFICERS

This table indicates the number of shares of Common Stock owned by the executive
officers and/or  directors as of March 12, 1999. The aggregate  number of shares
owned by all directors and executive officers is 13.4%.  Unless otherwise noted,
each  individual has sole voting and investment  power for the shares  indicated
below.


                                       80
<PAGE>


<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------
                                              Amount and Nature of Shares Beneficially Owned as of March 12, 1999
                                          ------------------------------------------------------------------------
                                                                                         Aggregate Number of
                  Name                                 Options (1)                  Shares Beneficially Owned (2)
- ------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>                                   <C>
Richard A. Cline                                                                               248,998
- ------------------------------------------------------------------------------------------------------------------
Harold J. Curry                                                                                102,627
- ------------------------------------------------------------------------------------------------------------------
Dale F. Falcinelli                                                                               4,620
- ------------------------------------------------------------------------------------------------------------------
James T. Finegan, Jr.                                                                           34,070
- ------------------------------------------------------------------------------------------------------------------
Barry L. Hajdu                                                                                  46,676
- ------------------------------------------------------------------------------------------------------------------
Barbara Harding                                           4,950                                 47,043(4)
- ------------------------------------------------------------------------------------------------------------------
David L. Hensley                                          2,750                                 16,406
- ------------------------------------------------------------------------------------------------------------------
William F. Keefe                                          2,750                                 38,080(4)
- ------------------------------------------------------------------------------------------------------------------
Mark A. Reda                                                                                    60,805
- ------------------------------------------------------------------------------------------------------------------
Marc S. Winkler                                           2,750                                  9,251
- ------------------------------------------------------------------------------------------------------------------
J. Marshall Wolff                                                                                7,353
- ------------------------------------------------------------------------------------------------------------------
Directors and Officers as a Group(3)                     13,200                                615,929
- ------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)  Includes options exercisable within 60 days of March 12, 1999.

(2)  Includes  amounts  listed  in the  options  column  plus  shares  held  (a)
     directly, (b) jointly with a spouse, (c) individually by spouse, (d) by the
     transfer  agent in the  Vista  dividend  reinvestment  account,  and (e) in
     various trusts and custodial accounts.

(3)  Includes 10 directors,  3 nominees for director, 6 officers - 11 persons in
     total.

(4)  Includes 28,132 shares held in Vista's  pension plan of which Mrs.  Harding
     and Mr. Keefe are  co-trustees  who share  investment and voting power with
     respect to these shares. Mrs. Harding and Mr. Keefe disclaim any beneficial
     ownership interest with respect to shares held in the pension plan.


      COMPLIANCE WITH SECTION 16(a) OF THE SECURITIES EXCHANGE ACT OF 1934

Executive  officers  and  directors  and  "beneficial  owners"  of more than ten
percent of the Common Stock must file initial  reports of ownership  and reports
of changes in ownership  with the SEC and The NASDAQ  Stock  Market  pursuant to
Section 16(a).

We have  reviewed  the reports and written  representations  from the  executive
officers and  directors.  Based on this review,  Vista  believes that all filing
requirements were met during 1998.


                    VOTING STOCK OWNED BY "BENEFICIAL OWNER"

The  following  are the persons or entities  known by Vista to own  beneficially
more than five percent of the Common Stock as of March 12, 1999.

- --------------------------------------------------------------------------------
        Name and Address                      Number of Shares  Percent of Class
- --------------------------------------------------------------------------------
Richard A. Cline                                  248,998            5.4%
813 South Main Street
Stewartsville, New Jersey  08886
- --------------------------------------------------------------------------------
Phillipsburg National Bank and Trust Company      364,269 (1)        7.9%
305 Roseberry Street, P.O. Box 5360
Phillipsburg, New Jersey  08865
- --------------------------------------------------------------------------------
Valley National Bank                              430,389 (2)        9.4%
1455 Valley Road
Wayne, New Jersey  07470
- --------------------------------------------------------------------------------

(1)  PNB's trust  department  holds or votes these  shares in various  fiduciary
     capacities  and PNB's officers vote some of these shares under the employee
     retirement plan.

(2)  According to the Schedule  13D filed with Vista on or about  September  23,
     1998,  Valley  National  Bancorp is the parent bank holding company for the
     Valley  National Bank.  Valley  National  Bancorp  disclosed that it had no
     plans,  at the time of filing its Schedule  13D, to increase its  ownership
     interest  above  9.99%  of  the  Common  Stock  or to  effect  any  merger,
     reorganization,   tender  offer,  exchange  offer  or  any  other  type  of
     transaction involving Vista. Furthermore, Valley National Bank made certain
     commitments to the Federal Reserve Board,  which were,  among others,  that
     without prior approval of the Federal Reserve Board, it would not: seek any
     representation  on


                                       81
<PAGE>


     the Vista Board of Directors; exercise any controlling influence over Vista
     management or policies;  and solicit or participate  in soliciting  proxies
     with respect to any matter presented to Vista stockholders.


                             EXECUTIVE COMPENSATION

THIS SECTION CONTAINS CHARTS THAT SHOW THE AMOUNT OF COMPENSATION  EARNED BY OUR
EXECUTIVE  OFFICERS WHOSE SALARY AND BONUS  EXCEEDED  $100,000 FOR 1998. IT ALSO
CONTAINS THE PERFORMANCE  GRAPH COMPARING  VISTA'S  PERFORMANCE  RELATIVE TO ITS
PEER GROUP AND THE REPORT OF OUR EXECUTIVE COMMITTEE EXPLAINING THE COMPENSATION
PHILOSOPHY FOR OUR MOST HIGHLY PAID OFFICERS.


<TABLE>
<CAPTION>
                                           SUMMARY COMPENSATION TABLE
- ----------------------------------------------------------------------------------------------------------------------
                                                                                        Long-Term
                                                                                       Compensation
                                                                                    -------------------
                                                     Annual Compensation             Awards   Payouts
- ------------------------------------------ ---------------------------------------- --------- ---------
                                                                     Other Annual               LTIP      All Other
                                                    Salary   Bonus   Compensation   Options   Payouts   Compensation
            Name and Position               Year     ($)     ($)(1)     ($)(2)       (#)(3)    ($)(4)        ($)
- ----------------------------------------------------------------------------------------------------------------------
<S>                                         <C>    <C>       <C>        <C>          <C>       <C>           <C>
Barbara Harding                             1998   199,004    6,036     20,166       19,800    29,454        -0-
President and Chief Executive  Officer of   1997   183,768   26,416     22,692         --      20,662
Vista and Chairman of PNB                   1996   169,520   30,658     23,749         --        --
- ----------------------------------------------------------------------------------------------------------------------
David L. Hensley                            1998   159,042    5,139     21,376       11,000    21,522        -0-
Executive  Vice  President  of Vista  and   1997   150,020   21,910     21,994         --      17,587
President and Chief Executive  Officer of   1996   139,048   25,626     21,111         --        --
PNB
- ----------------------------------------------------------------------------------------------------------------------
Marc S. Winkler                             1998   150,020      -0-     13,915       11,000    11,397        -0-
Executive  Vice  President  of Vista  and   1997   134,160   11,732     16,024         --       -0-
President and Chief Executive  Officer of   1996   124,020   14,985     14,085         --        --
Twin Rivers
- ----------------------------------------------------------------------------------------------------------------------
William F. Keefe                            1998   116,168    5,139     13,948       11,000    21,522        -0-
Executive   Vice   President   and  Chief   1997   108,056   18,134     12,965         --      17,587
Financial  Officer  of Vista  and  Senior   1996   100,048   22,116     13,562         --        --
Vice   President   and  Chief   Financial
Officer of PNB
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>
(1)  Includes  the cash bonus award under the Employee  Incentive  Plan that was
     adopted in 1994.

(2)  Includes directors' fees; life, medical and disability  insurance premiums;
     401(K) matching contributions; automobile use and social club dues.

(3)  Includes option grants under the 1998 Stock Compensation Plan.

(4)  Represents  the  dollar  value of Vista  Common  Stock  awarded  under  the
     Employee Incentive Plan.


             EXECUTIVE COMMITTEE REPORT ON EXECUTIVE COMPENSATION*

Executive  compensation  for the officers of Vista and its  subsidiary  banks is
primarily  determined by the Executive  Committee of Vista's Board of Directors.
Salaries  and bonuses for the  executive  officers are  reviewed  annually.  All
executive  compensation  is  paid  by  the  respective  subsidiary  bank  to the
applicable executive.

Compensation Philosophy

Vista's executive  compensation  philosophy is designed to attract,  retain, and
motivate  highly  qualified  executives  in  line  with  three  central  themes:
alignment, accountability, and attraction.

     o    Alignment with the long-term interests of our stockholders;

     o    Accountability for results by linking the executive's  compensation to
          Vista's financial performance and individual performance; and

     o    Attraction, motivation and retention of key executives.

- ----------
*    Pursuant to the Proxy  Rules,  this  section of the proxy  statement is not
     deemed  "filed"  with the SEC and is not  incorporated  by  reference  into
     Vista's Report on Form 10-K.


                                       82
<PAGE>


The Executive  Committee  annually  conducts a full review of the performance of
Vista and its  executives in  determining  compensation  levels.  For 1998,  the
Executive Committee  considered various qualitative and quantitative  indicators
of Vista and individual performance in determining the level of compensation for
Vista's Chief  Executive  Officer and its other executive  officers.  The review
included an  evaluation  of Vista's  performance  both on a short- and long-term
basis. This review included an analysis of quantitative measures, such as growth
in earnings,  earnings per share, and Return on Equity. The Executive  Committee
considered also qualitative measures such as leadership,  experience,  strategic
direction,  community  representation and social  responsibility.  The Executive
Committee  has been  sensitive to  management's  maintaining  a balance  between
actions that foster  long-term  value  creation and short-term  performance.  In
addition,  the Executive  Committee  evaluates total  executive  compensation in
light of the operational and financial performance and compensation practices of
the commercial banking industry in the Mid-Atlantic region.

Depending on Vista's  performance  and  individual  performance,  the  Executive
Committee  determines  appropriate base salary and annual bonuses.  However, the
Compensation  Committee  determines  the  award of  stock  options  for  Vista's
executives. In 1998, the Executive and Compensation Committees did not apply any
specific  quantitative  formulae in arriving  at their  respective  compensation
decisions on base salary and the award of stock options.

Components of Executive Compensation

Base Salary

Base  salaries  are  reviewed  each  year and  generally  adjusted  relative  to
individual  performance  and  competitive  salaries with the commercial  banking
industry in the  Mid-Atlantic  region.  Actual  salaries will continue to be set
according  to the  scope of the  responsibilities  of each  executive  officer's
position.

1998 Stock Compensation Plan

The Compensation Committee made grants under this plan in 1998 to four executive
officers.  Information  on these grants is set forth in the chart "Option Grants
For 1998." the  Compensation  Committee  believes that these stock options align
the interests of the executives  with those of the  stockholders  by encouraging
management  to  focus  on  total  stockholder   return  and  providing  them  an
opportunity to share more directly in the creation of Vista value.

                         Submitted By The Members Of The Executive Committee



                         Richard A. Cline                    Barry Hajdu
                         Harold J. Curry                     Mark A. Reda



<TABLE>
<CAPTION>
                                            OPTION GRANTS FOR 1998

- ---------------------------------------------------------------------------------------------------------------------
                                         Individual Grants (1)
                   -------------------------------------------------------------------
                                                                                        Potential Realizable Value at
                                       % of Total                                          Assumed Annual Rates of
                                         Options                                         Stock Price Appreciation for
                        Options          Granted         Exercise                              Option Term (2)
                        Granted       to Employees        Price                         -----------------------------
      Name                (#)           for 1998          ($/Sh)     Expiration Date          5%              10%
- ---------------------------------------------------------------------------------------------------------------------
<S>                    <C>               <C>             <C>        <C>                     <C>             <C>
Barbara Harding        19,800            37.5            19.25      February 20, 2008       $239,703        $607,455
- ---------------------------------------------------------------------------------------------------------------------
David L. Hensley       11,000            20.9            19.25      February 20, 2008       $133,168        $337,975
- ---------------------------------------------------------------------------------------------------------------------
Marc S. Winkler        11,000            20.8            19.25      February 20, 2008       $133,168        $337,975
- ---------------------------------------------------------------------------------------------------------------------
William F. Keefe       11,000            20.8            19.25      February 20, 2008       $133,168        $337,975
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)  The 10-year options were granted on February 20, 1998, pursuant to the 1998
     Stock  Compensation  Plan at the exercise price listed above,  which equals
     the fair market on date of grant. These option grants were awarded based on
     Vista's individual performance in 1998. Each option will become exercisable
     as to  one-fourth  of the total shares  granted on February 20, 1999, as to
     one-fourth on February 20, 2000, as to one-fourth on February 20, 2001, and
     as to the  remaining  one-fourth  on February 20,  2002.  In the event of a
     change in control,  the  Compensation  Committee  can specify a termination
     date for all  outstanding  options and the holder  shall  receive an amount
     equal to the excess of the fair market value prior to the change in control
     date  over  the  exercise  price.  Options  are  canceled




                                       83
<PAGE>

     3 months after  termination  without cause.  Options are canceled that have
     not become exercisable immediately upon termination for cause.

(2)  These  columns  present  hypothetical  future values that might be realized
     upon exercise of the options, minus the exercise price. These values assume
     that  the  market  price of  Vista's  stock  appreciates  at a five and ten
     percent compound annual rate over the 10-year term of options. The five and
     ten percent  rates of stock price  appreciation  are  presented as examples
     pursuant  to  the  SEC's  Proxy  Rules  and  do  not  necessarily   reflect
     management's  assessment of Vista's future stock price  performance.  These
     potential  realizable  values  presented  are not  intended to indicate the
     value of the options.


                          ESTIMATED RETIREMENT BENEFITS

Vista maintains a defined benefit pension plan covering all employees.  Benefits
under  the  plan  are  based  on a  "Cash  Balance"  type  formula  under  which
hypothetical  accounts are maintained  for each employee.  The initial amount of
this account was the actuarial  present value of pension benefits earned under a
prior formula. In subsequent years, this hypothetical account is increased by an
annual addition based on the employee's  salary and by interest.  At retirement,
the amount in this  hypothetical  account will be  converted to the  actuarially
equivalent monthly income.

Estimated annual benefits payable upon retirement at normal  retirement age (age
65) for each named executive are as follows:

                        Barbara Harding           $143,600
                        David L. Hensley          $ 77,455
                        Marc S. Winkler           $134,876
                        William F. Keefe          $119,567

These  estimates are based on the assumption that base salaries will increase at
an annual rate of 5% and assumes  that no bonuses  will be paid after 1998;  the
Social  Security  Taxable Wage Base will increase 5% per year; the federal limit
on maximum  compensation  will grow at a ratio of 3% per year;  and the  maximum
limit on plan benefits  will  increase such that it will not limit  benefits for
these employees.

Vista has also a 401(k)  retirement  savings plan.  Under the 401(k)  retirement
savings  plan,  employee  contributions  are  partially  matched by Vista.  Such
matching becomes vested proportionally over five years of credited service.


                          FIVE-YEAR PERFORMANCE GRAPH*

The following graph and table compare the cumulative total stockholder return on
Vista's  Common Stock during the  five-year  period ending on December 31, 1998,
with (i) the cumulative total return on the SNL Securities Corporate Performance
Index(1) for  publicly-traded  banks with less than $500 million in total assets
in the Middle Atlantic area(2), (ii) for-publicly-traded banks with total assets
between $500 million and $1 billion in the Middle  Atlantic  area, and (iii) the
cumulative  total return for all United States stocks traded on the NASDAQ Stock
Market. The comparison assumes the value of the investment in Vista Common Stock
and  each  index  was  $100 on  December  31,  1993,  and  assumes  further  the
reinvestment of dividends into the applicable securities. The stockholder return
shown on the graph  and  table  below is not  necessarily  indicative  of future
performance.

- ----------
*    Pursuant to the Proxy Rules,  this section of the proxy statement is deemed
     "filed"  with the SEC and is not  incorporated  by  reference  into Vista's
     Report on Form 10-K.


                                       84
<PAGE>


Required Vote

The proposal will be approved if it receives the affirmative  vote of a majority
of the shares of Common Stock represented in person or by proxy at the meeting.

The Board of Directors  recommends that you vote FOR approval of the appointment
of Rudolph,  Palitz LLP. Proxies  solicited by the Board of Directors will be so
voted unless you specify otherwise.


                          EMPLOYEE STOCK PURCHASE PLAN

            PROPOSAL TO APPROVE THE 1999 EMPLOYEE STOCK PURCHASE PLAN
                              Item 3 on Proxy Card

Vista has had an Employee  Stock  Purchase Plan since 1988 and the plan has been
successful over the years. The Vista  stockholders have given their approvals to
amendments to this plan and to further reservations of Common Stock for employee
purchases  under the plan.  As a  continuation  of this plan,  Vista's  Board of
Directors has approved the 1999 Employee  Stock  Purchase Plan which reserves an
additional 25,000 shares of Common Stock for all employees to purchase under the
terms of this plan. The  Stockholders  must approve this plan. The terms of this
new plan are the same as those of the current Employee Stock Purchase Plan.

Vista  management  made the  commitment  to its  stockholders  that  all  future
reservations  of Common  Stock for  employee  purchases  must be approved by the
Board of Directors and the stockholders.

The plan acts as a vehicle for all of Vista  employees to own an interest in the
company through a voluntary  payroll  deduction.  The plan is another method for
the employees to become more aligned with the interests of the  stockholders and
to be a stakeholder in the overall financial performance of Vista.

The 1999  Employee  Stock  Purchase  Plan will be approved  if it  receives  the
affirmative  vote of a majority  of the shares of Common  Stock  represented  in
person or by proxy at the meeting.

The  Board of  Directors  recommends  that you  vote  FOR  approval  of the 1999
Employee Stock Purchase Plan as set forth at Exhibit A.


                                OTHER INFORMATION

THIS SECTION SETS OUT OTHER INFORMATION YOU SHOULD KNOW BEFORE YOU VOTE.


         TRANSACTIONS INVOLVING VISTA'S DIRECTORS AND EXECUTIVE OFFICERS

Vista  encourages  its  directors  and  executive  officers to have  banking and
financial transactions with its bank subsidiaries. All of these transactions are
made on comparable terms and with similar interest rates as those prevailing for
other customers.

The  total  consolidated  loans  made by  Vista at  December  31,  1998,  to its
directors  and  officers as a group,  members of their  immediate  families  and
companies in which they have a 10% or more  ownership  interest was $6.5 million
or 13.9% of Vista's total consolidated capital accounts.  The largest amount for
all of  these  loans  in 1998  was  $6.5  million  or  13.9%  of  Vista's  total
consolidated  capital  accounts.  During 1998,  advances and repayments on these
loans were $9.1  million  and $8.4  million,  respectively.  These loans did not
involve more than the normal risk of  collectibility  nor did they present other
unfavorable features.



                                       85




                                   EXHIBIT 99B

                        SEC GUIDE 3 FINANCIAL INFORMATION




                                       86
<PAGE>


<TABLE>
SELECTED CONSOLIDATED FINANCIAL DATA
- ------------------------------------------------------------------------------------------------------------------------------------

LOANS
- ------------------------------------------------------------------------------------------------------------------------------------

The following  table sets forth the  composition of Vista's loan portfolio as of the dates indicated:

                                                                                  For The Years Ended December 31,
                                                                --------------------------------------------------------------------
Amounts in Thousands                                              1998           1997           1996           1995           1994
- ----------------------------------------------------            --------       --------       --------       --------       --------
<S>                                                             <C>            <C>            <C>            <C>            <C>
Commercial, financial, agricultural loans
          and lease financing                                   $136,449       $ 98,813       $ 78,250       $ 67,311       $ 54,870
Real estate - construction loans                                     558            614          1,043            807          1,509
Real estate - mortgage loans                                     136,980        131,882        139,569        133,664        130,499
Consumer loans                                                    95,539         86,180         80,702         62,500         50,143
- ----------------------------------------------------            --------       --------       --------       --------       --------
                               Total loans                      $369,526       $317,489       $299,564       $264,282       $237,021
- ----------------------------------------------------            --------       --------       --------       --------       --------


<CAPTION>
The following table presents the percentage distribution of loans by category as of the dates indicated:

                                                                                  For The Years Ended December 31,
                                                                --------------------------------------------------------------------
                                                                  1998           1997           1996           1995           1994
- ----------------------------------------------------            -------         ------         ------         ------         -------
<S>                                                               <C>            <C>            <C>            <C>            <C>
Commercial, financial, agricultural loans
          and lease financing                                     36.93%         31.12%         26.12%         25.47%         23.15%
Real estate - construction loans                                   0.15%          0.19%          0.35%          0.31%          0.64%
Real estate - mortgage loans                                      37.07%         41.54%         46.59%         50.58%         55.05%
Consumer loans                                                    25.85%         27.14%         26.94%         23.64%         21.16%
- ----------------------------------------------------             ------         ------         ------         ------         ------
                               Total loans                       100.00%        100.00%        100.00%        100.00%        100.00%
- ----------------------------------------------------             ------         ------         ------         ------         ------

<CAPTION>
The following table shows the maturity of loans in the specified categories of Vista's loan portfolio at December 31, 1998,
and the amount of such loans with predetermined fixed rates or with floating or adjustable rates:

                                                                                        December 31, 1998
                                                                --------------------------------------------------------------------
                                                                               Maturing      Maturing
                                                                 Maturing        after         after        Maturing
                                                                 in one        one year     five years        after          Total
                                                                  year         through        through       ten years
Amounts in Thousands                                             or less      five years     ten years
- ----------------------------------------------------            --------       --------       --------       --------       --------
<S>                                                             <C>            <C>            <C>            <C>            <C>
Types of loans:

          Commercial, financial, agricultural loans
                     and lease financing                        $ 46,713       $ 82,608       $  4,896       $  2,232       $136,449
          Real estate - construction loans                           530             --             --             28            558
- ----------------------------------------------------            --------       --------       --------       --------       --------
                               Total                            $ 47,243       $ 82,608       $  4,896       $  2,260       $137,007
- ----------------------------------------------------            --------       --------       --------       --------       --------

Amount of such loans with:

          Predetermined fixed rates                             $ 36,508       $ 51,087       $  4,896       $  2,260       $ 94,751
          Floating or adjustable rates                            10,735         31,521             --             --         42,256
- ----------------------------------------------------            --------       --------       --------       --------       --------
                               Total                            $ 47,243       $ 82,608       $  4,896       $  2,260       $137,007
- ----------------------------------------------------            --------       --------       --------       --------       --------
</TABLE>



                                       87
<PAGE>

<TABLE>
SELECTED CONSOLIDATED FINANCIAL DATA
- ------------------------------------------------------------------------------------------------------------------------------------

ALLOWANCE FOR LOAN LOSSES
- ------------------------------------------------------------------------------------------------------------------------------------

The following table presents a summary of Vista's loan loss experience as of the
dates indicated:

<CAPTION>
                                                                               For The Years Ended December 31,
                                                                   -----------------------------------------------------------------
Amounts in Thousands                                                 1998          1997          1996          1995          1994
- ------------------------------------------------------             --------      --------      --------      --------      --------
<S>                                                                <C>           <C>           <C>           <C>           <C>

Loans outstanding at end of period                                 $369,526      $317,489      $299,564      $264,282      $237,021
- ------------------------------------------------------             --------      --------      --------      --------      --------

Average loans outstanding during the period                        $342,676      $312,696      $281,518      $251,062      $223,477
- ------------------------------------------------------             --------      --------      --------      --------      --------

Allowance for loan losses:

     Balance, beginning of period                                  $  4,148      $  3,903      $  3,932      $  3,947      $  3,697

     Loans charged off:

          Commercial, financial, agricultural loans
               and lease financing                                      115           139           194            92            52
          Real estate - construction loans                               --            --            --            --            --
          Real estate - mortgage loans                                  181           110            25            77           172
          Consumer loans                                                243           487           260            88           100
- ------------------------------------------------------             --------      --------      --------      --------      --------
               Total loans charged off                                  539           736           479           257           324

Recoveries:

          Commercial, financial, agricultural loans
               and lease financing                                       30             1            32            20            38
          Real estate - construction loans                               --            --            --            --            --
          Real estate - mortgage loans                                   65           109             5            14            32
          Consumer loans                                                 40            41            33            18            24
- ------------------------------------------------------             --------      --------      --------      --------      --------
               Total recoveries                                         135           151            70            52            94

- ------------------------------------------------------             --------      --------      --------      --------      --------
               Net loans charged off                                    404           585           409           205           230

     Provision for loan losses                                          780           830           380           190           480

- ------------------------------------------------------             --------      --------      --------      --------      --------
     Balance, end of period                                        $  4,524      $  4,148      $  3,903      $  3,932      $  3,947
- ------------------------------------------------------             --------      --------      --------      --------      --------

Net loans charged off during the period as
     a percent of average loans outstanding
     during the period                                                 0.12%         0.19%         0.15%         0.08%         0.10%
- ------------------------------------------------------             --------      --------      --------      --------      --------


The following table presents an allocation of Vista's allowance for loan losses
as to indicated categories as of the dates indicated:

<CAPTION>
                                                                                    For The Years Ended December 31,
                                                                   -----------------------------------------------------------------
Amounts in Thousands                                                  1998          1997          1996          1995          1994
- ------------------------------------------------------             --------      --------      --------      --------      --------
<S>                                                                  <C>           <C>           <C>           <C>            <C>
Commercial, financial, agricultural loans
     and lease financing                                             $2,908        $1,972        $1,949        $1,805         $1,726
Real estate - construction loans                                          -             -             -             -              -
Real estate - mortgage loans                                            530           515           520           554            518
Consumer loans                                                          789           706           664           434            330
Unallocated                                                             297           955           770         1,139          1,373
- ------------------------------------------------------             --------      --------      --------      --------      ---------
     Total allowance for loan losses                                 $4,524        $4,148        $3,903        $3,932         $3,947
- ------------------------------------------------------             --------      --------      --------      --------      ---------
</TABLE>



                                       88
<PAGE>

<TABLE>
SELECTED CONSOLIDATED FINANCIAL DATA
- ------------------------------------------------------------------------------------------------------------------------------------

NONACCRUAL, RESTRUCTURED AND PAST DUE LOANS
- ------------------------------------------------------------------------------------------------------------------------------------

The following table presents a summary of Vista's nonaccrual, restructured and past due loans as of the dates indicated:


<CAPTION>
                                                                                    For The Years Ended December 31,
- -------------------------------------------------------------        ---------------------------------------------------------------
Amounts in Thousands                                                  1998          1997          1996          1995           1994
- -------------------------------------------------------------        ------        ------        ------        ------         ------

Nonaccrual, Restructured and Past Due Loans:

<S>                                                                  <C>           <C>           <C>           <C>            <C>
     Nonaccrual loans (1)                                            $1,930        $2,915        $3,177        $4,035         $3,454
     Restructured loans on accrual status                               495           299           207           155            159
     Accrual loans past due 90 days or more                             160            78           224           356            172
- -------------------------------------------------------------        ------        ------        ------        ------         ------
          Total nonaccrual, restructured and past due loans          $2,585        $3,292        $3,608        $4,546         $3,785
- -------------------------------------------------------------        ------        ------        ------        ------         ------

Other real estate                                                    $1,112        $1,359        $1,280          $489           $744
- -------------------------------------------------------------        ------        ------        ------        ------         ------

Interest income that would have been recorded
     under original terms                                               $89          $193           $86          $128           $150
- -------------------------------------------------------------        ------        ------        ------        ------         ------

Interest income recorded during the period (2)                          $81           $62          $153          $167           $314
- -------------------------------------------------------------        ------        ------        ------        ------         ------
(1)  Includes nonaccrual restructured loans.

(2)  1994 includes a $206 thousand  adjustment to recognize  interest  income that had been deferred on a  nonperforming  commercial
     loan.
</TABLE>

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

DEPOSITS
- ------------------------------------------------------------------------------------------------------------------------------------

The following table presents  average  deposits by type and the average interest
rates paid as of the dates indicated:

<CAPTION>
                                                                          For The Years Ended December 31,
                                               -------------------------------------------------------------------------------------
                                                        1998                           1997                           1996
                                               ----------------------        ------------------------        -----------------------
                                               Average        Average        Average          Average        Average         Average
Amounts in Thousands (Except Percentages)      Balance          Rate         Balance            Rate         Balance           Rate
- -------------------------------------------    -------        -------        -------          -------        -------         -------
<S>                                            <C>            <C>            <C>              <C>            <C>             <C>
Noninterest-bearing demand                      55,241        0.00%           44,755          0.00%           39,154         0.00%
Interest-bearing demand                         79,060        2.14%           72,051          2.14%           68,306         2.26%
Savings                                        128,465        3.05%          118,591          3.21%          109,819         3.15%

Time:

     Certificates less than $100,000           196,919        5.43%          197,546          5.45%          171,565         5.37%
     Certificates $100,000 and over             42,095        5.56%           36,839          5.61%           31,623         5.41%
- -------------------------------------------    -------        ----           -------          ----           -------         ----
          Total deposits                       501,780        3.72%          469,782          3.87%          420,467         3.79%
- -------------------------------------------    -------        ----           -------          ----           -------         ----


<CAPTION>
- -------------
- -----------------------------------------------------------------------------------------------------------------------

BORROWED FUNDS
- ------------------------------------------------------------------------------------------------------------------------------------

The following table presents summarized  information  relating to borrowed funds
as of the dates indicated:

                                                                                       For The Years Ended December 31,
                                                                                  -----------------------------------------
     Amounts in Thousands (Except Percentages)                                      1998             1997             1996
     --------------------------------------------------                           -------          -------          -------
<S>                                                                               <C>               <C>             <C>
     Balance at end of period                                                     $16,963           $8,859          $16,643
     Weighted average interest rate at end of period                                 3.95%            4.42%            4.64%
     Maximum amount outstanding
          at any month-end during the period                                      $20,902          $23,300          $16,643
     Average amount outstanding during the period                                 $13,672          $14,407          $13,000
     Weighted average interest rate during the period                                4.30%            4.78%            4.51%
     --------------------------------------------------                           -------          -------          -------
</TABLE>



                                       89
<PAGE>

<TABLE>
SELECTED CONSOLIDATED FINANCIAL DATA
- ------------------------------------------------------------------------------------------------------------------------------------

SECURITIES AVAILABLE FOR SALE
- ------------------------------------------------------------------------------------------------------------------------------------

The following table presents the maturities and the weighted average yields on a
tax-equivalent basis for Vista's securities portfolio:

<CAPTION>
                                                                     For The Year Ended December 31, 1998
                                                 ----------------------------------------------------------------------------
                                                                                After one but               After five but
                                                   Within one year            within five years            within ten years
Amounts in Thousands                             -------------------         -------------------          ------------------
(Except Percentages)                              Amount       Yield          Amount       Yield           Amount      Yield
- -----------------------------------------        -------       -----         -------       -----          -------      -----
<S>                                              <C>           <C>           <C>            <C>           <C>           <C>
U.S. Treasury                                     $6,049       6.24%          $8,229        5.75%            $ -         $ -
U.S. Government agencies and corporations          1,001       6.12%          10,933        5.87%          15,530       6.41%
State and other political subdivisions               722       5.15%           5,944        6.41%           2,900       6.87%
Other                                              2,330       6.91%           4,310        6.45%           1,871       6.19%
- -----------------------------------------        -------       -----         -------        -----         -------       -----
          Total securities                       $10,102       6.30%         $29,416        6.03%         $20,301       6.46%
- -----------------------------------------        -------       -----         -------        -----         -------       -----

<CAPTION>
                                                                     For The Year Ended December 31, 1998
                                                 -----------------------------------------------------------------------------

                                                   After ten years                 No maturity                   Total
Amounts in Thousands                             ---------------------         -------------------       ---------------------
(Except Percentages)                              Amount         Yield         Amount        Yield        Amount         Yield
- -----------------------------------------        --------        -----         ------        -----       --------        -----
<S>                                              <C>             <C>           <C>           <C>         <C>             <C>
U.S. Treasury                                    $     --          --          $  --           --         $14,278        5.96%
U.S. Government agencies and corporations          86,465        6.33%            --           --         113,929        6.29%
State and other political subdivisions             26,720        6.92%            --           --          36,286        6.80%
Other                                               3,318        7.37%          3,841        6.38%         15,670        6.66%
- -----------------------------------------        --------        -----         ------        -----       --------        -----
          Total securities                       $116,503        6.49%         $3,841        6.38%       $180,163        6.40%
- -----------------------------------------        --------        -----         ------        -----       --------        -----
</TABLE>

Note: At December 31, 1998, all securities were classified as available
      for sale.

                                       90



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