INTERVEST BANCSHARES CORP
SB-2, 1997-05-06
STATE COMMERCIAL BANKS
Previous: VARIABLE INSURANCE PRODUCTS III, 497, 1997-05-06
Next: AASCHE TRANSPORTATION SERVICES INC, DEF 14A, 1997-05-06



       As filed with the Securities and Exchange Commission on May 6, 1997

                                                Registration No. 333-___________

                     U.S. Securities and Exchange Commission
                             Washington, D.C. 20549
                                    Form SB-2
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                        INTERVEST BANCSHARES CORPORATION
                 (Name of Small Business Issuer in Its charter)

         Delaware                      6060                  13-3699013
- ----------------------    ----------------------------      ------------- 
(State or Jurisdiction    (Primary Standard Industrial      (IRS Employer 
   of Incorporation        Classification Code Number)    Identification No.)
   or Organization)

10 Rockefeller Plaza (Suite 1015), New York, New York 10020-1903, (212) 757-7300
- --------------------------------------------------------------------------------
          (Address and Telephone Number of Principal Executive Offices)

        10 Rockefeller Plaza (Suite 1015), New York, New York 10020-1903
                    (Address of Principal Place of Business)

                       Lawrence G. Bergman, Vice President
                        Intervest Bancshares Corporation
                        10 Rockefeller Plaza (Suite 1015)
                          New York, New York 10020-1903
            ---------------------------------------------------------
            (Name, Address and Telephone Number of Agent For Service)

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

                                 with copies to:
                             Thomas E. Willett, Esq.
                              Harris Beach & Wilcox
                              130 East Main Street
                            Rochester, New York 14604

    Approximate Date of Proposed Sale to the Public: As soon as practicable.

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

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

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

<TABLE>
<CAPTION>


                       CALCULATION OF REGISTRATION FEE(1)
- -------------------------------------------------------------------------------------------
Title of Each Class of        Dollar Amount  Proposed Maximum    Proposed       Amount of
Securities to be              to be          Offering Price      Maximum        Registration
Registered                    Registered     Per Unit            Offering       Price  Fee
- -------------------------------------------------------------------------------------------
<S>                          <C>                <C>              <C>              <C>    
Warrants(2)                  $        0         $    0           $        0       $     0
- -------------------------------------------------------------------------------------------
Class A Common Stock, par
value $1.00                  $1,601,100         $10.00           $1,601,100       $485.18
- -------------------------------------------------------------------------------------------
Class B Common
Stock, par value $1.00       $1,000,000         $10.00           $1,000,000       $303.03
- -------------------------------------------------------------------------------------------
Total                        $2,601,100         $10.00           $2,601,100       $788.21
- -------------------------------------------------------------------------------------------

</TABLE>
(1) As permitted by Rule 429(a) of the Securities  Act, the Prospectus  included
herein also relates to a Registration Statement on Form SB-2 (No. 33-82246) with
respect to 450,000  Warrants  and 450,000  shares of Class A Common  Stock,  par
value  $1.00,  and a  Registration  Statement on Form SB-2 (No.  333-3522)  with
respect to 409,000  Warrants  and 409,000  shares of Class A Common  Stock,  par
value $1.00.

(2) No dollar value has been attributed to the Warrants.


<PAGE>



                              SUBJECT TO COMPLETION
                  PRELIMINARY PROSPECTUS DATED MAY ____, 1997

PROSPECTUS

                        INTERVEST BANCSHARES CORPORATION
                   (A Bank Holding Company for Intervest Bank)
                       Warrants Related to the Issuance of
                    1,019,110 Shares of Class A Common Stock
                                       and
                     100,000 Shares of Class B Common Stock
                                 --------------

         The securities  offered hereby consist of warrants related to 1,019,110
shares of Class A Common Stock issued by Intervest  Bancshares  Corporation (the
"Company"),  a warrant  related to the  purchase  of  100,000  shares of Class B
Common Stock (the "Warrants"), and 1,019,110 shares of Class A Common Stock, par
value $1.00 per share (the "Class A Common Stock") and 100,000 shares of Class B
Common Stock,  par value $1.00 per shares (the "Class B Common Stock")  issuable
upon exercise of the Warrants.  All of the Warrants  provide for the purchase of
shares at a purchase price of $10.00 per share.  See "Description of Securities"
and "Exercise Instructions for Warrants."

         As of the date of this Prospectus,  there has been no public market for
the  securities  of the  Company,  and there can be no  assurance  that any such
market will develop.

      Prospective investors should consider the information discussed under
                  "Investment Considerations and Risk Factors."
                                -----------------

      THE SECURITIES OFFERED BY THIS PROSPECTUS ARE NOT SAVINGS ACCOUNTS OR
         DEPOSITS AND ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE
                 CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY.

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

                                   Underwriting
                                   Discounts and       Proceeds to
                  Price to Public  Commissions(1)      Company(2)
- --------------------------------------------------------------------------------
Per Share         $     10.00      $         0         $     10.00
- --------------------------------------------------------------------------------
Per Warrant(3)    $         0      $         0         $         0
- --------------------------------------------------------------------------------
Total             $11,191,100      $         0         $11,191,100
- --------------------------------------------------------------------------------

(1)      The  Offering  is not  underwritten  and the  Company  has  employed no
         brokers or dealers in connection with the Offering.

(2)      Before deducting expenses of the Offering estimated at $40,000.

(3)      The Company has  attributed no value to the Warrants.  Accordingly,  no
         proceeds will be received by the Company from the issuance of Warrants.

             The date of this Prospectus is _________________, 1997


<PAGE>



                              AVAILABLE INFORMATION

         The  Company  is  subject  to  the  information   requirements  of  the
Securities  Exchange Act of 1934, as amended (the "Exchange  Act") and the rules
and  regulations  promulgated  thereunder,  and in accordance  therewith,  files
reports,  and other information with the Securities and Exchange Commission (the
"Commission").  Such reports,  and other information can be inspected and copied
at  prescribed  rates  at the  public  reference  facilities  maintained  by the
Commission at Room 1024, 450 Fifth Street, N.W.,  Washington,  D.C. 20549 and at
the Commission's  regional offices located at 7 World Trade Center,  Suite 1300,
New York, New York 10048 and Citicorp  Center,  500 West Madison  Street,  Suite
1400,  Chicago,  Illinois 60661. Copies of such material can also be obtained at
prescribed rates by writing to the Securities and Exchange  Commission's  Public
Reference  Section,  450  Fifth  Street,  N.W.,  Washington,   D.C.  20549.  The
Commission  maintains a website that  contains  reports,  proxy and  information
statements and other information  regarding registrants that file electronically
with the Commission. The address of that site is: "http://www.sec.gov".

         This Prospectus  constitutes a part of a Registration Statement on Form
SB-2 filed by the  Company  with the  Commission  through  the  Electronic  Data
Gathering and Retrieval  ("EDGAR") system with respect to the securities offered
hereby. This Prospectus omits certain information  contained in the Registration
Statement,  certain items of which are contained in exhibits to the Registration
Statement as  permitted  by the rules and  regulations  of the  Commission.  For
further  information  with  respect to the  Company and the  securities  offered
hereby,  reference is made to the Registration  Statement including the exhibits
filed as a part  thereof,  which may be inspected  at the  principal or regional
offices of the Commission, without charge.

         The Company will furnish annual reports to its shareholders  which will
contain  audited  financial  statements  certified  by  its  independent  public
accountants.  The Company may distribute  unaudited  quarterly reports and other
interim reports to its shareholders as it deems appropriate.

         The  Company  will  provide  without  charge  to each  person to whom a
Prospectus is delivered,  upon written or oral request of such person, a copy of
any or all  documents  referred to above that have been  incorporated  into this
Prospectus  by  reference.  Written or oral  requests for such copies  should be
directed to: Mr.  Lawrence G.  Bergman,  Intervest  Bancshares  Corporation,  10
Rockefeller Plaza, New York, New York 10020; (212) 757-7300.

                                        3

<PAGE>



                               PROSPECTUS SUMMARY

         The  following  summary is  qualified  in its  entirety by the detailed
information  and the  consolidated  financial  statements  and the notes thereto
appearing elsewhere or incorporated by reference in this Prospectus.

The Company

         Intervest  Bancshares  Corporation  (the  "Company")  is a bank holding
company  incorporated  under  the  laws of the  State  of  Delaware  whose  only
subsidiary is Intervest Bank (the "Bank"),  a Florida  chartered bank which is a
member of the Federal Reserve System.  The Company owns approximately 96% of the
issued and  outstanding  shares of the Bank. The Bank is a community-  oriented,
full  service,  commercial  bank  serving  the  Clearwater  area of the State of
Florida.

         The principal  business of the Bank is to attract  deposits and to loan
or invest  those  deposits  on  profitable  terms.  The Bank offers a variety of
deposit accounts which are insured by the Federal Deposit Insurance  Corporation
("FDIC")  up to  $100,000  per  depositor.  The  lending  of the  Bank  consists
primarily of commercial loans, real estate loans and consumer loans. The Bank is
one of several  providers of funds for such purposes in its market area, and its
lending policies, deposit products and related services are intended to meet the
needs of individuals and businesses in its market area.

         As of  December  31,  1996,  the Company  had  consolidated  assets and
deposits  of $105.2  million  and $93.4  million,  respectively.  The  Company's
stockholders'  equity at December 31, 1996 was $9.7 million.  Unless the context
otherwise requires, references herein to the Company include the Company and its
subsidiary, the Bank, on a consolidated basis.

The Offering

Securitie                     1,019,110  shares  of  Class A  Common  Stock  and
                              100,000  shares of Class B Common  Stock  issuable
                              upon exercise of the Warrants at a price of $10.00
                              per share. See "Description of Securities."

Shares of Class A
Common Stock Currently
Outstandig                    900,000 shares


Shares of Class A Common
Stock Outstanding Assuming 
all of the Warrants are
Exercised                     1,919,110 shares

Shares of Class B Common
Stock Currently Outstanding   200,000 shares

Shares of Class B Common
Stock Outstanding Assuming
Exercise of the Class B
Warrants                      300,000 shares

Use of Proceeds               The Company  intends to apply the net proceeds of 
                              this Offering to the Company's  capital to further
                              increase its capital and for the Company's general
                              corporate purposes,  including without limitation,
                              the  financing of the  expansion of the  Company's
                              operations through acquisitions,  and the infusion
                              of capital to the Bank and any future subsidiaries
                              of the Company. See "Use of Proceeds."

Investment Considerations     Prospective  investors in the Class A Common Stock
                              should  consider the  information  discussed under
                              the heading  "Investment  Considerations  and Risk
                              Factors."


                                        4

<PAGE>

                       SUMMARY CONSOLIDATED FINANCIAL DATA
                (Dollars in thousands, except per share figures)






                                                 As of or for the
                                                 ----------------
                                     Year Ended     Year Ended       Year Ended
                                    December 31,    December 31,    December 31,
                                    ------------    ------------    ------------
                                        1996            1995            1994
                                        ----            ----            ----
Income Statement Summary:

Interest income                      $    6,381         4,190         2,158
Interest expense                          3,745         2,225           803
Net interest income                       2,636         1,965         1,355
Provision for credit losses                 250           233           124
Net interest income
  after provision
  for credit losses                       2,386         1,732         1,231
Other Income                                106            89           112
Other expense                             1,551         1,415         1,054
Earnings (Loss) before
  income taxes                              941           406           289
Provision for income
  taxes                                     383           136           108
Net Earnings (Loss)                         558           270           181

Per Share Data:

Net Earnings (Loss)                         .51           .25           .22
Cash dividends                             --            --            --
Book value (1)                             8.86          8.35          8.08
Shares outstanding at
  period-end                          1,100,000     1,100,000     1,100,000

Period-End Balance Sheet Summary:

Total assets                            105,196        68,942        40,117
Investment securities                    34,507        19,630         8,638
Loans (net of unearned
  income)                                60,341        37,058        22,754
Allowance for credit losses                 811           593           369
Deposits                                 93,447        58,601        30,092
Shareholders' equity                      9,747         9,189         8,884

- ----------

(1)      Represents  shareholder's  equity  divided by the number of outstanding
         shares of Class A and Class B Common Stock at period-end.

                                        5

<PAGE>



                                                 As of or for the
                                                 ----------------
                                     Year Ended     Year Ended       Year Ended
                                    December 31,    December 31,    December 31,
                                    ------------    ------------    ------------
                                        1996            1995            1994
                                        ----            ----            ----
Selected Financial Ratios:

Return on average
  assets .........................          .67%       .51%       .61%
Return on average
  equity .........................         5.91%      3.01%      3.02%
Dividends declared to
  net earnings ...................           --         --         --
Loans (net of unearned
  income) to deposits ............        63.67%     63.24%     75.61%
Net charge-offs to
  loans at period-end ............          .05%       .02%       .03%
Ratio of Allowance for loan
  losses to loans
  at period-end ..................          .013       .016       .016
Average stockholders'
  equity to average total
  assets .........................        11.29%     16.89%     20.05%
Ratio of Allowance for Loan losses
  to nonperforming loans .........      --         --            1.05

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

                                        6

<PAGE>



                            THE COMPANY AND THE BANK

Intervest Bancshares Corporation
- --------------------------------

         The  Company,  a  Delaware  corporation  organized  in 1993,  is a bank
holding  company  registered  under the Bank  Holding  Company  Act of 1956,  as
amended (the "BHCA"). The Company's principal asset is its ownership interest of
approximately 96% of the issued and outstanding shares of the Bank. The Company,
through its ownership of the Bank, is engaged in the commercial banking business
and its  primary  source of earnings is derived  from  income  generated  by its
ownership and operation of the Bank. As of December 31, 1996, the Company,  on a
consolidated  basis, had total assets of $105.2 million,  net portfolio loans of
$59.5 million, total deposits of $93.4 million, and stockholders' equity of $9.7
million. Unless the context otherwise requires, references herein to the Company
include  the  Company  and  its  majority-owned   subsidiary,  the  Bank,  on  a
consolidated basis.

         The Company is a legal  entity,  separate and  distinct  from the Bank.
There are various  legal  limitations  with  respect to the Bank's  financing or
otherwise supplying funds to the Company.  In particular,  under federal banking
law, the Bank may not declare a dividend  that  exceeds  undivided  profits.  In
addition,  the approval of the Federal  Reserve  Bank of Atlanta  (the  "Atlanta
FRB"), as well as the Florida Department of Banking and Finance,  is required if
the total  amount of all  dividends  declared in any  calendar  year exceeds the
Bank's net profits,  as defined,  for that year,  combined with its retained net
profits for the proceeding two years.  The Atlanta FRB also has the authority to
limit further the payment of dividends by the Bank under certain  circumstances.
In addition,  federal  banking laws prohibit or restrict the Bank from extending
credit to the Company under certain circumstances.

Intervest Bank
- --------------

         The  Bank  is  a  Florida  chartered  banking  corporation   originally
chartered in December, 1987. It operated as Countryside Bankers until 1994, when
its name was changed to Intervest  Bank. The Bank engages in commercial  banking
from its main and three branch offices,  all of which are located in Clearwater,
Florida.

         The Bank primarily focuses on providing  personalized  banking services
to  businesses  and  individuals  within its market  area.  The Bank  originates
commercial loans to businesses,  collateralized  and  uncollateralized  consumer
loans, and real estate loans (including  commercial loans collateralized by real
estate).

         The Bank's income is derived  principally from interest and fees earned
in connection with its lending activities,  interest and dividends on investment
securities,  short-term  investments and other services.  Its principal expenses
are interest paid on deposits and operating expenses. The Bank intends to expand
its deposit  and loan  customer  relationships  at its  existing  offices and to
examine  opportunities for expansion to new locations.  The Bank also intends to
increase its origination of commercial  mortgage loans. The principal sources of
funds for the Bank's  lending  and  investment  activities  are  deposits,  loan
repayments  and proceeds  from income,  and sales and  maturities  of investment
securities.

         The Bank is subject to examination and comprehensive  regulation by the
Federal  Reserve  Board (the "FRB") and its  deposits are insured by the Federal
Deposit  Insurance  Corporation (the "FDIC") to the extent permitted by law. The
Bank is a member of the Federal Reserve System.  The Bank is also subject to the
supervision of and examination by the Florida Department of Banking and Finance.

         The  principal  executive  offices  of the  Company  are  located at 10
Rockefeller  Plaza (Suite  1015),  New York,  New York 10020,  and its telephone
number  is (212)  757-7300.  The  principal  executive  offices  of the Bank are
located at 1875 Belcher Road North, Clearwater, Florida 34625, and its telephone
number is (813) 791-6115.  In addition to its principal office, which is leased,
the Bank owns three branch offices in Clearwater, Florida. One branch is located
at 606  Chestnut  Street,  another at 2175 Nursery  Road,  and the third at 2575
Ulmerton Road.



                                        7

<PAGE>



                   INVESTMENT CONSIDERATIONS AND RISK FACTORS

         A  prospective  investor  should  review  and  consider  carefully  the
following  factors,  together  with  the  other  information  contained  in this
prospectus in evaluating an investment in the Class A Common Stock.

Limited Operating History
- -------------------------

         The principal  current business activity of the Company consists of its
controlling  ownership of the Bank and,  accordingly,  it is dependent  upon the
success  and  profitability  of the Bank.  The Company was formed in February of
1993 for the purpose of  acquiring  a  controlling  interest in the Bank,  which
transaction  occurred in May of 1993.  Prior to that  transaction,  the Bank had
operated under separate  ownership and  management.  The Bank was not profitable
through its fiscal year ended December 31, 1992. The Bank achieved profitability
for the fiscal year ended December 31, 1993 and has been profitable in each year
thereafter.  The  Company  had a  small  loss in 1993  and has  been  profitable
thereafter. In light of the relatively brief period of the Company's operations,
there can be no assurance of future profitability.  See "Management's Discussion
and Analysis of Financial Condition and Results of Operations" and "Consolidated
Financial Statements."

Management's Broad Discretion Over Proceeds
- -------------------------------------------

         Proceeds will be received only upon exercise of the Warrants,  which is
in the sole discretion of the holders of the Warrants.

         The net  proceeds  of this  Offering  have  not yet been  committed  to
specific applications.  All determinations  concerning the use and investment of
the proceeds will be made by management of the Company.

Dividends
- ---------

         Since its  inception,  the  Company has not paid any  dividends  on its
common stock and there is no immediate  prospect or contemplation of the payment
of such dividends.

         Dividends  paid by the Company are subject to the financial  conditions
of both the Bank and the Company as well as other  business  considerations.  In
addition,  banking regulations limit the amount of dividends that may be paid by
the Bank to the  Company  without  prior  regulatory  approval.  The  amount  of
allowable  dividends  which  could be payable by the  Company  are in  substance
limited  to net  profits  earned by the  Company,  less any  earnings  retention
consistent with the Company's capital needs, asset quality and overall financial
condition.  Distributions paid by the Company to shareholders will be taxable to
the  shareholders  as  dividends,  to the  extent of the  Company's  accumulated
current earnings and profits.
         The payment of  dividends  by the Bank to the Company is  regulated  by
various state and federal laws and by regulations  promulgated by the FRB, which
restrict the payment of dividends under certain circumstances. In addition, such
regulations  also impose certain minimum capital  requirements  which affect the
amount of cash  available  for the payment of dividends  by a regulated  banking
institution  such as the Bank.  Even if the Bank is able to generate  sufficient
earnings to pay  dividends,  there is no  assurance  that the Board of Directors
might not  decide or be  required  to retain a  greater  portion  of the  Bank's
earnings  in order to  maintain  or achieve  the  capital  deemed  necessary  or
appropriate.  The occurrence of any of these events would decrease the amount of
funds  potentially  available  for the payment of  dividends  by the Bank to the
Company. In addition, in some cases, the FRB could take the position that it has
the  power to  prevent  the Bank from  paying  dividends  if, in its view,  such
payments would  constitute  unsafe or unsound banking  practices.  Further,  the
determination of whether  dividends are paid and their frequency and amount will
depend upon the financial condition and performance of the Bank and the Company,
and other factors  deemed  appropriate  by both of the Board of Directors of the
Bank  and of the  Company.  Accordingly,  there  can be no  assurance  that  any
dividends will be paid in the future by the Bank or the Company.



                                        8

<PAGE>



Securities Not Insured
- ----------------------

         The Warrants, the Class A Common Stock and the Class B Common Stock are
equity  securities and are not savings  accounts or deposits insured by the FDIC
or any other government agency.

Adequacy of Allowance For Loan Losses.
- --------------------------------------

         There is a risk that losses may be  experienced  in the Company's  loan
portfolio. The risk of loss will vary with, among other things, general economic
conditions,  the type of loan being made, the  creditworthiness  of the borrower
over the term of the loan and, in the case of a collateralized loan, the quality
of the  collateral  for the loan.  Management  maintains an  allowance  for loan
losses  which is  established  through a provision  for loan  losses  charged to
operations.  Loans are  charged  against  the  allowance  for loan  losses  when
management  believes  that the  collectibility  of the  principal  is  unlikely.
Subsequent  recoveries  are added to the  allowance.  The allowance is an amount
that management  believes will be adequate to absorb possible losses inherent in
existing loans and loan commitments,  based on evaluations of collectibility and
prior loss  experience.  Management  evaluates  the  adequacy  of the  allowance
monthly, or more frequently if considered  necessary.  The evaluation takes into
consideration  such  factors  as  changes  in the  nature and volume of the loan
portfolio,  overall portfolio  quality,  loan  concentrations,  specific problem
loans and commitments and current and anticipated  economic  conditions that may
affect the borrower's  ability to repay. In recent years,  the banking  industry
has experienced significant loan losses with respect to commercial loans.

         As  of  December  31,  1996,  the  Company  had  a  loan  portfolio  of
approximately  $59.5  million and the  allowance  for loan losses was  $811,000,
which  represented  1.30% of the total  amount of loans.  At December  31, 1996,
non-performing   assets  totaled   $185,000.   The  Bank  actively  manages  its
nonperforming  loans in an effort to minimize  credit  losses and  monitors  its
asset quality to maintain an adequate loan loss allowance.  Although  management
believes  that its  allowance  for loan  losses  is  adequate,  there  can be no
assurance that the allowance will prove  sufficient to cover future loan losses.
Further,  although  management  uses  the  best  information  available  to make
determinations with respect to the allowance for loan losses, future adjustments
may  be  necessary  if  economic   conditions  differ   substantially  from  the
assumptions  used or  adverse  developments  arise  with  respect  to the Bank's
nonperforming or performing  loans.  Material  additions to the Bank's allowance
for loan losses  would  result in a decrease of the  Company's  net income,  and
possibly its capital, and could result in the inability to pay dividends,  among
other  adverse  consequences.  See  "Management's  Discussion  and  Analysis  of
Financial  Condition  and  Results  of  Operations  -  Asset  Quality  and  Loan
Impairment and Losses."

Supervision and Regulation
- --------------------------

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

No Public Trading Market
- ------------------------

         As of the date of this  Prospectus,  there has been no  public  trading
market for the Company's  securities.  The initial public  offering price of the
Units was  determined  by the Company  based upon  several  factors and does not
necessarily bear any relationship to the Company's assets,  book value,  results
of operation,  net worth or any other generally  accepted criteria of value, and
should not be considered as indicative of the actual value of the Company.


                                        9

<PAGE>



         It is not  presently  contemplated  that the Class A and Class B Common
Stock or the Warrants  will be included in the NASDAQ system and there can be no
assurance that any market will develop.  Further,  if a market does develop,  it
may be limited and there can be no assurance  that it will be sustained.  To the
extent that a public  market does  develop,  factors such as  variations  in the
Company's  financial  results,  announcements by the Company or others,  general
market  conditions,  or certain  regulatory  pronouncements may cause the market
price of the Company's  securities to fluctuate  substantially.  See "Market for
Securities."

Exercisability of Warrants
- --------------------------

         The Warrants are not exercisable  unless, at the time of exercise,  the
Company  has a current  prospectus  covering  the  shares of Class A and Class B
Common Stock  issuable  upon  exercise of the Warrants and such shares have been
registered,  qualified or deemed to be exempt under the  securities  laws of the
state of residence of the holders of such  Warrants.  While the Company will use
its best efforts to see that these conditions are met, there can be no assurance
that it will be able to do so. See "Description of Securities-Warrants."

Competition
- -----------

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

Local Economic Conditions
- -------------------------

         The  success  of the  Company  and the Bank is  dependent  to a certain
extent upon the general economic  conditions in geographic markets served by the
Bank which focuses on Pinellas  County,  Florida and the  immediate  surrounding
areas. The Bank's primary market area is particularly  dependent on the economic
conditions  within  Clearwater,  Florida.  Although  the Bank  expects  economic
conditions  will continue to improve in this market area,  there is no assurance
that favorable economic development will occur or that the Bank's expectation of
corresponding growth will be achieved. Adverse changes in its geographic markets
would likely impair the Bank's ability to collect loans and could otherwise have
a negative  effect on the  financial  condition of the Company.  See "Business -
Market Area."

Lack of Diversification
- -----------------------

         The primary business  activity of the Company consists of its ownership
and control of the capital stock of the Bank. As a result, the Company presently
lacks  diversification as to business  activities and market area, and any event
affecting the Bank will have a direct impact on the Company. See "Business."

Dependence on Key Personnel
- ---------------------------

         The  Company  and the Bank are  dependent  upon the  services  of their
principal  officers.  If the  services  of any of these  persons  were to become
unavailable  for any reason,  the operation of the Company and the Bank might be
adversely  affected  in a  material  manner.  The Bank  presently  has a written
employment  agreement  with its  President.  Neither  the  Company  nor the Bank
maintains key man life insurance  policies on its executives and do not have any
immediate  plans to obtain such  policies.  The  successful  development  of the
Company's  business  will  depend,  in part,  on its and the  Bank's  ability to
attract or retain qualified officers and employees. See "Management."

Dilution
- --------

         Upon the exercise of the Warrants, holders thereof will incur immediate
dilution  equal to the difference  between the warrant  exercise price of $10.00
and the net  tangible  book value of their  Class A Common  Stock  after  giving
effect to the exercise of such  warrants.  The pro forma net tangible book value
of the Common Stock as of December 31, 1996, after giving effect to the exercise
of all the Warrants would be $9.38 per share or a dilution of $.62 per share.
See "Dilution."



                                       10

<PAGE>

Voting Control
- --------------

         Prior to the 1994  Offering  all of the issued and  outstanding  voting
shares  of the  Company  were  owned  by three  persons.  As of the date of this
Prospectus  those same  persons  own 600,000  shares of Class A Common  Stock or
66.6% of the  issued  and  outstanding  shares  of  Class A Common  Stock of the
Company.  These same  persons  own all of the issued and  outstanding  shares of
Class  B  Common  Stock.  See  "Management  --  Security  Ownership  of  Certain
Beneficial  Owners and  Management."  The shares of Class B Common  Stock,  as a
separate  class,  are  entitled  to elect  two-thirds  of the  directors  of the
Company.  As a  result,  voting  control  will  continue  to rest with the three
persons.

Interest Rates
- --------------

         The  principal  source of income for the  Company  is its net  interest
income,  which is affected by  movements  in interest  rates.  Although the Bank
monitors its interest  rate  sensitivity  and attempts to reduce the risk of the
significant  decrease  in net  interest  income  caused by a change in  interest
rates,  rising  interest rates could  nevertheless  adversely  affect the Bank's
results of operations.

                         DETERMINATION OF OFFERING PRICE

         As of the date of this Prospectus,  there has been no market for or any
trading in any of the Company's  securities.  Consequently,  in determining  the
public  offering  price of the Units for the 1994  Offering and the value of the
Warrants  subsequently  issued,  the  Company  considered  a number of  factors,
including the following, the then: (i) current financial position of the Company
and the Bank; (ii)  experience of management;  (iii) ratio of the share price to
book value; (iv) position of the Company in its industry and its prospects;  and
(v) general status of the  securities  market and other  relevant  factors.  The
exercise  price of the  Warrants  was set at  $10.00  per  share so as to afford
subscribers  the  opportunity to obtain any future  appreciation in the value of
Class A Common Stock during the Warrant's exercise period.

                                 USE OF PROCEEDS

         The amount of net  proceeds  that the Company  will  receive  from this
Offering will depend upon the number of Warrants  actually  exercised and cannot
be  determined  at this time.  However,  assuming  that all of the  Warrants are
exercised  and  that the  expenses  of the  Offering  will be  $40,000,  the net
proceeds to the  Company  from this  Offering  will be  $11,151,100.  The actual
expenses of the Offering may be more or less than those estimated.

         Proceeds  will  be  received  by the  Company  only  upon  exercise  of
Warrants, which is in the sole discretion of the holders of the Warrants. All of
the net  proceeds to be received  by the  Company  from the  exercise of all the
Warrants  will  become  a part of the  Company's  capital  funds  to be used for
general corporate purposes including,  without limitation,  the financing of the
expansion of the  Company's or the Bank's  business  through  acquisitions,  the
establishment  of new branches or  subsidiaries,  and the infusion of capital to
the Bank and any future subsidiaries of the Company.

         The actual  application  of the net proceeds will depend on the capital
needs of the Bank,  the  Company's  own  financial  requirements  and  available
business  opportunities.   None  of  the  uses  described  herein  constitute  a
commitment  by the Company to expend the  proceeds in a particular  manner.  The
Company reserves the right to make shifts in the allocation of the proceeds from
this offering if future events, including changes in the economic climate or the
Company's planned operations,  make such shifts necessary or desirable.  In such
events,  proceeds  may be applied to the  working  capital  requirements  of the
Company or the Bank. Pending their ultimate  application,  the net proceeds will
be invested in such relatively  short-term  investments or otherwise  applied as
management may determine.

                              MARKET FOR SECURITIES

         As of the date of this Prospectus, there has been no established public
trading  market  for  the  securities  of  the  Company.  It  is  not  presently
contemplated  that the Class A Common  Stock,  the  Class B Common  Stock or the
Warrants  will  be  included  in the  NASDAQ  system  or any  other  established
exchange.  As of the date of this  Prospectus,  there were  outstanding  900,000
shares of Class A Common Stock (adjusted for the recapitalization),  and 200,000
shares of Class B Common Stock. The 200,000 issued and outstanding shares of the
Company's Class B Common Stock are convertible, on a share for share basis, into
shares of the Company's Class A Common Stock, at any time after January 1, 2000.
600,000  shares of Class A Common  Stock and all of the shares of Class B Common
Stock are held by the three initial  shareholders of the Company.  See "Security
Ownership of Certain  Beneficial  Owners and  Management." The shares of Class B
Common  Stock  and the  Shares  of  Class A Common  Stock  into  which  they are
convertible,  together  with the  600,000  shares of the  Company's  issued  and
outstanding  shares of Class A Common Stock held of record by the three  initial


                                       11

<PAGE>



shareholders  (collectively  referred to as  "Restricted  Shares"),  may be sold
pursuant to Securities and Exchange  Commission Rule 144,  promulgated under the
Securities  Act, if the conditions of Rule 144 are met. In addition,  the shares
held by directors  and  executive  officers of the Company are  considered to be
"Control  Shares" and may be sold  pursuant  to Rule 144  without  regard to any
holding period.

         Restricted  Shares may not be sold under Rule 144 unless  they had been
fully paid for and held for one year.  After  such one year  holding  period,  a
stockholder's  shares may be sold in broker's  transactions  in an amount in any
three  months not in excess of the  greater  one of one percent of the number of
shares then outstanding (for example, in the case of Class A Common Stock, 9,000
shares,  equivalent  to one  percent  of the  number of shares of Class A Common
Stock  outstanding,  but not accounting for the conversion of the Class B Common
Stock) or the average weekly trading volume for a four-week period prior to each
such  sale.  After  they have  been  paid for and held for more than two  years,
restricted  shares held by persons who are not  affiliates of the Company may be
sold without such  limitations on amount.  However,  under Rule 144,  restricted
shares held by affiliates must continue,  after the two year holding period,  to
be sold in broker's  transactions  subject to the volume  limitations  described
above. 600,000 shares of the Company's Class A Common Stock will become eligible
for sale in the public market, subject to the conditions of Rule 144 or, if sold
upon registration  under the Securities Act, without regard to the conditions of
Rule  144.  The  above  is a  summary  of Rule 144 and is not  intended  to be a
complete description thereof.

                                    DIVIDENDS

         Holders of the  Company's  Class A Common Stock are entitled to receive
dividends  when and if declared by the Board of Directors  out of funds  legally
available therefor.  No dividends may be declared or paid with respect to shares
of Class B Common Stock until January 1, 2000.

         The Company has not paid any dividends on its capital stock in the past
and there is currently no immediate  prospect or contemplation of the payment of
dividends on the Company's Stock.

         The Company's ability to pay dividends is generally limited to earnings
from the prior year,  although  retained earnings and dividends from the Bank to
the  Company  may also be used to pay  dividends  under  certain  circumstances.
Management  has  determined  to retain  earnings  for the short term at the Bank
level for the purpose of further  enhancing the Bank's  capital  position and to
fund its growth.

         The payment of dividends by the Bank is subject to a  determination  by
the  Bank's  Board of  Directors  and will  depend  upon a  number  of  factors,
including capital requirements,  regulatory  limitations,  the Bank's results of
operations  and  financial  condition,  tax  considerations  of the Bank and the
Company,  the  number  of  outstanding  shares of stock,  and  general  economic
conditions.  State and federal banking laws regulate and restrict the ability of
the Bank to pay dividends to the Company. The FRB, which regulates the Bank, not
only has established certain financial and capital  requirements that affect the
ability of the Bank to pay dividends,  but it has also the general  authority to
prohibit the Bank from  engaging in an unsafe or unsound  practice in conducting
its business. Depending upon the financial condition of the Bank, the payment of
cash dividends could be deemed to constitute such an unsafe or unsound practice.
See  "Investment  Considerations  and Risk  Factors  -Uncertainty  of Payment of
Dividend" and "Supervision and Regulation - Bank Regulation."

         Both the FRB and the Florida  Department of Banking and Finance,  which
regulate and supervise the Bank and the Company, have publicly stated their view
that it is generally an unsafe and unsound practice to pay cash dividends except
out of current operating  earnings.  Under FRB policy, a bank holding company is
expected to act as a source of financial strength to its subsidiary banks and to
commit resources to support each such bank. Consistent with this policy, the FRB
has  stated  that,  as a matter  of  prudent  banking,  a bank  holding  company
generally should not pay cash dividends unless the available net earnings of the
bank  holding  company  is  sufficient  to  fully  fund the  dividends,  and the
prospective  rate of  earnings  retention  appears  to be  consistent  with  the
Company's  capital needs,  asset quality and overall  financial  condition.  See
"Investment Considerations and Risk Factors - Limited Operating History."

         The  ability  of the Bank and the  Company  to pay  cash  dividends  is
currently,  and in the future  could be further  influenced  by bank  regulatory
policies  or  agreements  and by  capital  guidelines.  Accordingly,  the actual
amount,  if any,  and timing of future  dividends  will  depend on,  among other
things,  future earnings,  the financial  condition of the Bank and the Company,
the amount of cash on hand at the Company level,  outstanding debt  obligations,
if any, and the requirements imposed by regulatory authorities.



                                       12

<PAGE>



                                    DILUTION

         The net tangible  book value of the Company at December  31, 1996,  was
approximately $9.7 million or $8.86 per outstanding share of Common Stock. After
giving effect to this Offering and the receipt of $11,151,000  net proceeds from
the exercise of all of the Warrants, the pro forma net tangible book value as of
December 31, 1996 would be  $20,898,000 or $9.42 per then  outstanding  share of
Common  Stock.  This  represents  a dilution of net  tangible  book value to new
investors purchasing shares in this offering.

         The following table illustrates the per share dilution:

Assumed initial public offering price per share...................  $10.00
                                                                    ======

Net tangible book value per share of Common Stock
as of December 31, 1996(1)........................................  $ 8.86
                                                                    ======

Increase per share attributable to new investors..................  $  .56
                                                                    ======

Pro forma net tangible book value per share of Common Stock
 after this offering(1)...........................................  $ 9.42
                                                                    ======

Dilution per share to new investors(2)............................  $  .58
                                                                    ======
- --------------------

(1)      Net  tangible  book value per share of Common  Stock is  determined  by
         dividing  the  Company's  tangible  net  worth  (tangible  assets  less
         liabilities),  by the number of outstanding shares of Class A and Class
         B Common Stock.

(2)      Dilution per share to new investors is determined  by  subtracting  pro
         forma net  tangible  book  value per share of Common  Stock  after this
         offering  from  the  initial  public  offering  price  per  share.  The
         estimated  offering expenses are deducted from the net proceeds in this
         computation,  and no commissions related to the sale of Units are being
         paid in this offering.


                                 CAPITALIZATION

         The following table sets forth the  capitalization of the Company as of
December  31,  1996,  and as  adjusted at that date after  giving  effect to the
issuance of the Class A Common Stock in conjunction  with the exercise of all of
the Warrants.
<TABLE>
<CAPTION>

                                                                 Actual   As Adjusted(1)
                                                                 ------   --------------
                                                                    (in thousands)
Stockholders' Equity:

<S>                                                      <C>             <C>        
Class A Common Stock,  $1.00 par value, 2,600,000 shares
   authorized,900,000 shares issued and outstanding
   (1,919,110 as adjusted)(2) .......................            900           1,919
Class B Common Stock, $1.00 par value, 400,000 shares
   authorized, 300,000 shares issued and outstanding             200             300
 Additional Paid-in Capital .........................          7,655          19,477
 Retained Earnings ..................................            992             992

 Unrealized Loss on Investment Securities
   available-for-sale ...............................          (--)            (--)
                                                         -----------     -----------
Total Stockholders' Equity ..........................    $     9,747     $    22,688
                                                         ===========     ===========
</TABLE>

(1)      Reflects the  1,019,110  shares of Class A Common Stock and the 100,000
         shares of Class B Common Stock  issuable upon exercise of the Warrants.
         The Company's  Articles of Incorporation also authorize the issuance of
         up to 200,000 shares of preferred stock, par value $1.00, in any number
         of series as may be determined by the Company's Board of Directors from
         time to time. No shares of preferred stock are issued or outstanding.

(2)      Does not include  200,000  shares of Class A Common Stock issuable upon
         conversion of the Class B Common Stock.



                                       13

<PAGE>


                             SELECTED FINANCIAL DATA

         The following  table presents  selected  financial data for the Company
and the Bank.  The data set forth below for the seven months ended  December 31,
1993,  five months  ended May 31, 1993,  and the years ended  December 31, 1996,
1995,  1994  and 1992  are  derived  from  the  audited  consolidated  financial
statements  of the  Company  or the  Bank,  as the  case  may be.  The  selected
financial  data should be read in  conjunction  with, and are qualified in their
entirety by, the  Consolidated  Financial  Statements  and the Notes thereto and
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations included elsewhere herein.
<TABLE>
<CAPTION>

                                                                                         At or for the
                                                                              Seven          Five
                                                 Years Ended               Months Ended  Months Ended   Year Ended
                                                 December 31,              December 31,     May 31,     December 31,
                                    --------------------------------       ------------     -------     ------------
                                    1996           1995         1994          1993(1)       1993(2)       1992(2)
                                    ----           ----         ----          -------       -------       -------
                                                              (Dollars in Thousands, Except Per Share Data)
Balance Sheet Data:
<S>                              <C>              <C>           <C>           <C>           <C>           <C>   
  Total assets ..............    $ 105,196        68,942        40,117        29,071        22,557        24,771
  Cash and cash equivalents .        6,320         8,551         6,088         5,519         2,569         3,155
  Net Loans .................       59,499        36,465        22,385        16,224        16,163        16,732
  Investment securities .....       34,507        19,630         8,638         5,231         2,958         3,883
  Deposits ..................       93,447        58,601        30,092        22,195        20,138        23,192
  Borrowed funds ............         --            --            --            --            --            --
  Retained earnings
    (Accumulated deficit) ...          992           434           164           (17)       (2,050)       (2,067)
  Total stockholders' equity         9,747         9,189         8,884         5,828         1,275         1,258

Income Statement Data:
  Interest income ...........        6,381         4,190         2,158         1,007           741         2,078
  Interest expense ..........        3,745         2,225           803           345           335           998
  Net interest income .......        2,636         1,965         1,355           662           406         1,080
  Provision for loan losses .         (250)         (233)         (124)         --             (90)         (279)
  Net interest income after
    provision for loan losses        2,386         1,732         1,231           662           316           801
  Other income ..............          106            89           112            59           102           189
  Other expense .............       (1,551)       (1,415)       (1,054)         (738)         (401)       (1,261)
  Earnings (Loss) before
  income taxes ..............          941           406           289           (17)           17          (271)
  Provision for income taxes           383          (136)         (108)         --            --            --

  Net earnings (Loss) .......          558           270           181           (17)           17          (271)

Per Share Data:
Net earnings (Loss) .........          .51           .25           .22          (.02)          .05          (.77)
Book value at period end ....    $    8.86          8.35          8.08          7.29          3.64          3.59

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

(1)      Includes the  consolidated  financial  information  of the Company from
         June 1, 1993.

(2)      Financial information of the Bank only

</TABLE>

                                       15

<PAGE>




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

General

  The Company's  principal  asset is its ownership of a controlling  interest in
the Bank.  Accordingly,  the  Company's  results  of  operations  are  primarily
dependent  upon the  results  of  operations  of the Bank.  The Bank  conducts a
commercial  banking  business  which  consists of  attracting  deposits from the
general  public and  applying  those  funds to the  origination  of  commercial,
consumer and real estate loans  (including  commercial loans  collateralized  by
real estate). The Bank's profitability depends primarily on net interest income,
which is the difference between interest income generated from  interest-earning
assets  (i.e.,  loans and  investments)  less the interest  expense  incurred on
interest-bearing  liabilities (i.e.,  customer deposits and borrowed funds). Net
interest income is affected by the relative amounts of  interest-earning  assets
and interest-bearing liabilities, and the interest-rate earned and paid on these
balances. Net interest income is dependent upon the Bank's interest-rate spread,
which is the difference between the average yield earned on its interest-earning
assets  and the  average  rate paid on its  interest-bearing  liabilities.  When
interest-earning assets approximate or exceed interest-bearing  liabilities, any
positive  interest rate spread will generate net interest  income.  The interest
rate spread is  impacted by interest  rates,  deposit  flows,  and loan  demand.
Additionally,  and to a lesser extent,  the Bank's  profitability is affected by
such factors as the level of noninterest income and expenses,  the provision for
credit losses, and the effective tax rate. Noninterest income consists primarily
of loan and  other  fees.  Noninterest  expense  consists  of  compensation  and
benefits,  occupancy  related expenses,  deposit insurance  premiums paid to the
FDIC, and other operating expenses.

  Since its  acquisition  of control of the Bank in 1993, the Company has sought
to strengthen the operation of the Bank, to improve asset  quality,  to increase
the loan portfolio and to decrease nonperforming loans. During 1994, the Company
completed a public  offering of 300,000  Units for gross  proceeds of $3,000,000
(the "1994 Offering").  Each Unit consisted of one share of the Company's common
stock and one warrant to purchase an  additional  share of Class A common stock.
The Company has issued additional  warrants related to 384,800 shares of Class A
common stock to officers,  directors, and employees of the Company and the Bank,
which are  exercisable  at a price of $10 per share.  During  1996, a warrant to
purchase  shares of Class A Common Stock was issued to the  Company's  Executive
Vice President, which is exercisable for 334,310 shares on or before January 31,
2006 at $10 per share.  The Company has reserved a total of 1,019,110  shares of
Class A stock for issuance upon  exercise of the Company's  warrants to purchase
shares of Class A Common Stock.  During 1996, the Board of Directors  authorized
the issuance of a warrant to purchase  100,000 shares of Class B Common Stock to
its Executive Vice President. That warrant is exercisable at $10.00 per share on
or before January 31, 2007.

  In  November  of  1994,  the  Bank  acquired  two  bank  branches  located  in
Clearwater,  Florida,  each of  which  includes  a single  free-standing  office
facility.  The aggregate  purchase price for the properties was  $1,077,000.  In
1995, the Bank acquired and opened a third branch office in Clearwater, Florida,
which is a three-story office building. The purchase price for that facility was
$850,000.  During 1996, the Bank also acquired a branch site in South  Pasadena,
Florida at a purchase  price of $187,700  and expects to open a branch  there in
the summer of 1997.  Management  believes that additional  capital is the key to
any expansion program and, to this end, it will continually  assess the need for
capital,  both at the Bank and the  Company  levels.  If it is  determined  that
additional  capital is necessary to support the operations of the Company or the
Bank or to support any  expansion or  acquisition  activities,  transactions  to
obtain additional  financing will be considered by the Company.  In that regard,
during 1995, the Company purchased 200,000 additional shares of the common stock
of the Bank at a purchase price of $5.00 per share,  for an aggregate  amount of
$1.0 million.  In connection  with that  transaction,  the Company was granted a
warrant,  exercisable  from time to time, in whole or in part, to purchase up to
200,000 additional shares at that price. The warrant expires December 31, 1999.

  The Bank's present offices are located in Clearwater,  Florida.  Clearwater is
located in Pinellas  County,  which is the most populous county in the Tampa Bay
area of Florida. It anticipates an additional office in South Pasadena, which is
also in  Pinellas  County.  The "Tampa Bay" area is located on the West Coast of
Florida, midway up the Florida peninsula. The major cities in the area are Tampa
(Hillsborough County) and St. Petersburg and Clearwater (Pinellas County).

                                       16

<PAGE>




  The current  population  of the Tampa Bay area is estimated  at  approximately
2,200,000, which reflects population increases of approximately 45% between 1970
and 1980,  and  approximately  27% between  1980 and 1990.  Pinellas is the most
densely  populated  county in  Florida,  with more than 2,800  people per square
mile.  The average age of the population for the region is estimated at 45 years
(as  compared  to 38 years  for the State of  Florida),  and this  reflects  the
history of  Pinellas  County as a  retirement  area.  Recent  years have shown a
slight  drop in  average  age due to an  increase  in office  and  manufacturing
employment opportunities.

  The economy of Pinellas  County has  historically  been tourist and retirement
oriented. Pinellas County has recently attracted a larger share of new business,
particularly in the high technology industries. Total per capita personal income
in Pinellas County increased from approximately $15,000 in 1984 to approximately
$22,700 in 1992.  Employment in the region reflects a broad-based economy,  with
an emphasis on the retail trade and service industries.

  The housing  market in the region  remains  stable in the view of  management,
although housing starts have slowed from the high levels  experienced during the
1970's.

  Clearwater is the county seat of Pinellas  County and its second largest city.
It  encompasses   approximately   32  square  miles  and  has  a  population  of
approximately 100,000.

  Management's  discussion  and analysis of earnings and related  financial data
are  presented  herein  to  assist  investors  in  understanding  the  financial
condition and results of operations of the Company for the years ended  December
31,  1996 and  1995.  This  discussion  should be read in  conjunction  with the
consolidated  financial  statements and related  footnotes  presented  elsewhere
herein.

Results Of Operations

Comparison of Year Ended December 31, 1996 and 1995.

General
- -------

  Net earnings for the year ended  December 31, 1996 were  $558,000  compared to
$270,000 for the year ended  December 31, 1995.  This  increase in the Company's
net earnings was primarily due to an increase in net interest  income  partially
offset by an increase in other expenses and provision for income taxes.

Interest Income and Expense
- ---------------------------

  Interest  income  increased by $2,191,000  from  $4,190,000 for the year ended
December 31, 1995 to $6,381,000 for the year ended  December 31, 1996.  Interest
income on loans  increased  $1,746,000  due to an increase  in the average  loan
portfolio  balance  from $28.1  million for the year ended  December 31, 1995 to
$49.3 million for 1996,  partially  offset by a decrease in the weighted average
yield of 87 basis points.  Interest on securities  increased  $434,000 due to an
increase in the average  securities  balance from $16.8 million in 1995 to $25.6
million in 1996,  partially  offset by a decrease in average yield from 6.44% in
1995 to 5.92% in 1996.  Interest  on  other  interest-earning  assets  increased
$11,000  primarily  due to an  increase  from  $4.3  million  in  average  other
interest-earning assets in 1995 to $4.7 million in 1996.

  Interest expense  increased to $3,745,000 for the year ended December 31, 1996
from  $2,225,000  for the year ended  December  31,  1995.  Interest  expense on
deposit  accounts  increased  because of a $28.6 million increase in the average
balance,  although  there was a decrease of 6 basis points in the average  yield
paid on deposits for the year ended December 31, 1996 compared to 1995.

Provision for Loan Losses
- -------------------------

  The  provision  for loan  losses is  charged  to  earnings  to bring the total
allowance  to a  level  deemed  appropriate  by  management  and is  based  upon
historical  experience,  the volume and type of lending  conducted  by the Bank,
industry  standards,   the  amount  of  nonperforming  loans,  general  economic
conditions,  particularly  as they relate to the Bank's market areas,  and other
factors  related  to  the  collectability  of the  Bank's  loan  portfolio.  The


                                       17

<PAGE>



provision  increased  from  $233,000  for the year ended  December  31,  1995 to
$250,000 for the year ended December 31, 1996.  The ratio of net  charge-offs to
average loans  outstanding  was .001 at December 31, 1996 and 1995. The ratio of
allowance  for loan losses to  period-end  total loans was .013 at December  31,
1996 and .016 at  December  31,  1995.  At  December  31,  1996,  there  were no
non-performing  loans.  Management  believes that the allowance for loan loss of
$811,000 is adequate at December 31, 1996.

Other Income
- ------------

  Total other  income  increased  $17,000 for the year ended  December  31, 1996
compared to 1995.

Other Expenses
- --------------

  Total other expenses  increased  $136,000 for the year ended December 31, 1996
when compared to 1995, primarily due to an increase in employee compensation and
benefits, partially offset by a decrease in occupancy and equipment expenses and
federal insurance premiums.  The increase in employee  compensation and benefits
is primarily due to additional  personnel for the new branches.  The decrease in
occupancy and equipment expense is due to an increase in income from the leasing
of space in Company buildings to third parties.

Provision for Income Taxes
- --------------------------

  In 1996 the  provision for income taxes is $383,000,  an effective  income tax
rate of 40.7%,  as compared to $136,000  and 33.5%  respectively,  in 1995.  The
increase is primarily due to an increase in net earnings of the holding company,
which are taxed at a higher state income tax rate than those of the Bank.

Net Interest Income

  Net interest income,  which constitutes the principal source of income for the
Company, represents the difference between income on interest-earning assets and
interest expense on interest-bearing liabilities. The principal interest-earning
assets  are   investments   and  loans  made  to  businesses  and   individuals.
Interest-bearing liabilities primarily consist of time deposits, interest paying
checking  accounts ("NOW  accounts"),  retail savings  deposits and money market
accounts. Funds attracted by these interest-bearing  liabilities are invested in
interest-earning  assets.  Accordingly,  net  interest  income  depends upon the
volume of the  average  interest-earning  assets  and  average  interest-bearing
liabilities and the interest rates earned or paid on them.

  Net interest income was $2,636,000 for the Company for the year ended December
31, 1996 compared with  $1,965,000  for the year ended  December 31, 1995.  This
improvement  in net interest  income is primarily a result of a higher volume of
net interest-earning assets.


                                       18

<PAGE>




  The  following  tables  set  forth,  for the  periods  indicated,  information
regarding  (i) the total dollar  amount of interest  and dividend  income of the
Company from interest-earning  assets and the resultant average yields; (ii) the
total dollar amount of interest expense on interest-bearing  liabilities and the
resultant average costs; (iii) net interest/dividend  income; (iv) interest rate
spread;  (v) net interest  margin.  Average  balances are based on average daily
balances.
<TABLE>
<CAPTION>

                                                                       Year Ended December 31,
- ---------------------------------------------------------------------------------------------------------------------
                                                                 1996                          1995
                                               ---------------------------------  -----------------------------------
                                                                 (Dollars in thousands)
                                                               Interest    Average             Interest       Average
                                                Average        and         Yield/  Average     and            Yield/
                                                Balance        Dividends   Rate    Balance     Dividends      Rate

Interest-earning assets:
<S>                                              <C>           <C>          <C>   <C>          <C>          <C>   
  Loans(1) ..................................    $49,266       4,624        9.39% $28,052      2,878        10.26%
  Securities ................................     25,577       1,514        5.92%  16,775      1,080         6.44%
  Other interest-earning assets(2) ..........      4,730         243        5.14%   4,266        232         5.44%
                                                 -------        ----      ------- -------      -----

         Total interest-earning
             assets....................           79,573       6,381        8.02%  49,093      4,190         8.53%
                                                             -------                           -----

Noninterest-earning assets ..................      4,089                            4,007
                                                 -------                            -----


         Total assets .......................    $83,662                           53,100
                                                 =======                           ======

Interest-bearing liabilities:
   Demand, money market and
     NOW deposits ...........................      8,432         310        3.68%   5,515        141         2.56%
   Savings ..................................      1,470          62        4.22%     681         15         2.20%
   Certificates of deposit ..................     59,437       3,371        5.67%  34,562      2,068         5.98%
   Other ....................................         34           2        5.88%      17          1         5.88%
                                                 -------       -----      ------- -------      -----

         Total interest-bearing
            liabilities .....................     69,373       3,745        5.40%  40,775      2,225         5.46%
                                                             -------                           -----

Noninterest-bearing liabilities .............      4,840                            3,356

Stockholders' equity ........................      9,449                            8,969
                                                 -------                            -----


         Total liabilities and
            stockholders' equity..               $83,662                          $53,100
                                                 =======                          =======


Net interest/dividend income ................                $ 2,636                         $ 1,965
                                                             =======                         =======


Interest rate spread(3) .....................                               2.62%                            3.07%
                                                                            =====                            =====

Net interest margin(4) ......................                               3.31%                            4.00%
                                                                            =====                            =====

Ratio of average interest-earning
   assets to average interest-
   bearing liabilities ......................      1.15                              1.20
                                                   ====                              ====


                                       19

<PAGE>




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

(1)      Includes nonaccrual loans.
(2)      Includes interest-bearing deposits.
(3)      Interest  rate spread  represents  the  difference  between the average
         yield   on   interest-earning   assets   and   the   average   cost  of
         interest-bearing liabilities.
(4)      Net  interest   margin  is  net  interest  income  divided  by  average
         interest-earning assets.


Rate/Volume Analysis
- --------------------

         The following table sets forth certain information regarding changes in
interest income and interest  expense of the Company for the periods  indicated.
For each category of interest-earning  assets and interest-bearing  liabilities,
information is provided on changes  attributable  to (1) changes in rate (change
in rate  multiplied by prior  volume),  (2) changes in volume  (change in volume
multiplied  by prior  rate)  and (3)  changes  in  rate-volume  (change  in rate
multiplied by change in volume).

                                                        December 31,
                                                       1996 vs. 1995
                                            -----------------------------------
                                                 Increase (Decrease) Due to
                                            -----------------------------------

                                                              Rate/
                                            Rate    Volume    Volume     Total
Interest-earning assets:                      (Dollars in thousands)
   Loans                                    $(245)    2,176     (185)    1,746
   Securities                                 (87)      567      (46)      434
   Other interest-earning assets              (13)       25       (1)       11
                                            -----     -----    -----     -----

  Total                                     $(345)    2,768     (232)    2,191
                                            -----     -----    -----     -----

Interest-bearing liabilities:
   Demand, Money Market and NOW Deposits       62        74       33       169
   Savings                                     14        17       16        47
   Certificates of Deposit                   (107)    1,488      (78)    1,303
   Other Borrowings                          --           1     --           1
                                            -----     -----    -----     -----

  Total                                       (31)    1,580      (29)    1,520
                                            -----     -----    -----     -----

Net change in net interest income
   before provision for credit losses       $(314)    1,188     (203)      671
                                            =====     =====    =====     =====



Income Taxes
- ------------

  At December 31, 1996,  the Company had net operating  loss  carryforwards  for
federal income tax purposes  available to offset future federal  taxable income.
They were in the aggregate amount of $826,000,  with specified portions expiring
in each year from 2004 through 2008. The  carryforwards are subject to an annual
limitation of $332,000.

  At the time of its  incorporation,  the  Company  adopted  the  provisions  of
Statement of Financial  Accounting  Standards  No. 109,  "Accounting  for Income
Taxes," which requires it to take into account changes in tax rates when valuing
the deferred income tax amounts carried on its balance sheets.

Asset/Liability Management
- --------------------------

  A principal objective of the Bank's asset/liability  management strategy is to
minimize  the Bank's  exposure  to changes in  interest  rates by  matching  the
maturity and repricing horizons of interest-earning  assets and interest-bearing


                                       20

<PAGE>



liabilities.  This  strategy is overseen in part  through the  direction  of the
Asset  and  Liability  Committee  of  the  Bank  (the  "ALCO  Committee")  which
establishes policies and monitors results to control interest rate sensitivity.

  As a part of the  Bank's  interest  rate  risk  management  policy,  the  ALCO
Committee  examines the extent to which its assets and liabilities are "interest
rate-sensitive"  and monitors the Bank's  interest  rate  sensitivity  "gap." An
asset or  liability  is  considered  to be  interest  rate-sensitive  if it will
reprice or mature within the time period analyzed, usually one year or less. The
interest  rate-sensitivity gap is the difference between interest-earning assets
and interest-bearing liabilities scheduled to mature or reprice within such time
period. A gap is considered positive when the amount of interest  rate-sensitive
assets  exceeds  the amount of  interest  rate-sensitive  liabilities.  A gap is
considered  negative  when the  amount of  interest  rate-sensitive  liabilities
exceeds  interest  rate-sensitive  assets.  During a period of  rising  interest
rates, a negative gap would tend to adversely affect net interest income,  while
a  positive  gap would tend to result in an  increase  in net  interest  income.
During a period of falling  interest  rates, a negative gap would tend to result
in an  increase  in net  interest  income,  while a  positive  gap would tend to
adversely affect net interest income.  If the repricing of the Bank's assets and
liabilities  were  equally  flexible and moved  concurrently,  the impact of any
increase or decrease in interest rates on net interest income would be minimal.

  A simple  interest  rate  "gap"  analysis  by  itself  may not be an  accurate
indicator  of how net  interest  income  will be affected by changes in interest
rates.  Accordingly,  the ALCO  Committee  also  evaluates  how the repayment of
particular  assets and  liabilities  is impacted  by changes in interest  rates.
Income  associated  with  interest-earning  assets  and  costs  associated  with
interest-bearing  liabilities  may  not be  affected  uniformly  by  changes  in
interest rates.  In addition,  the magnitude and duration of changes in interest
rates  may have a  significant  impact  on net  interest  income.  For  example,
although  certain assets and liabilities may have similar  maturities or periods
of repricing,  they may react in different degrees to changes in market interest
rates.  Interest rates on certain types of assets and  liabilities  fluctuate in
advance of changes in general  market  interest  rates,  while interest rates on
other types may lag behind changes in general market rates. In addition, certain
assets,  such as  adjustable  rate  mortgage  loans,  have  features  (generally
referred to as "interest  rate caps") which limit 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  also could  deviate
significantly  from those  assumed in  calculating  the  interest-rate  gap. The
ability of many  borrowers to service their debts also may decrease in the event
of an interest-rate increase.

  Management's strategy is to maintain a balanced interest rate risk position to
protect its net interest margin from market fluctuations.  To this end, the ALCO
Committee reviews,  on a monthly basis, the maturity and repricing of assets and
liabilities.  The ALCO Committee has adopted a goal of achieving and maintaining
a six-month ratio between rate sensitive assets to rate sensitive liabilities of
 .80 to 1.20.

  Principal among the Bank's asset/liability  management strategies has been the
emphasis  on  managing  its  interest-rate  sensitive  liabilities  in a  manner
designed to attempt to reduce the Bank's  exposure during periods of fluctuating
interest  rates.  Management  believes  that the type and  amount of the  Bank's
interest rate-sensitive  liabilities may reduce the potential impact that a rise
in interest  rates might have on the Bank's net interest  income.  Additionally,
the Bank  maintains a "floor," or minimum rate, on many of its floating or prime
based loans. The "floor" amount for each specific loan is determined in relation
to the prevailing market rates on the date of origination and management retains
a great deal of flexibility in connection with the  establishment  of floors for
particular loans.  Management  recognizes that floors allow the Bank to continue
to earn a higher rate when the floating rate falls below the established "floor"
rate.



                                       21

<PAGE>



  The following table sets forth certain  information  relating to the Company's
interest-earning  assets and  interest-bearing  liabilities at December 31, 1996
that are  estimated  to mature or are  scheduled  to  reprice  within the period
shown.
<TABLE>
<CAPTION>

                                                                         More than      More than
                                                                         One Year and   Five Years and
                                               0-3              4-12     Less than      Less than
                                              Months            Months   Five Years     Ten Years     Total
                                              ------            ------   ----------     ---------     -----
                                                                        (Dollars in thousands)
Mortgage and commercial loans (1):
<S>                                          <C>           <C>           <C>            <C>        <C>     
   Commercial loans                          $  2,554      $    382      $    578       $-----     $  3,514
   Commercial real estate loans                 5,941         9,617        38,581           59       54,198
   Residential mortgage loans                     238           547           400        1,599        2,784
   Consumer loans                                  57             8            92         --            157
                                             --------      --------      --------     --------     --------

         Total loans                            8,790        10,554        39,651        1,658       60,653
                                                           --------      --------     --------     --------

Federal funds sold                              3,452          --            --           --          3,452
Interest-bearing deposits with banks             --            --              99         --             99
Securities (2)(3)                               4,492         3,650        26,365          203       34,710
                                                           --------      --------     --------     --------

         Total rate-sensitive assets           16,734        14,204        66,115        1,861       98,914
                                                           ========      ========     ========     ========

Deposit accounts (2):
   Money market deposits                        7,507          --            --           --          7,507
   NOW deposits                                 4,536          --            --           --          4,536
   Savings deposits                             4,742          --            --           --          4,742
   Certificates of deposit                     11,826        30,994        30,613          828       74,261
                                                           --------      --------     --------     --------

         Total rate-sensitive liabilities      28,611        30,994        30,613                    91,046
                                             ========      ========     ========      ========     ========

GAP (repricing differences)                  $(11,877)      (16,790)       35,502        1,033        7,868
                                             --------      --------      --------     --------     --------

Cumulative GAP                                (11,877)      (28,667)        6,835        7,868
                                                           --------      --------     --------     --------

Cumulative GAP/total assets                    (11.29)%      (27.25)%        6.50%        7.48%
                                             ========      ========      ========     ========

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

(1)      In preparing the table above, adjustable-rate loans are included in the
         period in which the interest  rates are next scheduled to adjust rather
         than in the  period in which the loans  mature.  Fixed  rate  loans are
         scheduled, including repayment, according to their maturities.

(2)      Money  market,   NOW,  and  savings  deposits  are  regarded  as  ready
         accessible withdrawable accounts. All other time deposits are scheduled
         through the maturity dates.  Securities are also scheduled  through the
         maturity dates.

(3)      Includes Federal Reserve Bank stock.



                                       22

<PAGE>



Financial Condition

Lending Activities
- ------------------

         A significant  source of income for the Company is the interest  earned
on loans.  At December 31, 1996, the Company's  total assets were $105.2 million
and its net loans were $59.5 million or 57% of total assets as compared to $68.9
million of total  assets at December 31,  1995,  and net loans of $36.5  million
representing 53% of the total assets at December 31, 1995.

         Lending activities are conducted pursuant to a written policy which has
been adopted by the Bank. Each loan officer has defined lending authority beyond
which loans,  depending upon their type and size,  must be reviewed and approved
by a loan committee comprised of certain directors of the Bank.

                             LOAN PORTFOLIO ANALYSIS

         The following  table sets forth  information  concerning  the Company's
loan portfolio by type of loan at the dates indicated.
<TABLE>
<CAPTION>

                                    At December 31, 1996      At December 31, 1995
                               --------------------------   -------------------------
                                                  % of                     % of
                                   Amount         Total     Amount         Total
                                   ------         -----     ------         -----
                                               (Dollars in thousands)

<S>                             <C>                  <C>    <C>                <C>  
Commercial loans                $  3,514             5.8%   $  4,391           11.8%
Commercial real estate loans      54,198            89.4      29,719           79.7
Residential mortgage loans         2,784             4.6       3,046            8.2
Consumer loans                       157              .2         115             .3
                                --------       ---------    --------      ---------

         Total loans              60,653           100.0%     37,271          100.0%
                                --------       =========    --------       =========
Add (Deduct):
   Deferred loan fees               (343)                       (186)
   Unamortized discount             --                           (27)
                                --------                    ---------

         Loans, net             $ 60,310                   $  37,058
                                ========                   =========

</TABLE>

         The following  table reflects the contractual  principal  repayments by
period of the Company's loan portfolio at December 31, 1996.
<TABLE>
<CAPTION>


                                                    Residential Commercial
                  Years Ended       Commercial Mortgage Real Estate Consumer
                  December 31,         Loans           Loans           Loans              Loans                  Total
                  ------------         -----           -----           -----              -----                  -----
                                                       (Dollars in thousands)
<S>                                   <C>            <C>             <C>                  <C>                  <C>    
                       1997           $2,872            362            4,012                96                   7,342
                       1998              237            372            3,438                33                   4,080
                       1999              156            300            6,962                12                   7,430
                  2000-2001              184            582           17,502                16                  18,284
                  2002-2003               65            437            4,279               ---                   4,781
                  2004-2010              ---            731           18,005               ---                  18,736
                                     -------            ---           ------               ---                  ------
                      Total           $3,514         $2,784          $54,198              $157                 $60,653
                                      ======         ======          =======              ====                 =======

</TABLE>


                                       23

<PAGE>



         Of the $53.3 million of loans due after 1997,  25.9% of such loans have
fixed interest rates and 74.1% have adjustable interest rates.


         The following table sets forth total loans originated and repaid during
the periods indicated.

                                                Year Ended    Year Ended
                                               December 31,  December 31,
                                                   1996         1995
                                                   ----         ----
                                                     (in thousands)

Originations:
         Commercial loans                        $    497          777
         Commercial real estate loans              30,802       18,709
         Consumer loans                               145          124
                                                 --------     --------

                  Total loans originated           31,444       19,610

         Principal reductions                      (8,082)      (5,174)
                                                 --------     --------

           Increase (decrease) in total loans    $ 23,362       14,436
                                                 ========     ========


Asset Quality
- -------------

         Management   seeks  to  maintain  a  high  quality  of  assets  through
conservative underwriting and sound lending practices. The majority of the loans
in the Bank's  loan  portfolio  are  collateralized  by  commercial  real estate
mortgages. As of December 31, 1996,  approximately 89.4%, and as of December 31,
1995, approximately 79.7% of the total loan portfolio was collateralized by this
type of property.  The level of delinquent loans and foreclosed real estate also
is relevant to the credit quality of a loan portfolio.  As of December 31, 1996,
non-performing  assets totaled  $185,000,  while as of December 31, 1995,  there
were no non-performing assets.

         In an effort to maintain the quality of the loan  portfolio  management
seeks  to  minimize  higher  risk  types  of  lending.  In view of the  relative
significance  of real estate  related loans, a downturn in the value of the real
estate could have an adverse impact on the Company's profitability.  However, as
part of its loan portfolio management strategy, the Company typically limits its
loans  to a  maximum  of 75% of the  value  of the  underlying  real  estate  as
determined by an MAI appraisal. In addition, knowledgeable members of management
make physical  inspections of properties  being  considered for mortgage  loans.
Management  believes that such precautions  reduce the Company's exposure to the
risks  associated  with a  downturn  in  real  estate  values.  See  "Investment
Considerations and Risk Factors--Local Economic Conditions."

         Commercial loans also entail risks since repayment is usually dependent
upon the  successful  operation  of the  commercial  enterprise.  They  also are
subject to adverse  conditions  in the economy.  Commercial  loans are generally
riskier than mortgage loans because they are typically underwritten on the basis
of the  ability  to repay from the cash flow of a  business  rather  than on the
ability  of  the  borrower  or  guarantor  to  repay.  Further,  the  collateral
underlying  commercial loans may depreciate over time,  cannot be appraised with
as much  precision  as real  estate,  and may  fluctuate  in value  based on the
success of the business.

         Loan  concentrations  are  defined  as  amounts  loaned  to a number of
borrowers  engaged in similar  activities which would cause them to be similarly
impacted by economic  or other  conditions.  The  Company,  on a routine  basis,
monitors  these  concentrations  in order to make  necessary  adjustments in its
leading  practices that most clearly  reflect the economic  conditions,  loan to
deposit ratios,  and industry trends.  Concentrations  of loans in the following
categories constituted the total loan portfolio as of December 31, 1996:

                  Commercial loans                 5.8%
                  Real estate mortgage loans      94.0%
                  Consumer and other loans          .2%

                                       24

<PAGE>





         The Loan  Committee of the Board of Directors of the Bank  concentrates
its  efforts  and  resources,  and that of its  senior  management  and  lending
officers, on loan review and underwriting procedures.  Internal controls include
ongoing reviews of loans made to monitor  documentation and ensure the existence
and  valuations  of  collateral.  In  addition,   management  of  the  Bank  has
established  a  review  process  with  the  objective  of  quickly  identifying,
evaluating,  and initiating  necessary corrective action for marginal loans. The
goal of the loan  review  process is to address  classified  and  non-performing
loans  as  early  as  possible.  Management  maintains  a  cautious  outlook  in
anticipating  the  potential  effects of  uncertain  economic  conditions  (both
locally  and  nationally)  and  the  possibility  of more  stringent  regulatory
standards.  See  "Investment  Considerations  and Risk  Factors-Supervision  and
Regulation."

Classification of Assets
- ------------------------

         Generally,  interest on loans is accrued and  credited to income  based
upon the principal balance outstanding. It is management's policy to discontinue
the accrual of interest income and classify a loan as non-accrual when principal
or  interest  is  past  due 90  days or  more  and  the  loan is not  adequately
collateralized,  or when in the opinion of management,  principal or interest is
not likely to be paid in accordance with the terms of the  obligation.  Consumer
installment  loans  will be  charged-off  after  90 days of  delinquency  unless
adequately  collateralized  and in the process of collection.  Loans will not be
returned to accrual  status until  principal  and interest  payments are brought
current and future  payments appear  reasonably  certain.  Interest  accrued and
unpaid at the time a loan is  placed on  nonaccrual  status is  charged  against
interest  income.  Subsequent  payments  received are applied to the outstanding
principal balance.

         Real estate  acquired by the Bank as a result of foreclosure or by deed
in lieu of foreclosure is classified as foreclosed real estate.  At December 31,
1996, the Bank had foreclosed  real estate  totaling  $185,000.  Foreclosed real
estate is  recorded  at the lower of cost or fair value less  estimated  selling
costs,  and the  estimated  loss,  if any, is charged to the  allowance for loan
losses at the time it is transferred. Further allowances for losses are recorded
at the time management believes additional deterioration in value has occurred.

         The following table sets forth certain  information on nonaccrual loans
and foreclosed  real estate,  the ratio of such loans and foreclosed real estate
to  total  assets  as  of  the  dates  indicated,   and  certain  other  related
information.

                                                                At December 31,
                                                                 1996    1995
                                                                 ----    ----
                                                          (Dollars in thousands)
Nonaccrual loans:
     Residential mortgage loans                                 --         --
     Commercial loans                                           --         --
     Consumer and other loans                                   --         --
                                                               -----    -------

         Total non-accrual loans                                --         --
                                                               =====    =======

         Total nonperforming loans                              --         --
                                                               =====    =======
Total nonperforming loans to
            total loans                                         --%        --%

         Total nonperforming loans to
            total assets                                        --         --
                                                               -----    -------

Foreclosed real estate:

   Real estate acquired by foreclosure or
     deed in lieu of foreclosure                               $ 185       --
                                                               -----    -------

         Total nonperforming loans and

            foreclosed real estate                             $ 185       --
                                                               =====    =======

         Total nonperforming loans and
            foreclosed real estate to total assets               .17%      --%
                                                               =====    =======


                                       25

<PAGE>


Loan Impairment and Losses
- --------------------------

         On  January  1, 1995,  the  Company  adopted  Statements  of  Financial
Accounting  Standards  No. 114 and 118 ("SFAS  114 and 118").  These  Statements
address the  accounting  by  creditors  for  impairment  of certain  loans.  The
Statements generally require the Company to identify loans for which the Company
probably will not receive full repayment of principal and interest,  as impaired
loans. The Statements require that impaired loans be valued at the present value
of expected future cash flows, discounted at the loan's effective interest rate,
or at the  observable  market  price  of the  loan,  or the  fair  value  of the
underlying  collateral  if the loan is  collateral  dependent.  The  Company has
implemented  the  Statements by modifying its monthly  review of the adequacy of
the  allowance  for loan losses to also  identify  and value  impaired  loans in
accordance with guidance in the  Statements.  The adoption of the Statements did
not have any material  effect on the results of  operations  for the years ended
December 31, 1996 and 1995.

         Management considers a variety of factors in determining whether a loan
is impaired,  including  (i) any notice from the borrower that the borrower will
be unable to repay all principal and interest  amounts  contractually  due under
the loan agreement,  (ii) any delinquency in the principal and interest payments
other than minimum delays or shortfalls in payments, and (iii) other information
known by management  which would  indicate that full  repayment of the principal
and interest is not probable.  In evaluating  loans for  impairment,  management
generally  considers  delinquencies of 60 days or less to be minimum delays, and
accordingly  does not  consider  such  delinquent  loans to be  impaired  in the
absence of other indications of impairment.

         Management evaluates smaller balance,  homogeneous loans for impairment
and adequacy of allowance  for loan losses  collectively,  and  evaluates  other
loans  for  impairment  individually,  on  a  loan-by-loan  basis.  The  Company
evaluates the consumer loan portfolio  which are smaller  homogeneous  loans for
impairment on an aggregate  basis,  and utilizes its own  historical  charge-off
experience,  as well as the charge-off experience of its peer group and industry
statistics to evaluate the adequacy of the  allowance  for loan losses.  For all
commercial,  commercial real estate and residential  mortgage loans, the Company
evaluates loans for impairment on a loan-by-loan basis.

         The Company  evaluates  all  nonaccrual  loans as well as any  accruing
loans exhibiting  collateral or other credit  deficiencies for impairment.  With
respect to  impaired,  collateral-dependent  loans,  any portion of the recorded
investment in the loan that exceeds the fair value of the  collateral is charged
off.

         For  impairment  recognized  in  accordance  with SFAS 114 and 118, the
entire change in the present value of expected cash flows,  or the entire change
in estimated fair value of collateral for collateral dependent loans is reported
as a provision for loan losses in the same manner in which impairment  initially
was  recognized or as a reduction in the amount of the provision  that otherwise
would be reported.

         The  Company had no impaired  loans at December  31, 1996 or 1995.  The
average  recorded  investment in impaired loans during 1996 and 1995 was $31,000
and $5,000, respectively. No interest income on impaired loans was recognized in
1996 or 1995.

         Loans are  reported  at the  principal  amount  outstanding  net of the
allowance for loan losses and unamortized premiums,  discounts and deferred loan
origination fees and costs.

         The  allowance for loan losses is  established  through a provision for
loan losses charged to operations.  Loans are charged  against the allowance for
loan losses when management believes that the collectability of the principal is
unlikely.  Subsequent recoveries are added to the allowance. The allowance is an
amount that  management  believes  will be adequate  to absorb  possible  losses
inherent  in  existing  loans  and loan  commitments,  based on  evaluations  of
collectability and prior loss experience.  Management  evaluates the adequacy of
the  allowance  monthly,  or  more  frequently  if  considered  necessary.   The
evaluation  takes into  consideration  such factors as changes in the nature and
volume of the loan portfolio,  overall portfolio quality,  loan  concentrations,
specific  problem loans and  commitments,  and current and anticipated  economic
conditions that may affect the borrower's ability to repay.

         Management  continues to actively  monitor the Bank's asset quality and
to charge-off loans against the allowance for loan losses when appropriate or to
provide specific loss allowances when necessary. Although management believes it


                                       26

<PAGE>



uses the best information  available to make  determinations with respect to the
allowance  for loan  losses,  future  adjustments  may be  necessary if economic
conditions differ from the economic conditions in the assumptions used in making
the  initial  determinations.  The Bank's  allowance  at  December  31, 1995 was
$593,000, and the Bank increased its allowance for loan losses to $811,000 as of
December  31,  1996,  consistent  with  the  increase  in  the  loan  portfolio,
reflecting  management's  intent  to  maintain  reserves  at a level  management
believes   to   be   adequate.   See   "Investment   Considerations   and   Risk
Factors--Adequacy of Allowance for Loan Losses."

         The following table sets forth  information with respect to activity in
the Bank's allowance for loan losses during the periods indicated:

                                    Year Ended    Year Ended
                                   December 31,  December 31,
                                        1996        1995
                                        ----        ----
                                    (Dollars in thousands)

Average loans outstanding, net        $49,266    $28,052
                                      -------    -------

Allowance at beginning of period          593        369
                                      -------    -------
Charge-offs:
   Real estate loans                       62       --
   Commercial loans                      --           23
   Consumer loans                           3          7
                                      -------    -------

         Total loans charged-off           65         30
                                      -------    -------

Recoveries                                 33         21
                                      -------    -------

   Net charge-offs                         32          9
                                      -------    -------

Provision for loan losses charged
   to operating expenses                  250        233
                                      -------    -------

Allowance at end of period            $   811    $   593
                                      =======    =======

Ratio of net charge-offs to
   average loans outstanding             .001       .001
                                      =======    =======

Ratio of allowance for loan losses
   to period-end total loans             .013       .016
                                      =======    =======

Ratio of allowance for loan losses
   to nonperforming loans                --         --
                                      =======    =======

Period end total loan                 $60,653    $37,271
                                      =======    =======
         The following table presents information  regarding the Company's total
allowance  for losses as well as the  allocation  of such amounts to the various
categories of loans:

                                 At December 31,   At December 31,
                                       1996              1995
                               ------------------ ----------------
                                     Loans to          Loans to
                                      Total             Total
                                Amount     Loans  Amount    Loans
                                ------     -----  ------    -----
                                       (Dollars in thousands)

Commercial loans                 $ 82       10.1%  $140       23.6%
Commercial real estate loans      677       83.5    378       63.7
Residential real estate loans      50        6.2     72       12.2
Consumer loans and other            2         .2      3         .5
                                 ----      -----     ----      -----

   Total allowance for
     loan losses                 $811      100.0%  $593      100.0%
                                 ====      =====   ====      =====

                                       27

<PAGE>





         The  allowance  for loan  losses  represented  1.3% of the total  loans
outstanding at December 31, 1996, compared with 1.6% at December 31, 1995.

Securities
- ----------


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

                                   At December 31,
                                   ---------------
                                   1996      1995
                                   ----      ----
                                   (in thousands)

Securities held to maturity:
  U.S. Treasury securities      $ 1,499    $ 2,265

Other U.S. Government and
  agency securities              33,008     17,365
                                -------    -------

                                $34,507    $19,630
                                =======    =======




                                       28

<PAGE>



    The  following   table  sets  forth,  by  maturity   distribution,   certain
information pertaining to the securities held-to maturity portfolio as follows:
<TABLE>
<CAPTION>


                                       One Year              After One Year       After Five Years
                                        Or Less             to Five Years           to Ten Years              Total
- ---------------------------------------------------------------------------------------------------------------------------
                               Carrying      Average   Carrying      Average     Carrying  Average    Carrying      Average
                                Value         Yield     Value         Yield       Value     Yield      Value         Yield
                                -----         -----     -----         -----       -----     -----      -----         -----
                                                                (Dollars in Thousands)
December 31, 1996:
<S>                            <C>            <C>      <C>            <C>        <C>                  <C>            <C>  
   U.S. Treasury Securities    $   500        6.04%    $   999        6.17%      $-----     ----%     $ 1,499        6.12%
   Other U.S. Government
     agency securities           8,142        5.97      22,856        6.16         2,010      6.33     33,008        6.12
                                              ----     -------        ----       -------    ------    -------        ----
      Total                    $ 8,642        5.97%    $23,855        6.16%      $ 2,010      6.33%   $34,507        6.12%
                               =======        ====     =======        ====       =======    ======    =======        ====



December 31, 1995:
   U.S. Treasury Securities    $ 2,265        5.21%    $-----          --%       $-----     -----%    $ 2,265        5.21%
   Other U.S. Government
       agency securities         8,856        6.11       7,503        6.01         1,006      5.86     17,365        6.05
                               -------        ----     -------        ----       -------    ------    -------        ----

                               $11,121        5.93%    $ 7,503        6.01%      $ 1,006      5.86%   $19,630        5.95%
                               =======        ====     =======        ====       =======    ======    =======        ====
</TABLE>


Deposit Activities
- ------------------

      Deposits  are the major  source of the Bank's  funds for lending and other
investment purposes.  Deposits are attracted  principally from within the Bank's
primary  market  area  through  the  offering  of a  broad  variety  of  deposit
instruments including checking accounts, money market accounts,  regular savings
accounts,   term  certificate   accounts  (including  "jumbo"   certificates  in
denominations of $100,000 or more) and retirement savings plans.

      Maturity terms,  service fees and withdrawal  penalties are established by
the Bank on a periodic basis. The determination of rates and terms is predicated
on funds  acquisition  and liquidity  requirements,  rates paid by  competitors,
growth goals and federal regulations.

      Regulations  promulgated  by the  FDIC  pursuant  to the  Federal  Deposit
Insurance Company Improvement Act of 1991 ("1991 Banking Law") place limitations
on the ability of certain insured depository  institutions to accept,  renew, or
rollover deposits by offering rates of interest which are  significantly  higher
than the  prevailing  rates of  interest on  deposits  offered by other  insured
depository  institutions  having  the same type of  charter  in such  depository
institution's  normal market area. Under these  regulations,  "well capitalized"
depository  institutions  may accept,  renew, or roll such deposits over without
restriction,  "adequately capitalized" depository institutions may accept, renew
or roll such  deposits  over with a waiver  from the FDIC  (subject  to  certain
restrictions   on  payments  of  rates),   and   "undercapitalized"   depository
institutions  may not accept,  renew or roll such deposits over. The regulations
contemplate that the definitions of "well capitalized," "adequately capitalized"
and  "undercapitalized"  will be the  same  as the  definitions  adopted  by the
agencies to implement the corrective action provisions of the 1991 Banking Law."
See  "Supervision and  Regulation--Impact  of the 1991 Banking Law." At December
31,  1996,  the  Bank  met the  definition  of a "well  capitalized"  depository
institution.


                                       29

<PAGE>

      The  following  table  shows  the   distribution  of,  and  certain  other
information relating to, the Bank's deposit accounts by type:



                              At December 31, 1996         At December 31, 1995
                             ----------------------       ----------------------
                                    % of                          % of
                              Amount    Deposits            Amount     Deposits
                              ------    --------            ------     --------
                                         (Dollars in thousands)

Demand deposits             $ 2,401        2.6            $ 2,729        4.7%
NOW deposits                  4,536        4.9              2,705        4.6
Money market deposits         7,507        8.0              3,518        6.0
Savings deposits              4,742        5.0                595        1.0
                            -------      -----            -------      -----
        Subtotal             19,186       20.5              9,547       16.3
                            -------      -----            -------      -----

Certificate of deposits:
   3.00%-3.99%                 --           --                 24        --
   4.00%-4.99%                1,682        1.8                255         .4
   5.00%-5.99%               53,507       57.3             23,756       40.5
   6.00%-6.99%               13,307       14.2             14,109       24.2
   7.00%-7.99%                5,765        6.2             10,910       18.6
                             ------    -------             -----        ----

Total certificates
   of deposit (1)            74,261       79.5             49,054       83.7
                            -------      -----            -------      -----

Total deposit               $93,447      100.0%            58,601      100.0%
                            =======      =====            =======      =====

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

(1)      Includes  individual  retirement  accounts ("IRAs") totaling $5,434,000
         and $3,464,000 at December 31, 1996 and 1995 respectively, all of which
         are in the form of certificates of deposit.

                                       30

<PAGE>



        The  following  table shows the average  amount of and the average  rate
paid on each of the  following  deposit  account  categories  during the periods
indicated:

                                 Year Ended                      Year Ended
                                December 31,                    December 31,
                                ------------                    ------------
                                   1996                            1995
                           Average     Average              Average    Average
                           Balance      Yield               Balance     Yield
                           -------      -----               -------     -----
                                         (Dollars in thousands)
Demand, money market
        & NOW              $ 8,432       3.68%               5,515       2.56%
Savings deposit              1,470       4.22                  681       2.20
Certificates of deposit     59,437       5.67               34,562       5.98
Other                           34       5.88                   17       5.88
                           -------       ----              -------       ----

        Total deposits     $69,373       5.40%              40,775       5.46%
                           =======       ====              =======       ====


        The Bank does not have a concentration  of deposits from any one source,
the loss of which would have a material adverse effect on the business of either
the Bank or the  Company.  Management  believes  that  substantially  all of the
Bank's  depositors  are residents in its primary market area. The Bank currently
does not accept brokered deposits.



                                       31

<PAGE>



        The following  tables  presents by various  interest rate categories the
amounts of  certificates  of deposit at December  31, 1996 and December 31, 1995
which mature during the periods indicated:
<TABLE>
<CAPTION>


                                         Year Ending December 31,
                          1996       1997       1998      1999         2000     Total
                          ----       ----       ----      ----         ----     -----
                                                               (dollars in thousands)
  December 31, 1996:
<S>                     <C>         <C>         <C>        <C>        <C>       <C>   
     4.00%-4.99%        $ 1,636         46       --         --         --        1,682
     5.00%-5.99%         36,664     10,477        620      3,741      2,005     53,507
     6.00%-6.99%          4,545        404        803        465      7,090     13,307
     7.00%-7.99%           --           62      1,831      3,631        241      5,765
                        -------    -------    -------    -------    -------    -------

Total certificates
     of deposit         $42,845     10,989      3,254      7,837      9,336     74,261
                        =======    =======    =======    =======    =======    =======


                                         Year Ending December 31,
                          1996       1997       1998      1999         2000     Total
                          ----       ----       ----      ----         ----     -----
                                                               (dollars in thousands)
<S>                     <C>          <C>        <C>        <C>        <C>       <C>   
  December 31, 1995:
     3.00%-3.99%        $    24       --         --         --         --           24
     4.00%-4.99%            189         66       --         --         --          255
     5.00%-5.99%         15,218      3,152      1,582         12      3,792     23,756
     6.00%-6.99%          7,865      4,214        393        806        831     14,109
     7.00%-7.99%          5,440       --           61      1,751      3,658     10,910
                        -------    -------    -------    -------    -------    -------

Total certificates
     of deposit         $28,736      7,432      2,036      2,569      8,281     49,054
                        =======    =======    =======    =======    =======    =======


</TABLE>


                                       32

<PAGE>



Jumbo certificates ($100,000 and over) mature as follows:

                                 At December 31,  At December 31,
                                        1996           1995
                                            (in thousands)

Due three months or less               $  733            630
Due over three months to six months     2,136            923
Due over six months to one year         2,566          2,048
Due over one year                       1,826          1,221
                                       ------         ------

                                       $7,261          4,822
                                       ======         ======


The  following  table sets forth the net  deposit  flows of the Bank  during the
periods indicated:

                                   Year Ended        Year Ended
                              December 31, 1996   December 31, 1995
                              -----------------   -----------------
                                        (in thousands)
Net increase (decrease) before
   interest credited              $31,168              26,343
Net interest credited             $ 3,678              2,166
                                  -------             -------

        Net deposit increase       34,846              28,509
                                  =======             =======


Liquidity and Capital Resources

        The  Company's  principal  sources of funds are those  generated  by the
Bank. The Bank's principal sources of funds are deposits, principal and interest
payments  on  loans,   maturities  and  interest  on  securities,   and  capital
contributions  from the  Company.  The  Company's  cash flow is  affected by its
operations,  investing activities,  and financing activities.  Net cash provided
from  operations  primarily  results  from net  earnings  adjusted  for  noncash
accounting entries.

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

        Quantitative  measures  established  by  regulation  to  ensure  capital
adequacy  require the Bank to maintain  minimum amounts and ratios (set forth in
the table below) of total and Tier I capital (as defined in the  regulations) to
risk-weighted assets (as defined), and of Tier I capital (as defined) to average
assets (as defined). Management believes, as of December 31, 1996, that the Bank
meets all capital adequacy requirements to which it is subject.

        As of December 31, 1996, the most recent notification from the State and
Federal regulators categorized the Bank as well capitalized under the regulatory
framework for prompt  corrective  action.  To be categorized as well capitalized
the Bank must maintain minimum total risk-based,  Tier I risk-based,  and Tier I
leverage  ratios as set forth in the table.  There are no  conditions  or events
since  that  notification  that  management  believes  have  changed  the Bank's
category.

                                       33

<PAGE>
<TABLE>
<CAPTION>


                                                                                     To be Well
                                                                                 Capitalized under
                                                                For Capital      Prompt Corrective
                                              Actual         Adequacy Purposes:  Action Provisions:
                                              ------         ------------------  ------------------
                                     Amount       Ratio      Amount      Ratio   Amount      Ratio
                                     ------       -----      ------      -----   ------      -----
                                                           (dollars in thousands)
As of December 31, 1996:
        Total capital
<S>                                  <C>          <C>        <C>          <C>    <C>         <C>  
        (to Risk Weighted Assets)    $8,051       11.90%     $5,412       8.00%  $6,765      10.0%
        Tier I Capital
        (to Risk Weighted Assets)     7,240       10.70%      2,706       4.00%   4,059       6.0%
        Tier I Capital
        (to Average Assets)           7,240        7.48%      3,871       4.00    4,839       5.0%

As of December 31, 1995:
        Total capital
        (to Risk Weighted Assets)     7,272       16.11%      3,610       8.00%   4,512      10.0%
        Tier I Capital
        (to Risk Weighted Assets)     6,699       14.85%      1,805       4.00    2,708       6.0%
        Tier I Capital
        (to Average Assets)           6,699       10.83%      2,475       4.00%   3,093       5.0%

</TABLE>


        Management  believes that additional capital is the key to any expansion
program and, to this end, it will continually assess the need for capital,  both
at the Bank and the holding company levels.  If it is determined that additional
capital is necessary to support the  operations of the Company or the Bank or to
support  any  expansion  or  acquisition  activities,   transactions  to  obtain
additional funds will be considered by the Company. In that regard, during 1995,
the Company  purchased  200,000 shares of common stock of the Bank at a purchase
price of $5.00 per share,  for an aggregate  purchase price of $1.0 million.  In
consideration for the Company's purchase, the Company was also granted a warrant
to  purchase  up  200,000  additional  shares  at a price  of $5.00  per  share,
exercisable from time to time, in whole or in part, until and including December
31, 1999.

Future Accounting Matters
- -------------------------

        The FASB has issued Statement of Financial  Accounting Standards No. 125
("SFAS 125").  This Statement  provides  accounting and reporting  standards for
transfers  and  servicing  of  financial  assets as well as  extinguishments  of
liabilities.   This   Statement   also   provides   consistent   standards   for
distinguishing  transfers of financial assets that are sales from transfers that
are secured  borrowings.  SFAS 125 is effective  for  transfers and servicing of
financial assets as well as  extinguishments  of liabilities  occurring in 1997.
Management  does not  anticipate  SFAS 125 will  have a  material  impact on the
Company.

Impact of Inflation and Changing Prices
- ---------------------------------------

        The financial  statements  and related  financial  data  concerning  the
Company  presented  herein  have been  prepared  in  accordance  with  generally
accepted  accounting  principles,  which  require the  measurement  of financial
position  and  operating   results  in  terms  of  historical   dollars  without
considering  changes in the relative  purchasing power of money over time due to
inflation.  The primary  impact of inflation on the operations of the Company is
reflected  in  increased  operating  costs.  Unlike most  industrial  companies,
virtually  all of the assets and  liabilities  of a  financial  institution  are
monetary  in  nature.  As a  result,  changes  in  interest  rates  have  a more
significant  impact on the  performance of a financial  institution  than do the
effects of changes  in the  general  rate of  inflation  and  changes in prices.
Interest  rates do not  necessarily  move in the same  direction  or in the same
magnitude as the prices of goods and services.

                                       34

<PAGE>
                                    BUSINESS

General
- -------

        The Company is a registered bank holding company  incorporated under the
laws of the State of Delaware on February 5, 1993. Its 96%-owned  subsidiary and
primary asset is the Bank. The Company, through its controlling ownership of the
Bank,  engages in the business of  commercial  banking.  Although the Company is
also engaged in mortgage lending  activities,  its primary business  activity is
its ownership of the Bank. The Bank is a Florida chartered  banking  corporation
and is a member of the Federal Reserve System.

        The Bank primarily focuses on providing personalized banking services to
businesses  and  individuals  within the market area where its banking office is
located. Management believes that this local market strategy enables the Bank to
attract and retain low cost core deposits which provide substantially all of the
Bank's funding requirements.

        Deposit services include certificates of deposit,  individual retirement
accounts  ("IRAs") and other time  deposits,  checking and other demand  deposit
accounts,  NOW  accounts,  savings  accounts  and  money  market  accounts.  The
transaction  accounts and time certificates are tailored to the principal market
areas at rates  competitive  to those in the  area.  All  deposit  accounts  are
insured by the FDIC up to the maximum limits permitted by law. The Bank solicits
these accounts from small businesses,  professional firms and households located
throughout its primary market area.

         The Bank is presently installing ATM facilities in each of its branches
and offers ATM cards with access to local,  state,  and national  networks.  The
bank also offers safe deposit boxes,  wire transfers,  direct deposit of payroll
and social security checks, and automatic drafts for various accounts.  The Bank
periodically  reviews the scope of the  products and services it offers so as to
assess whether  additional  products or services should,  consistent with market
opportunities  and available  resources,  be included in the Bank's products and
services.

        The  Bank  conducts  commercial  and  consumer  banking  business  which
primarily  consists of attracting  deposits from the areas served by its banking
offices  and using  those  deposits,  together  with  funds  derived  from other
sources,  to originate a variety of  commercial,  consumer and real estate loans
(including  commercial loans  collateralized by real estate).  The Bank offers a
broad range of short to  medium-term  business  and personal  loans.  Commercial
loans include both collateralized and uncollateralized loans for working capital
(including inventory and receivables), business expansion (including real estate
acquisitions  and  improvements),  and  purchases  of equipment  and  machinery.
Consumer loans include  collateralized and uncollateralized  loans for financing
automobiles, boats, home improvements, and personal investments.

        The revenues of the Bank are  primarily  derived  from  interest on, and
fees received in connection  with,  commercial real estate and other loans,  and
from  interest  and  dividends  from  investment   securities,   and  short-term
investments.  The principal  sources of funds for the Bank's lending  activities
are its  deposits,  repayment  of loans,  the sale and  maturity  of  investment
securities and capital contributions from the Company. The principal expenses of
the  Bank  are  the  interest   paid  on  deposits  and  operating  and  general
administrative expenses.

        As  is  the  case  with  banking  institutions  generally,   the  Bank's
operations  are  materially  and  significantly  influenced by general  economic
conditions and by related monetary and fiscal policies of financial  institution
regulatory  agencies,  including  the FRB,  the FDIC,  and the State of Florida.
Deposit flows and cost of funds are  influenced  by interest  rates on competing
investments  and  general  market  rates of  interest.  Lending  activities  are
affected  by the demand for  financing  of real estate and other types of loans,
which in turn is affected by the interest  rates at which such  financing may be
offered and other factors  affecting local demand and availability of funds. The
Bank faces strong  competition in the attraction of deposits (its primary source
of lendable funds) and in the origination of loans.



                                       35

<PAGE>



Market Area
- -----------

        The Bank's  facilities  are  located in  Pinellas  County,  which is the
Bank's primary market area. Pinellas County has an estimated resident population
of approximately  850,000.  The Bank's deposit gathering and lending markets are
concentrated on the communities surrounding its offices in Clearwater,  Florida.
Management  believes  that its offices are located in an area serving  small and
mid-sized   businesses   and  serving   middle  and  upper  income   residential
communities.

Market for Services
- -------------------

        Management  believes  that the Bank's  principal  markets  are:  (i) the
established and expanding  commercial market within the primary market area: and
(ii) the moderate and the affluent  residential market within the primary market
area. Moreover,  management believes that a community bank is well positioned to
establish these  relationships  with both  commercial  customers and households.
Management  believes that the Bank is well  positioned to take  advantage of its
market segment.

        Businesses  are  solicited  through the  personal  efforts of the Bank's
directors  and  officers.  Management  believes a  locally-  based bank is often
perceived by the local business community as possessing a clearer  understanding
of local commerce and its needs. Consequently, the Company expects that the Bank
will be able to make prudent lending  decisions  quickly and more equitably than
its competitors without compromising asset quality or the Bank's profitability.

Lending Activities
- ------------------

General
- -------

        The primary source of income  generated by the Bank is from the interest
earned  from  both the  loan  and  investment  portfolios.  The  Bank  maintains
diversification when considering  investments and the granting of loan requests.
Emphasis is placed on the  borrower's  ability to generate  cash flow to support
its debt obligations and other cash related expenses. Lending activities include
commercial  and  consumer  loans and real  estate  loans.  Commercial  loans are
originated  for working  capital  funding.  Consumer loans include those for the
purchase of automobiles,  boats, home improvements and investments.  Real estate
loans include primarily the origination of loans for commercial property.  While
the Bank's lending activities include single-family  residential mortgages, such
lending activities are not emphasized.

        At December 31, 1996 the Bank's net loan  portfolio  was $59.5  million,
representing  56.6% of its total  assets.  As of such date,  the loan  portfolio
consisted of 5.8% commercial  loans,  94.0%  real-estate  mortgage loans and .2%
consumer and other loans.

Real Estate Mortgage Loans
- --------------------------

        A substantial  portion of the Bank's real estate mortgage loans are made
to finance the  acquisition  and holding of  commercial  real  estate.  The Bank
requires  mortgage  title  insurance  and hazard  insurance  in  amounts  deemed
appropriate by Management.

Commercial Lending
- ------------------

        The Bank offers a variety of  commercial  loan services  including  term
loans, lines of credit and equipment financing. Short-to- medium term commercial
loans,  both  collateralized  and   uncollateralized,   are  made  available  to
businesses for working capital (including  inventory and receivables),  business
expansion  (including  acquisitions  of real estate and  improvements),  and the
purchase of equipment and machinery.  The purpose of a particular loan generally
determines its structure.

        The Bank's  commercial  loans  primarily are  underwritten in the Bank's
primary market area on the basis of the borrower's  ability to service such debt
from income. As a general  practice,  the Bank takes as collateral a lien on any
available real estate,  equipment,  or other assets.  Working  capital loans are
primarily  collateralized  by short-term assets whereas term loans are primarily
collateralized by long-term assets.


                                       36

<PAGE>



        Unlike residential mortgage loans, which generally are made on the basis
of the borrower's ability to make repayment from his employment and other income
and which are  collateralized  by real  property  whose  value  tends to be more
readily ascertainable,  commercial loans typically are underwritten on the basis
of the  borrower's  ability to make repayment from the cash flow of his business
and  generally  are   collateralized  by  business  assets,   such  as  accounts
receivable,  equipment and inventory. As a result, the availability of funds for
the repayment of commercial loans may be substantially  dependent on the success
of the  business  itself.  Further,  the  collateral  underlying  the  loans may
depreciate over time,  cannot be appraised with as much precision as residential
real estate, and may fluctuate in value based on the success of the business.

Consumer Loans
- --------------

        Consumer  loans made by the Bank have included  automobiles,  recreation
vehicles,  boats,  home  improvements,  home  equity  lines of credit,  personal
(collateralized and uncollateralized) and deposit account  collateralized loans.
The terms of these loans periodically range from 36 to 120 months and vary based
upon the kind of collateral and size of loan.

        Consumer  loans  typically  have a short term and carry higher  interest
rates than that charged on other types of loans.  Installment loans, however, do
pose additional risks of  collectability  when compared to traditional  types of
loans granted by commercial  banks such as residential  mortgage  loans. In many
instances, the Bank is required to rely on the borrower's ability to repay since
the collateral  may be of reduced value at the time of collection.  Accordingly,
the  initial  determination  of the  borrower's  ability  to repay is of primary
importance in the underwriting of consumer loans.

Loan Solicitation and Processing
- --------------------------------

        Loan   originations   are  derived  from  a  number  of  sources.   Loan
originations  can be  attributed  to  direct  solicitation  by the  Bank's  loan
officers, existing customers and borrowers,  advertising,  walk-in customers and
referrals from brokers.

        Upon receipt of a loan application from a prospective borrower, a credit
report and verifications are ordered to verify specific  information relating to
the loan applicant's employment income and credit standing. An appraisal,  where
required,  of any real estate  intended to  collateralize  the proposed  loan is
undertaken by an appraiser approved by the Bank.

Competition
- -----------

        The  Bank  encounters  strong  competition  both  in  making  loans  and
attracting deposits. The deregulation of the banking industry and the widespread
enactment of state laws which permit multi-bank  holding companies as well as an
increasing  level of  interstate  banking  have  created  a  highly  competitive
environment for commercial  banking in the Bank's primary market area. In one or
more aspects of its business,  the Bank competes  with other  commercial  banks,
savings and loan associations,  credit unions, finance companies,  mutual funds,
insurance  companies,  brokerage and  investment  banking  companies,  and other
financial  intermediaries  operating in Pinellas  County and elsewhere.  Most of
these  competitors,  some of  which  are  affiliated  with  large  bank  holding
companies,  have  substantially  greater  resources and lending limits,  and may
offer certain  services that the Bank does not currently  provide.  In addition,
many of the Company's non-bank competitors are not subject to the same extensive
federal  regulations  that govern bank holding  companies and federally  insured
banks. See "Investment Considerations and Risk Factors-Competition."

        Management believes that the Company and the Bank are well positioned to
compete  successfully in its primary market area,  although no assurances can be
given.  Competition  among  financial  institutions is based upon interest rates
offered on deposit  accounts,  interest  rates charged on loans and other credit
and  service  charges,  the  quality  and scope of the  services  rendered,  the
convenience  of  banking  facilities,  and,  in the case of loans to  commercial
borrowers,   relative   lending  limits.   As  an  independent   community  bank
headquartered  in the Bank's primary market area,  management  believes that the
Bank's community  commitment and involvement in its primary market area, as well
as its commitment to quality,  personalized  banking services,  are factors that
contribute to the Bank's competitiveness.


                                       37

<PAGE>


Employees
- ---------

        At December  31,  1996,  the Company and the Bank  together  employed 24
full-time  and 1 part-time  employees.  None of these  employees is covered by a
collective  bargaining  agreement  and the Company  believes  that its  employee
relations are good.

Properties
- ----------

         The office of the Company is located at 10 Rockefeller Plaza, New York,
New  York.  The Bank  maintains  its  principal  office in  leased  premises  of
approximately 6,800 square feet at 1875 Belcher Road North, Clearwater, Florida.
The Bank's office includes an outside  drive-through teller station. In addition
to its  principal  office,  the bank owns three  branch  offices in  Clearwater,
Florida.  One  branch is  located  at 606  Chestnut  Street.  This  facility  is
undergoing extensive reconstruction and is expected to reopen in June of 1997 as
a two-story  building of  approximately  22,000  square feet with  drive-through
teller  windows.  The Bank will occupy the ground floor as its principal  office
and the upper  floor will be leased to  commercial  tenants.  Another  branch is
located at 2175 Nursery Road and consists of a facility of  approximately  2,700
square feet and likewise includes  drive-through  teller  facilities.  The third
branch is located in a three-story  building at 2575 Ulmerton  Road.  The branch
office occupies the ground floor,  which consists of approximately  2,500 square
feet plus drive-through  teller facilities.  The Bank leases office space on the
upper floor to commercial tenants.  During 1996, the Bank acquired a former bank
office  located at 6750 Gulfport  Boulevard in South  Pasadena,  Florida,  which
consists of a one-story  building of  approximately  2,500 square  feet,  with a
drive-through  teller  facility.  The  building  will  be  renovated  and  it is
anticipated that it will open as a branch office on or about July of 1997.

Litigation
- ----------

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

Federal and State Taxation
- --------------------------

        General. The Company and the Bank file a consolidated federal income tax
return  on a  calendar  year  basis.  Consolidated  returns  have the  effect of
eliminating   intercompany   distributions,   including   dividends,   from  the
computation  of  consolidated  taxable  income for the taxable year in which the
distributions occur. Banks and bank holding companies are subject to federal and
state income taxes in the same manner as other corporations.  In accordance with
an income tax sharing agreement,  income tax charges or credits are allocated to
the Company and the Bank on the basis of their respective taxable income or loss
included in the consolidated income tax return.

        Federal  Income  Taxation.  Although a bank's  income tax  liability  is
determined  under  provisions  of the Internal  Revenue Code of 1986, as amended
(the "Code"), which is applicable to all taxpayers or corporations, Sections 581
through 597 of the Code apply specifically to financial institutions.

        The two primary areas in which the  treatment of financial  institutions
differs from the treatment of other corporations under the Code are in the areas
of bond  gains  and  losses  and bad debt  deductions.  Bond  gains  and  losses
generated  from the sale or  exchange of  portfolio  instruments  are  generally
treated for financial  institutions  as ordinary  gains and losses as opposed to
capital  gains and losses for other  corporations,  as the Code  considers  bond
portfolios  held by banks to be  inventory  in a trade or  business  rather than
capital assets.  Banks are allowed a statutory  method for calculating a reserve
for bad  debt  deductions.  Based on the  asset  size of the  Bank,  the Bank is
permitted to maintain a bad debt reserve  calculated  on an  experience  method,
based  on  charge-offs   for  the  current  and  preceding  five  years,   or  a
"grandfathered" base year reserve, if larger.

        State  Taxation.  The Company  files state income tax returns in Florida
and New York and  franchise  tax returns in Delaware.  Florida taxes banks under
primarily  the same  provisions  as other  corporations.  The holding  company's
activities,  other  than the bank  operations,  are  taxable in the State of New
York.  Generally,  state taxable  income is  calculated  under  applicable  Code
sections with some modifications required by state law.

                                       38

<PAGE>





                                   MANAGEMENT

Directors and Executive Officers of the Company
- -----------------------------------------------

        The  directors and executive  officers of the Company,  their ages,  and
positions with the Company are set forth below.

        Lawrence G. Bergman,  age 52, serves as a Director,  Vice  President and
Secretary of the Company and has served in such capacities since the Company was
organized.  Mr.  Bergman  received a Bachelor of Science  degree and a Master of
Engineering (Electrical) degree from Cornell University, and a Master of Science
in Engineering and a Ph.D degree from The Johns Hopkins University.  Mr. Bergman
is also Co-Chairman of the Board of Directors and a member of the Loan Committee
of  the  Bank  and  a  Director,   Vice-President  and  Secretary  of  Intervest
Corporation  of New York.  During  the past  five  years  Mr.  Bergman  has been
actively  involved in the  ownership  and  operation of real estate and mortgage
investments.

        Michael A. Callen, age 56, serves as a Director of the Company,  and has
served in such capacity since May,  1994. Mr Callen  received a Bachelor of Arts
degree from the University of Wisconsin in Economics and Russian. Mr. Callen has
been Senior Advisor,  The National  Commercial  Bank,  Jeddah,  Kingdom of Saudi
Arabia since May, 1993.  From the fall of 1992 through  February of 1993, he was
an Adjunct Professor of International  Banking at Columbia  University  Business
School.  From 1987 until February of 1992 he was a Director and Sector Executive
at  Citicorp/Citibank,  responsible  for corporate  banking  activities in North
America, Europe and Japan. He is also a Director of Intervest Corporation of New
York and AMBAC, Inc.

        Jerome Dansker, age 78, serves as Chairman of the Board of Directors and
Executive  Vice  President  of the  Company.  He has  served as  Executive  Vice
President  since 1994 and as  Chairman  of the Board  since  1996.  Mr.  Dansker
received a Bachelor  of Science  degree from the New York  University  School of
Commerce, Accounts and Finance, a law degree from the New York University School
of Law, and is admitted to practice as an attorney in the State of New York. Mr.
Dansker is also a Director and Chairman of the Loan Committee of the Bank and is
Chairman of the Board of Directors  and  Executive  Vice  President of Intervest
Corporation  of New York.  During  the past five  years,  Mr.  Dansker  has been
actively  involved in the  ownership  and  operation of real estate and mortgage
investments.

        Lowell S. Dansker, age 46, serves as a Director, President and Treasurer
of the  Company,  and has  served  in such  capacities  since  the  Company  was
organized. Mr. Dansker received a Bachelor of Science in Business Administration
from Babson  College,  a law degree from the  University of Akron School of Law,
and is admitted to  practice as an attorney in New York,  Ohio,  Florida and the
District of Columbia.  Mr. Dansker is also Co-Chairman of the Board of Directors
and a member of the Loan  Committee  of the Bank and a Director,  President  and
Treasurer of Intervest  Corporation of New York. During the past five years, Mr.
Dansker has been actively involved in the ownership and operation of real estate
and mortgage investments.

         Milton F. Gidge,  age 67, serves as a Director of the Company,  and has
served in such  capacity  since March,  1994.  Mr. Gidge  received a Bachelor of
Business  Administration  degree in  Accounting  from Adelphi  University  and a
Masters  Degree in Banking  and  Finance  from New York  University.  Mr.  Gidge
retired in 1994 and, prior to his retirement, was a Director and Chairman-Credit
Policy of Lincoln Savings Bank,  F.S.B.  (headquartered in New York City). He is
also a Director of Intervest Corporation of New York, Interboro Mutual Indemnity
Insurance Company and Vicon Industries, Inc. Mr. Gidge was an officer of Lincoln
Savings Bank, F.S.B. for more than five years.

         William F. Holly,  age 68,  serves as a Director of the Company and has
served in such capacity since March, 1994. Mr. Holly received a Bachelor of Arts
degree in Economics from Alfred  University.  Mr. Holly is Chairman of the Board
and CEO of Sage, Rutty & Co., Inc.,  members of the Boston Stock Exchange,  with
offices in Rochester, New York and Canandaigua, New York, and is also a Director
of Intervest  Corporation  of New York and a Trustee of Alfred  University.  Mr.
Holly has been an officer and director of Sage,  Rutty & Co., Inc. for more than
five years.

         David J. Willmott, age 59, serves as a Director of the Company, and has
served in such capacity since March,  1994. Mr. Willmott is a graduate of Becker
Junior  College  and  attended  New York  University  Extension  and Long Island
University  Extension of  Southampton  College.  Mr.  Willmott is the Editor and
Publisher  of Suffolk Life  Newspapers,  which he founded more than 25 years ago
and is a Director of Intervest Corporation of New York.

                                       39

<PAGE>




         Wesley T. Wood,  age 54,  serves as a Director of the Company,  and has
served in such  capacity  since  March,  1994.  Mr. Wood  received a Bachelor of
Science  degree  from New York  University,  School  of  Commerce.  Mr.  Wood is
President  of  Marketing  Capital   Corporation,   an  international   marketing
consulting and  investment  firm which he founded in 1973. He is also a Director
of  Intervest  Corporation  of New  York,  a  Director  of the  Center of Direct
Marketing  at New  York  University,  a member  of the  Marketing  Committee  at
Fairfield  University in Connecticut,  and a Trustee of St. Dominics R.C. Church
in Oyster Bay, New York.

        All of the  directors  of the  Company  have  been  elected  to serve as
directors until the next annual meeting of the Company's  shareholders.  Each of
the  officers of the Company has been  elected to serve as an officer  until the
next annual meeting of the Company's directors.

         Mr.  Bergman's  wife is the  sister of Lowell S.  Dansker,  and  Jerome
Dansker is the father of Lowell S. Dansker and Mrs. Bergman.

Directors and Executive Officers of the Bank
- --------------------------------------------

        The current directors and executive officers of the Bank are as follows:

         Lawrence G. Bergman serves as Co-Chairman of the Board of Directors and
as a member of the Loan Committee of the Bank and has served as a director since
May 1993. See "Directors and Executive Officers of the Company."

         Stephen M.  Bragin,  age 66,  serves as a Director  of the Bank and has
served in such capacity since November 1993. Mr. Bragin  attended the University
of  Pennsylvania,  where he majored in business.  Mr.  Bragin is the Director of
Development  at the  University  of South  Florida,  College of Fine Arts. He is
retired from the citrus  growing and processing  business,  where he had over 30
years of experience.

                Robert J. Carroll,  age 54, serves as a Director and as a member
of the Loan  Committee of the Bank, and has served as a director since 1987. Mr.
Carroll  received a Bachelor of Arts degree and a law degree from the University
of Florida,  Gainesville.  He is a senior  partner in the law firm of  Perenich,
Carroll,  Perenich, Avril & Caulfield,  P.A., and has been a member of such firm
for 25 years.

                Petra H. Coover,  age 50,  serves as Vice  President of the Bank
and has served in such capacity since June 1994. Ms. Coover  received a Bachelor
of Arts degree in business  administration  from  Eckerd  College.  She has also
attended The National  School of Real Estate  Finance of Ohio State  University,
the  Commercial  Lending  School  of the  University  of South  Florida  and the
International Business Institute in the Netherlands.  Ms. Coover has been a bank
officer for more than 13 years.

         Jerome  Dansker  serves  as a  Director  and as  Chairman  of the  Loan
Committee  of the Bank and has served as a director  since  November  1993.  See
"Directors and Executive Officers of the Company."

         Lowell S. Dansker  serves as  Co-Chairman of the Board of Directors and
as a member of the Loan  Committee  of the Bank,  and has  served as a  director
since May 1993. See "Directors and Executive Officers of the Company."

         David M.  Egbert,  age 54,  serves  as a  Director  of the Bank and has
served in such capacity since  November 1993. Mr. Egbert  received a Bachelor of
Arts degree from the University of Wisconsin in journalism and advertising.  Mr.
Egbert is the President of the IMS Group, a marketing  services company based in
St. Petersburg,  Florida, which he founded in 1989. Prior to this, he was Senior
Vice  President/Marketing  at Chase Manhattan Bank. Mr. Egbert has over 25 years
of marketing experience,  which includes  approximately 10 years in banking as a
senior officer specializing in marketing.

         Russell A. Kimball,  age 52, serves as a director of the Bank,  and has
served in such capacity since December 1995. Mr. Kimball  received a Bachelor of
Science degree from Florida State University in Hotel and Restaurant Management.
Mr. Kimball is Executive Vice President and General Manager of the Sheraton Sand
Key Resort.  Mr.  Kimball has been  appointed  by the Governor of Florida to the
Florida  Commission  on Tourism,  is Chairman of the Board of  Directors  of the
Florida  Hotel & Motel  Association  and  serves  as a  member  of the  Board of
Directors of various county and local tourism and hotel organizations.


                                       40

<PAGE>



         Mark W.  Maconi,  age 46,  serves as a Director  and as a member of the
Loan  Committee of the Bank and has served as a director since 1987. He attended
St. Petersburg Junior College and is the President of Mark Maconi Homes, Inc., a
building and land development firm which he founded  approximately 20 years ago.
Mr. Maconi is Vice  President of the  Contractors  and Builders  Association  of
Pinellas  County and is Chairman of the Building  Advisory and Appeals  Board of
Pinellas County.

         Lawrence W.  Nortrup,  age 70, serves as a Director of the Bank and has
served in such capacity since March,  1994.  Mr. Nortrup  received a Bachelor of
Science  degree from the  University  of Illinois  in business  management.  Mr.
Nortrup retired as CEO and President of Michigan Avenue National Bank of Chicago
and has over twenty-five years of banking experience.

         Keith A.  Olsen,  age 43, was  elected  President  of the Bank in 1994.
Prior to such time,  he was Senior Vice  President of the Bank and had served in
that  capacity  since 1991.  Mr. Olsen  received an  Associates  Degree from St.
Petersburg Junior College and a Bachelors Degree in Business  Administration and
Finance from the  University of Florida,  Gainesville.  He is also a graduate of
the Florida  School of Banking of the  University of Florida,  Gainesville,  the
National School of Real Estate Finance of Ohio State University and the Graduate
School of Banking of the South of Louisiana State University. Mr. Olsen has been
a banker for more than 15 years and has served as a senior bank officer for more
than 10 years.

         Marti J. Warren,  age 35,  serves as Vice  President and Cashier of the
Bank and has served in that capacity since 1996. Mr. Warren is a graduate of the
Florida School of Banking of the University of Florida,  Gainesville. Mr. Warren
has been a bank officer for more than ten years.

         All of the  directors  of the  Bank  have  been  elected  to  serve  as
directors until the next annual meeting of the Bank's shareholders.  Each of the
officers  of the Bank has been  elected  to serve as an  officer  until the next
annual meeting of the Bank's directors.

Executive Compensation
- ----------------------

         The following  table sets forth all  compensation  paid during the last
three  years to the Bank's  chief  executive  officer.  No other  officer of the
Company or Bank had annual compensation in excess of $100,000.


                           SUMMARY COMPENSATION TABLE

                           Annual Compensation        Long-Term Compensation

                                                      Other Annual

Name and Principal Year    Salary(1)   Bonuses   Compensation Awards(2) Pay-Outs
    Position       ----    ---------   -------   -------------------------------

Keith A. Olsen,    1994    $87,500    $ 6,500       --         --          --
  President        1995    $90,000    $10,000       --      $10,000        --
                   1996    $95,000    $10,000       --      $10,000        --

(1)     All compensation or renumeration  paid to employees is paid by the Bank.
        At the present time,  there are no employees of the Company and there is
        no compensation paid by the Company.

(2)     These represent warrants to purchase shares of Class A Common Stock.


        Directors of the Company are paid  director's  fees of $500 per meeting.
Directors of the Bank are paid director's fees of $100 per meeting.

        The Bank has a written  agreement with Mr. Keith A. Olsen. The agreement
provides for a four-year  term of employment at a base annual salary of not less
than $125,000.  The agreement  provides for the payment of one years'  severance
upon termination of employment.

                                       41

<PAGE>




Fringe Benefits
- ---------------

        The Bank maintains a 401(k) and Profit Sharing Plan which encourages the
accumulation of savings for  participants'  retirement.  The plan permits 401(k)
matching contributions,  as well as employer profit-sharing contributions in the
discretion of the Bank. The Bank contributed $12,181 to this Plan in 1996.

Stock Option Plan-Bank
- ----------------------

        The Bank maintains a 1992 Stock Option Plan (the "Option  Plan"),  which
provides for the grant of options to key employees of the Bank. The Compensation
Committee  administers  the Option Plan and determines  those  employees to whom
options will be granted.  Up to 70,000 shares of common stock of the Bank may be
issued  pursuant to options  granted under the Option Plan, and no option may be
granted after April 16, 2002.

        The options  granted  pursuant  to the Option Plan are  non-transferable
other than by will or under the laws of descent  and  distribution.  The options
vest over 5 years  after the date of grant at the rate of 20% per year.  Options
may not be  exercised  more than 10 years after the date of grant.  The exercise
price of options  granted  under the  Option  Plan may not be less than the fair
market value of the common stock of the Bank on the date of grant.

        As of December 31, 1996,  no shares of common stock had been issued upon
the exercise of options  granted under the Option Plan,  and options to purchase
11,000  shares of common  stock at an  exercise  price of $5.00 were held by one
employee  which expire on December 31, 2001. It is expected that the Option Plan
will be terminated and that no further  options will be granted under the Option
Plan.

Warrants
- --------

         At  December  31,  1996,  there were  issued and  outstanding  warrants
related to the  purchase  of  1,019,110  shares of Class A Common  Stock and the
Company has  reserved a total of  1,019,110  shares of Class A Common  Stock for
issuance, from time to time, upon exercise of these warrants. Of these warrants,
684,800 are exercisable at any time on or before December 31, 2001 and represent
the right to purchase one share of Class A Common  Stock at a purchase  price of
$10.00 per share (subject to adjustment in connection with certain  issuances of
securities).  The  remaining  warrant  is  exercisable  at any time on or before
January 31, 2006 and represents the right to purchase  334,310 shares of Class A
Common Stock at a purchase  price of $10.00 per share  (subject to adjustment in
connection with certain  issuances of securities).  As of December 31, 1996 none
of the Company's warrants had been exercised.

         During  1996,  the Board of  Directors  authorized  the  issuance  of a
warrant to purchase  100,000  shares of Class B Common  Stock to the Chairman of
the Board. The warrant is exercisable at a price of $10.00 per share at any time
on or before January 31, 2007 (subject to adjustment in connection  with certain
issuances of  securities).  A total of 100,000  shares of the Company's  Class B
Common  Stock has been  reserved  for issuance  upon  exercise of the  foregoing
warrant.

Certain Relationships and Related Transactions
- ----------------------------------------------

        The Bank has had,  and expects to have in the future,  various  loan and
other banking  transactions  in the ordinary  course of business with directors,
and  executive  officers  (or  associates  of such  persons).  In the opinion of
management,  all such transactions:  (i) have been and will be made the ordinary
course of business,  (ii) have been and will be made on  substantially  the same
terms,  including  interest  rates and collateral on loans,  as those  generally
prevailing at the time for comparable  transactions with unrelated persons,  and
(iii) have not and will not involve more than the normal risk of  collectability
or present other unfavorable features.  The total dollar amount of extensions of
credit,  including unused lines of credit,  to directors and executive  officers
and any of their  associates  was $2.9 million as of December  31,  1996,  which
represented approximately 29.9% of total stockholders' equity.


                                       42

<PAGE>



        The holding  company,  as well as  corporations  affiliated with certain
directors of the Company,  have in the past and may in the future participate in
mortgage loans originated by the Bank. Such  participations are on substantially
the same terms as would apply for comparable transactions with other persons and
the interest of the participants in the collateral  securing those loans is pari
passu with the Bank.

        Except for the lease  described  below and  outside  of normal  customer
relationships,  none of the directors,  officers, or present shareholders of the
Company and no  corporations  or firms with which such  persons or entities  are
associated,  currently  maintains or has  maintained  since the beginning of the
last fiscal year, any  significant  business or personal  relationship  with the
Company  or the Bank,  other than such as arises by virtue of such  position  or
ownership interest in the Company or the Bank.

        The Bank leases  certain office  facilities  from a corporation in which
Robert J. Carroll,  a director of the Bank, is an officer and in which he has an
ownership interest. See Note 4 to Notes to Consolidated Financial Statements.

                                       43

<PAGE>



         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following  table sets forth  certain  information  regarding the  beneficial
ownership  of the  Company's  outstanding  common  stock as of March 15, 1997 by
directors and executive  officers of the Company,  and the other person who owns
more  than  5% of  the  issued  and  outstanding  shares.  Except  as  otherwise
indicated,  the persons named in the table have sole voting and investment power
with respect to all shares of common stock owned by them.

                             Class A Common Stock           Class B Common Stock
Name and Address of                              Percent of Number of Percent of
Beneficial Holder            Number of Shares      Class(1)   Shares    Class
- -----------------            ----------------      --------   ------    -----

Helene D. Bergman                  150,000          16.67%    50,000      16.67%
   201 East 62nd Street
   New York, New York 10021

Lawrence G. Bergman                205,000(2)       20.21%    50,000      16.67%
   201 East 62nd Street
   New York, New York 10021

Lowell S. Dansker                  355,000(2)       36.17%   100,000      33.33%
   360 West 55th Street
   New York, New York 10019

Michael A. Callen                   30,000(3)        2.72%         0          0%
   Ryutat
   Jeddah, Saudi Arabia

Jerome Dansker                     335,000(4)       26.23%   100,000(4)   33.33%
   860 Fifth Avenue
   New York, New York 10021

Milton F. Gidge                     21,000(5)        1.75%         0          0%
   43 Salem Ridge Drive
   Huntington, New York 11743

William F. Holly                    30,000(6)        2.70%         0          0%
   206 Edgemere Drive
   Rochester, New York 14612

David J. Wilmott                    63,000(7)        6.21%         0          0%
   West Way
   Southhampton, New York

Wesley T. Wood                      65,000(8)        6.42%         0          0%
   24 Timber Ridge Drive
   Oyster Bay, New York 11771

All directors and executive
   officers as a group           1,254,000          85.98%   300,000        100%
                                 ---------

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

                                       44

<PAGE>



(1)      Percentages have been computed based upon the total outstanding  shares
         of the Company plus, for each person and the group,  shares that person
         or the group has the right to acquire pursuant to warrants.
(2)      Includes  55,000  shares  of Class A  common  stock  issuable  upon the
         exercise of warrants.
(3)      Includes  22,500  shares  of Class A  common  stock  issuable  upon the
         exercise of warrants.
(4)      The  335,000  shares  of Class A common  stock  are  issuable  upon the
         exercise of outstanding warrants.  The 100,000 shares of Class B Common
         Stock are issuable upon exercise of a warrant.
(5)      Includes  18,000  shares  of Class A  common  stock  issuable  upon the
         exercise of warrants.
(6)      Includes  22,500  shares  of Class A  common  stock  issuable  upon the
         exercise of warrants.
(7)      Includes  4,000  shares of Class A common stock owned by members of Mr.
         Willmott's  family,  as well as 35,000  shares of Class A common  stock
         (and 4,000 shares of Class A common stock  issuable to family  members)
         issuable upon the exercise of warrants.
(8)      Includes  40,000  shares  of Class A  common  stock  issuable  upon the
         exercise of warrants.


                            DESCRIPTION OF SECURITIES

General
- -------

         The  Company's  Articles  of  Incorporation  provide for two classes of
common capital stock consisting of 2,600,000 shares of Class A Common Stock, par
value $1.00 per share,  and 400,000  shares of Class B Common  Stock,  par value
$1.00 per share. In addition,  the Company's Articles provide for 200,000 shares
of preferred stock, par value $1.00 per share ("Preferred Stock"). The Company's
Articles of Incorporation authorize the Board of Directors,  without shareholder
approval,  to fix  the  preferences,  limitations  and  relative  rights  of the
Preferred  Stock, to establish one or more series or classes of Preferred Stock,
and to determine the variations  between each such series or class. No shares of
Preferred Stock are issued or outstanding.

         As of the date of this  Prospectus,  there were issued and  outstanding
900,000 shares of Class A Common Stock, 600,000 of which are held by the initial
stockholders  of the Company and 200,000  shares of Class B Common Stock held by
the same initial stockholders.

Common Stock
- ------------

         Both  classes  of  common  stock  have  equal  voting  rights as to all
matters,  except that, so long as at least 50,000 shares of Class B Common Stock
remain issued and outstanding,  the holders of the outstanding shares of Class B
Common  Stock  are  entitled  to vote  for the  election  of  two-thirds  of the
directors  (rounded  up to the  nearest  whole  number)  and the  holders of the
outstanding  shares  of  Class A  Common  Stock  are  entitled  to vote  for the
remaining  directors of the Company.  Under Delaware law, the holders of Class A
and Class B Common  Stock would be entitled  to vote as  separate  classes  upon
certain  matters which would  adversely  affect or  subordinate  the rights of a
class.

         Subject to preferences that may be applicable to any outstanding shares
of  Preferred  Stock,  holders  of Class A Common  Stock are  entitled  to share
ratably in dividends  when and as declared by the  Company's  Board of Directors
out of funds legally available therefor. See "Dividends."

         No dividends  may be declared or paid with respect to shares of Class B
Common  Stock  until  January 1, 2000,  after  which time the holders of Class A
Common Stock and Class B Common Stock will share  ratably in dividends  when and
as declared by the Board of Directors.

         The  shares  of Class B Common  Stock are  convertible,  on a share for
share basis,  into Class A Common Stock, at any time and from time to time after
January 1,  2000.  Neither  Class A nor Class B Common  Stock  holders  have any
preemptive  rights as to  additional  issues of common stock.  Shareholders  are
subject to no assessments and, upon liquidation, both Class A and Class B common
shareholders would be entitled to participate equally per share in the assets of
the Company available to common shareholders.


                                       45

<PAGE>



Class A Warrants
- ----------------

         At the date of this prospectus,  there are outstanding warrants related
to 1,019,110 shares of the Company's Class A Commons Stock. The Warrants entitle
the registered  holders thereof to purchase one share of Class A Common Stock at
a price of $10.00 per share.  The  exercise  price is subject to  adjustment  in
accordance with the  anti-dilution  and other provisions  referred to below. The
holder of any  Warrant  may  exercise  such  Warrant or any  portion  thereof by
surrendering the certificate  representing the Warrant to the Company's transfer
and warrant agent, with the subscription on the reverse side of such certificate
properly  completed and executed,  together with payment of the exercise  price.
The  Warrant  may be  exercised  at any time until  expiration  of the  Warrant.
Warrants  related to 684,800 of Class A Common Stock expire on December 31, 2001
and a Warrant  related  to  334,310  shares of Class A Common  Stock  expires on
January 31, 2006.  Except for the expiration date, the Warrants related to Class
A Common Stock are alike in all respects.  No  fractional  shares will be issued
upon the  exercise of the  Warrants.  Warrants  may not be exercised as to fewer
than 100 shares unless  exercised as to all Warrants held by the holder thereof.
The exercise  prices of the Warrants  have been  arbitrarily  determined  by the
Company and are not necessarily  related to the Company's book value,  net worth
or other established criteria of value. The exercise price should in no event be
regarded as an indication of any future market price of the  securities  offered
hereby.

         The Warrants are not exercisable  unless, at the time of exercise,  the
Company has a current  prospectus  covering the shares of common stock  issuable
upon exercise of such Warrants and such shares have been  registered,  qualified
or deemed to be exempt under the securities law of the state of residence of the
holders of such Warrants. Although the Company will use its best efforts to have
all such shares so registered or qualified on or before the exercise date and to
maintain a current  prospectus  relating  thereto  until the  expiration of such
Warrants, there can be no assurance that it will be able to do so.

         The  exercise  price and the  number of shares of Class A Common  Stock
purchasable upon the exercise of the Warrants are subject to adjustment upon the
occurrence  of  certain  events,   including  stock  dividends,   stock  splits,
combinations or  reclassifications on or of the Class A Common Stock or sales by
the  Company  of shares of its  Class A Common  Stock at a price  below the then
applicable exercise price of the Warrants.  Additionally,  an adjustment will be
made in the case of a  reclassification  or  exchange  of Class A Common  Stock,
consolidation or merger of the Company with or into another  corporation or sale
of all or  substantially  all of the  assets of the  Company  in order to enable
warrant  holders  to  acquire  the kind and  number  of shares of stock or other
securities  or  property  receivable  in such event by a holder of the number of
shares of Class A Common Stock that might otherwise have been purchased upon the
exercise of the Warrant.  In most cases,  no  adjustment  will be made until the
number  of shares  issued  by the  Company  exceeds  5% of the  number of shares
outstanding  after the offering and thereafter no adjustments will be made until
the  accumulative  adjustments  and  exercise  price per share amount to $.05 or
more. No adjustment to the exercise  price of the shares subject to the Warrants
will be made for  dividends  (other  than stock  dividends),  if any paid on the
Class A Common Stock or for securities issued pursuant to a company stock option
plan, if any, or other employee benefit plans of the Company.

         The Warrants are fully  registered and may be presented to the transfer
and warrant agent for transfer,  exchange or exercise at any time at or prior to
the close of business on the expiration date for such warrant, at which time the
Warrant  becomes  wholly  void and of no  value.  If a market  for the  Warrants
develops, the holder may sell the Warrants instead of exercising them. There can
be no  assurance,  however,  that a market  for the  Warrants  will  develop  or
continue.

         The  Warrants do not confer upon holders any voting or any other rights
as a shareholder of the Company.


                                       46

<PAGE>


Class B Warrant
- ---------------

         During  1996,  the Company  issued to its  Executive  Vice  President a
warrant to purchase up to 100,000  shares of Class B Common  Stock,  at any time
prior to January 31, 2007, at a purchase price of $10.00 per share.  The warrant
contains terms and conditions  substantially  in conformity with the warrant for
shares  of Class A Common  Stock.  In  addition,  the  Warrant  provides  for an
adjustment in the number of shares of Class B Common Stock  purchasable upon the
exercise of the  Warrant and the  exercise  price per share in  accordance  with
anti-dilution  and other  provisions  which are in substantial  conformity  with
those described above, but which relate to share issuances and recapitalizations
for both Class A and Class B Common Stock.

Tax Consequences-Warrants
- -------------------------

         Under  current  provisions  of the  Code,  no  gain  or  loss  will  be
recognized to a holder upon the exercise of a Warrant.  The sale of a Warrant by
a holder  or the  redemption  of a  Warrant  from a holder  will  result  in the
recognition  of gain or loss in an amount  equal to the  difference  between the
amount  realized by the holder and the Warrants  adjusted  basis in the hands of
the holder.  Provided  that the holder is not a dealer in the  Warrants and that
the common stock would have been a capital  asset in the hands of the holder had
the  Warrant  been  exercised,  gain or loss  from the sale or  redemption  of a
Warrant  will be long term or short term  capital gain or loss to the holder and
loss on the expiration of a Warrant, equal to the Warrants adjusted basis in the
hands of the holder,  will be long term or short term  capital  loss,  depending
upon  whether the Warrant had been held for more than one year.  No gain or loss
will be recognized  by the Company upon receipt of payment for a Unit,  upon the
exercise of a Warrant, or upon the expiration of a Warrant.

         Although the Company has been  advised by its  counsel,  Harris Beach &
Wilcox, LLP, that the foregoing is an accurate summary of certain federal income
tax  considerations  attributable  to the Warrants,  it does not purport to be a
full description of the federal, state or local tax considerations applicable to
the  Warrants  or the  underlying  shares of common  stock.  Each  holder of the
Warrants  should  seek the advice of his or her own tax  advisor  regarding  the
affects  that  such  an  investment  in the  Warrants  will  have  on his or her
individual tax situation.

         On July 14,  1994,  the  Company's  Board  of  Directors  authorized  a
recapitalization  pursuant to which its shares of common stock were changed into
600,000  shares  of Class A Common  Stock and  400,000  shares of Class B Common
Stock.  All references  herein to the number of shares  outstanding and to other
per  share   information   have  been   adjusted  to  take  into   account  such
recapitalization.

Transfer Agent and Warrant Agent
- --------------------------------

         The registrar  and transfer  agent for the Common Stock and the Warrant
Agent for the Warrants is The Bank of New York.



                                       47

<PAGE>



Preferred Stock
- ---------------

         The  Company's  Articles  of  Incorporation   authorize  the  Board  of
Directors,  without further shareholder  approval,  to issue shares of Preferred
Stock in one or more  series with  powers,  preferences,  rights,  restrictions,
limitations, and other qualifications that could adversely affect the voting and
other rights of the holders of Common Stock.

         The Board of Directors has the authority to issue up to 200,000  shares
of the Preferred  Stock of the Company in any number of series (to designate the
rights and  preferences  of such  series)  which  could  operate to render  more
difficult the  accomplishment  of mergers or other  business  combinations.  The
Board of Directors of the Company has no present  intent to issue any  Preferred
Stock at this time. Under certain circumstances and when, in the judgment of the
Board of Directors,  the action will be in the best interest of the stockholders
and the Company,  such shares could be used to create voting  impediments  or to
frustrate  persons seeking to gain control of the Company.  Such shares could be
privately placed with purchasers  friendly to the Board of Directors in opposing
a hostile  takeover  bid. In addition,  the Board of Directors  could  authorize
holders of a series of Preferred  Stock to vote either  separately as a class or
with the holders of the Company's  Common Stock on any merger,  sale or exchange
of assets by the Company or any other extraordinary  corporate transaction.  The
existence  of  the  additional  authorized  shares  could  have  the  effect  of
discouraging unsolicited takeover attempts or delaying,  deferring or preventing
a change  in  control  of the  Company.  Such an  occurrence,  in the event of a
hostile  takeover  attempt,  may have an adverse impact on stockholders  who may
wish to participate  in such offer.  The issuance of new shares could be used to
dilute the stock  ownership of a person or entity  seeking to obtain  control of
the Company should the Board of Directors  consider the action of such entity or
person not to be in the best interest of the stockholders  and the Company.  The
Board of Directors  is not aware of any present  attempt or effort by any person
to accumulate the Company's securities or obtain control of the Company.

Restrictions on Changes in Control
- ----------------------------------

         Under the Federal  Change in Bank Control Act (the  "Control  Act"),  a
notice must be submitted  to the FRB if any person,  or group acting in concert,
seeks to acquire 10% or more of any class of  outstanding  voting  securities of
the Company, unless the FRB determines that the acquisition will not result in a
change of control of the Company. Both the Class A Common Stock and the Warrants
are deemed to be voting  securities for these  purposes.  Under the Control Act,
the  FRB  has  60  days  within  which  to  act  on  such  notice,  taking  into
consideration certain factors,  including the financial and managerial resources
of the acquiror,  the convenience and needs of the community  served by the bank
holding  company and its  subsidiary  banks,  and the  antitrust  effects of the
acquisition.  Under the BHCA a company is  generally  required  to obtain  prior
approval  of the FRB before it may obtain  control  of a bank  holding  company.
Control is generally  described to mean the beneficial  ownership of 25% or more
of all outstanding voting securities of a company.


                           SUPERVISION AND REGULATION

         Bank holding  companies and Banks are extensively  regulated under both
federal  and state  law.  These laws and  regulations  are  intended  to protect
depositors,  not  stockholders.  To the extent  that the  following  information
describes statutory and regulatory provisions it is qualified in its entirety by
reference to the particular statutory and regulatory  provisions.  Any change in
the applicable law or regulation may have a material  effect on the business and
prospects of the Company and the Bank. See "Investment  Considerations  and Risk
Factors-Supervision and Regulation."



                                       48

<PAGE>



Bank Holding Company Regulation
- -------------------------------

         As a bank holding company registered hereunder the BHCA, the Company is
subject to the regulation and supervision of the FRB. The Company is required to
file with the FRB annual  reports and other  information  regarding its business
operations  and  those  of its  subsidiaries.  Under  the  BHCA,  the  Company's
activities  and those of its  subsidiaries  are limited to banking,  managing or
controlling  banks,  furnishing  services  to or  performing  services  for  its
subsidiaries or engaging in any other activity which the FRB determines to be so
closely  related to banking or managing or  controlling  banks as to be properly
incident thereto.

         The BHCA requires, among other things, the prior approval of the FRB in
any  case  where  a  bank  holding  company  proposes  to  (i)  acquire  all  or
substantially  all of the  assets  of any other  bank,  (ii)  acquire  direct or
indirect ownership or control of more than 5% of the outstanding voting stock of
any bank (unless it owns a majority of such bank's voting shares) or (iii) merge
or consolidate with any other bank holding company. The FRB will not approve any
acquisition   merger  or   consolidation   that  would   have  a   substantially
anti-competitive  effect,  unless the anti-  competitive  impact of the proposed
transaction is clearly  outweighed by a greater  public  interest in meeting the
convenience  and needs of the  community  to be served.  The FRB also  considers
capital  adequacy  and other  financial  and  managerial  resources  and  future
prospects  of  the  companies  and  the  banks  concerned,   together  with  the
convenience and needs of the community to be served, when reviewing acquisitions
or mergers.  The BHCA further  provides  that the FRB shall not approve any such
acquisitions of control of any bank operating outside the bank holding company's
principal state of operations,  unless such action is specifically authorized by
the statutes of the state in which the bank to be acquired is located.

         Additionally,  the BHCA prohibits a bank holding company,  with certain
limited exceptions, from (i) acquiring or retaining direct or indirect ownership
or control of more than 5% of the outstanding  voting stock of any company which
is not a bank or bank holding company,  or (ii) engaging  directly or indirectly
in activities  other than those of banking,  managing or controlling  banks,  or
performing  services for its subsidiaries,  unless such non-banking  business is
determined  by the FRB to be so  closely  related  to  banking  or  managing  or
controlling  banks  as  to  be  properly   incident  thereto.   In  making  such
determinations,  the FRB is  required  to weigh  the  expected  benefits  to the
public,  such  as  greater  convenience,   increased  competition  or  gains  in
efficiency, against the possible adverse effects, such as under concentration of
resources,  decreased or unfair competition,  conflicts of interest,  or unsound
banking practices.

         The Financial Institutions Reform, Recovery and Enforcement Act of 1989
("FIRREA")  made a  significant  addition  to the  list  of  permitted  non-bank
activities for bank holding companies by specifically  permitting a bank holding
company to acquire,  upon  approval of the FRB and other  applicable  regulatory
authorities, any savings association regardless of its financial condition.

         There are a number of  obligations  and  restrictions  imposed  on bank
holding  companies  and their  depository  institution  subsidiaries  by law and
regulatory policy that are designed to minimize potential loss to the depositors
of such  depository  institutions  and the FDIC insurance funds in the event the
depository  institution becomes in danger of default or in default. For example,
under the 1991  Banking  Law,  to avoid  receivership  of an insured  depository
institution  subsidiary,  a bank holding  company is required to  guarantee  the
compliance  of any insured  depository  institution  subsidiary  that may become
"undercapitalized"  with the terms of any capital restoration plan filed by such
subsidiary with its  appropriate  federal banking agency up to the lesser of (i)
an  amount  equal  to 5% of the  institution's  total  assets  at the  time  the
institution  became  undercapitalized  or (ii) the amount that is necessary  (or
would have been  necessary) to bring the  institution  into  compliance with all
applicable capital standards as of the time the institution fails to comply with
such capital  restoration  plan. See (ii)  "Supervision and Regulation Impact of
the 1991  Banking  Law." Under a policy of the FRB with  respect to bank holding
company  operations,  a bank holding company is required to serve as a source of
financial  strength  to its  subsidiary  depository  institutions  and to commit
resources to support such institutions in circumstances where it might not do so
absent such policy.  The FRB also has the authority  under the BHCA to require a
bank holding  company to terminate  any activity or to  relinquish  control of a
nonbank  subsidiary  (other than a nonbank  subsidiary of a bank) upon the FRB's


                                       49

<PAGE>



determination  that such  activity or control  constitutes a serious risk to the
financial  soundness  and  stability of any bank  subsidiary of the bank holding
company.

         In addition,  the  "cross-guarantee"  provisions of the Federal Deposit
Insurance Act ("FDIA") require insured  depository  institutions which are under
common  control to reimburse the FDIC for any loss suffered by the FDIC (whether
such loss is paid from the Savings  Association  Insurance  Fund ("SAIF") or the
Bank  Insurance  Fund  ("BIF")  of the  FDIC) as a result  of the  default  of a
commonly  controlled  insured  depository  institution  or  for  any  assistance
provided by the FDIC to a commonly controlled insured depository  institution in
danger of default.  Accordingly, the cross- guarantee provisions enable the FDIC
to access a bank holding  company's  healthy SAIF and BIF members.  The FDIC may
decline to enforce the cross-guarantee provisions if it determines that a waiver
is in the best interest of the SAIF or the BIF or both.  The FDIC's claims under
the  cross-guarantee  provisions are superior to claims of  stockholders  of the
insured depository institution (including its holding company or any stockholder
or  creditor  of such  company)  but are  subordinate  to claims of  depositors,
secured  creditors and holders of subordinated  debt (other than  affiliates) of
the commonly controlled insured depository institutions.

         In January 1989, the FRB adopted risk-based capital guidelines for bank
holding  companies.  The  risk-based  capital  guidelines  are  designed to make
regulatory  capital  requirements  more sensitive to differences in risk profile
among  banks and bank  holding  companies,  to  account  for  off-balance  sheet
exposure,  and to minimize  disincentives for holding liquid assets. Under these
guidelines,  assets  and  off-balance  sheet  items are  assigned  to broad risk
categories each with appropriate weights. The resulting capital ratios represent
capital as a percentage  of total  risk-weighted  assets and  off-balance  sheet
items.

         Bank holding companies  currently are required to fully comply with the
FRB's  risk-based  capital  guidelines,  which  were  phased in over two  years.
Effective   December  31,  1992,   the  minimum   ratio  of  total   capital  to
risk--weighted  assets (including certain off-balance sheet activities,  such as
standby  letters of credit) is 8%. At least 4% of the total  capital is required
to be "Tier I Capital," particularly  consisting of common stockholders' equity,
noncumulative  perpetual  preferred  stock,  and a limited  amount of cumulative
perpetual  preferred  stock,  less certain  goodwill items and other  intangible
assets.  The remainder  ("Tier II Capital") may consist of (a) the allowance for
loan  losses  of up to  1.25%  of risk  weighted  risk  assets,  (b)  excess  of
qualifying  perpetual  preferred  stock,  (c) hybrid  capital  instruments,  (d)
perpetual debt, (e) mandatory convertible securities,  and (f) subordinated debt
and intermediate term preferred stock up to 50% of Tier I capital. Total capital
is the sum of Tier I and  Tier II  capital  less  reciprocal  holdings  of other
banking  organizations'  capital  instruments,   investments  in  unconsolidated
subsidiaries  and any other deductions as determined by the FRB (determined on a
case by case basis or as a matter of policy after formal rule-making).

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

         The  Company's  management  believes that the  risk-weighing  of assets
under  these  guidelines  does not and will not have a  material  impact  on the
Company's  operations or on the operations of the Bank. As of December 31, 1996,
the Bank's total capital to risk-weighted  assets was 11.90%. Its Tier I capital


                                       50

<PAGE>



to  risk-weighted  assets was  10.70%.  In addition  to the  risk-based  capital
guidelines, the FRB has adopted a minimum Tier l capital (leverage) ratio, under
which a bank holding  company must maintain a minimum level of Tier I capital to
average total  consolidated  assets of at least 4% in the case of a bank holding
company  that  has  the  highest  regulatory   examination  rating  and  is  not
contemplating  significant growth or expansion. All other bank holding companies
are  expected to maintain a leverage  ratio of at least 100 to 200 basis  points
above the stated  minimum.  As of  December  31,  1996 the Bank's Tier I capital
(leverage) ratio was 7.48%.

         The 1991 Banking law requires each federal  banking  agency,  including
the FRB,  to revise  its  risk-based  capital  standards  to ensure  that  those
standards take adequate  account of interest rate risk,  concentration of credit
risk and the risks of nontraditional  activities,  as well as reflect the actual
performance  and expected risk of loss on  multifamily  mortgages.  The FRB, the
FDIC and the United States Office of the Comptroller of the Currency have issued
a joint  advance  notice of  proposed  rule  making,  soliciting  comments  on a
proposed  framework for  implementing  these revisions.  Under the proposal,  an
institution's  assets,  liabilities,  and  off-balance  sheet positions would be
weighted by risk factors that approximate the instruments'  price sensitivity to
a 100 basis point change in interest rates. Institutions with interest rate risk
exposure  in excess of a threshold  level  would be required to hold  additional
capital proportional to that risk. The notice also asked for comments on how the
risk-based  capital  guidelines of each agency may be revised to take account of
concentration  of credit  risk and the risk of  nontraditional  activities.  The
Company  cannot  assess at this point the impact the proposal  would have on the
capital requirements of the Company or the Bank.

         The BHCA  prohibits  the FRB from  approving a bank  holding  company's
application  to acquire a bank or a bank  holding  company  located  outside the
state in which  the  operations  of its  banking  subsidiaries  are  principally
conducted,  unless such acquisition is specifically authorized by statute of the
state in which the bank or Bank  holding  company  to be  acquired  is  located.
Florida law permits bank holding companies in the Southeast region of the United
States to acquire Florida banking organizations, provided that the home state of
the  acquiring  company has enacted  reciprocal  legislation.  In this  context,
reciprocal  legislation  is  generally  defined as  legislation  that  expressly
authorizes  Florida  banking  organizations  to  acquire  banking  organizations
located  in  another  state  on  terms  and  conditions  substantially  no  more
restrictive  that those  applicable to such an  acquisition in Florida by a bank
holding company located in the other state. For purposes of this paragraph,  the
Company  is a Florida  bank  holding  company.  It cannot be  predicted  to what
extent,  if any, the business of the Bank or the Company may be affected by such
legislation.

Bank Regulation
- ---------------

         The  Bank  is a  state-chartered  banking  corporation  subject  to the
supervision of, and regular  examination by the FRB and the State of Florida, as
well as to the supervision of the FDIC.

         The  operations  of the Bank are subject to state and federal  statutes
applicable to banks which are members of the Federal  Reserve  System and to the
regulations of the FRB, the FDIC and the State of Florida.  The FDIC insures the
deposits of the Bank to the current  maximum  allowed by law.  Such statutes and
regulations  relate to required reserves against deposits,  investments,  loans,
mergers  and  consolidations,  issuance  of  securities,  payment of  dividends,
establishment of branches,  and other aspects of the Bank's operations.  Various
consumer laws and regulations also affect the operations of the Bank,  including
state  usury  laws,  laws  relating to  fiduciaries,  consumer  credit and equal
credit,  and fair credit reporting.  Under the provisions of the Federal Reserve
Act, the Bank is subject to certain  restrictions on any extensions of credit to
the Company or, with certain exceptions, other affiliates, on investments in the
stock or other  securities of national banks, and on the taking of such stock or
securities as  collateral.  These  regulations  and  restrictions  may limit the
Company's  ability to obtain  funds from the Bank for its cash needs,  including
funds for  acquisitions,  and the payment of  dividends,  interest and operating
expenses.  Further,  the Bank is  prohibited  from  engaging  in  certain  tying
arrangements  in  connection  with any  extension  of  credit,  lease or sale of
property or  furnishing  of services.  For example,  the Bank may not  generally
require a customer to obtain other  services  from the Bank or the Company,  and
may not require the  customer to promise  not to obtain  other  services  from a
competitor as a condition to an extension of credit. The Bank also is subject to


                                       51

<PAGE>



certain  restrictions imposed by the Federal Reserve Act on extensions of credit
to executive officers, directors, principal stockholders or any related interest
of such persons. Extensions of credit (i) must be made on substantially the same
terms  (including  interest  rates and  collateral)  as,  and  following  credit
underwriting procedures that are not less stringent than those prevailing at the
time for, comparable transactions with persons not covered above and who are not
employees  and (ii) must not involve  more than the normal risk of  repayment or
present other unfavorable  features.  In addition,  extensions of credit to such
persons  beyond limits set by FRB  regulations  must be approved by the Board of
Directors.  The Bank also is subject to certain lending limits and  restrictions
on overdrafts to such persons.  A violation of these  restrictions may result in
the  assessment  of  substantial  civil  monetary  penalties  on the Bank or any
officer, director,  employee, agent or other person participating in the conduct
of the affairs of the Bank or the imposition of a cease and desist order.

         As an institution  whose deposits are insured by the BIF and SAIF funds
of the FDIC,  the Bank also is subject to insurance  assessments  imposed by the
FDIC.  Under  current law, as amended by the 1991  Banking  Law,  the  insurance
assessment to be paid by BIF and SAIF insured institutions shall be as specified
in  schedules  to be issued by the FDIC  from  time to time.  The  amount of the
assessment  will be  determined  in part to  allow  for a  minimum  BIF and SAIF
reserve  ratio of 1.25% of estimated  insured  deposits (or such higher ratio as
the FDIC may determine in accordance  with the  statute).  Further,  the FDIC is
authorized under the 1991 Banking Law to impose one or more special  assessments
in any amount deemed  necessary to enable  repayment of amounts  borrowed by the
FDIC from the Treasury  Department.  Effective  July 1, 1991, the semiannual BIF
assessment  was  set at  0.23%  of an  institution's  average  assessment  base.
Effective January 1, 1993, the FDIC replaced the uniform  assessment rate with a
transitional  risk-based  assessment  schedule  (which is  required  by the 1991
Banking Law to be fully effective by January 1994),  having assessments for both
BIF and SAIF insured deposits  ranging from 0.23% to 0.31% of the  institution's
average  assessment  base.  This same schedule was retained  commencing  July 1,
1993.  The actual  assessment to be paid by each BIF and SAIF member is based on
the institution's assessment risk classification, which is determined on whether
the institution is considered "well capitalized,"  "adequately  capitalized," or
"under-capitalized,"  as those  terms have been  defined in  applicable  federal
regulations  adopted to implement the prompt  corrective action provision of the
1991 Banking law, and whether such  institution is considered by its supervising
agency to be financially sound or to have supervising  concerns.  As a result of
the 1991 Banking Law, the  assessment  rate on deposits  could further  increase
significantly at any time over the next 15 years. Based on the current financial
condition and capital  levels of the Bank,  the Company does not expect that the
transitional  risk-base  assessment  schedule will have a material impact on the
earnings of the Bank.

         The FDIC has  proposed a rule which would  affect  contracts  between a
bank holding  company,  such as the Company (or related  interests  under common
control), and its insured depository institution  affiliates,  such as the Bank.
The FDIC proposed establishing a rebuttable regulatory  presumption that certain
types of contracts  between an insured  depository  institution  and any company
which directly or indirectly  controls it (or which is under common control with
it) are  unsafe  and  unsound.  The types of  contracts  to be  covered  by such
presumption  would  include those  relating to: (i) making or purchasing  loans,
(ii)  servicing  loans,   (iii)  performing  trust  functions,   (iv)  providing
bookkeeping or data processing  services,  (v) furnishing  management  services,
(vi) selling or  transferring  any department or subsidiary,  (vii) payments for
intangible  assets or (viii)  transferring  any asset for less than fair  market
value  as  evidenced  by an  independent  written  appraisal  or  prepaying  any
liability  more than 30 days prior to its due date.  The FDIC also has  proposed
regulations which would prohibit any insured depository institution, such as the
Bank, from entering into any contract with any person to provide goods, products
or services if such  contract is  determined  to adversely  affect the safety or
soundness of the insured institution.  The Company and the Bank cannot determine
at this point the impact these  proposed rules would have if they are adopted in
their currently proposed form.

Impact of the 1991 Banking Law
- ------------------------------

         Among other things, the 1991 Banking Law provides increased funding for
the BIF and provides for expanded  regulation  of  depository  institutions  and
their affiliates, including parent holding companies.

         The BIF funding  provisions  could result in a significant  increase in
the assessment rate on deposits of BIF  institutions  over the next 15 years. No


                                       52

<PAGE>



assurance  can be given at this  time as to what the level of  premiums  will be
during this 15-year period.  The 1991 Banking Law provides authority for special
assessments  against  insured  deposits  and for the  development  of a  general
risk-based deposit insurance assessment system which the FDIC began to implement
on a  transitional  basis  effective  January  1,  1993.  See  "Supervision  and
Regulation-Bank Regulation."

         The 1991 Banking Law provides the federal  banking  agencies with broad
powers  to  take  prompt  corrective  action  to  resolve  problems  of  insured
depository  institutions.  The extent of those  powers  depends upon whether the
institution  in  question  is  "well  capitalized,"   "adequately  capitalized,"
"undercapitalized,"    "significantly    undercapitalized,"    or    "critically
undercapitalized."  In  September  1992,  each of the federal  banking  agencies
issued final uniform  regulations  defining such capital  levels to be effective
December 19, 1992. Under the final regulations, a bank would be considered "well
capitalized" if it has (i) a total  risk-based  capital ratio of 10% or greater,
(ii) a Tier I risk-based capital ratio of 6% or greater,  (iii) a leverage ratio
of 5% or greater  and (iv) is not subject to any order or written  directive  to
meet  and  maintain  a  specific  capital  level  for any  capital  measure.  An
"adequately  capitalized"  bank  would  be  defined  as one that has (i) a total
risk-based  capital  ratio of 8% or greater,  (ii) a Tier I  risk-based  capital
ratio of 4% or  greater,  and (iii) a leverage  ratio of 4% or greater (or 3% or
greater in the case of a bank with a composite CAMELS rating of 1). A bank would
be considered (A)  "undercapitalized"  if it has (i) a total risk-based  capital
ratio of less than 8%, (ii) a Tier I risk-based  capitalized  ratio of less than
4%, or (iii) a leverage  ratio of less than 4% (or 3% in the case of a bank with
a composite  CAMELS rating of 1); (B)  "significantly  undercapitalized"  if the
bank has (i) a total  risk-based  capital  ratio of less than 6%,  (ii) a Tier I
risk-based Capital ratio of less than 3%, or (iii) a leverage ratio of less than
3%, and (C)  "critically  undercapitalized"  if the bank has a ratio of tangible
equity to total assets equal to or less than 2%.

         As of  December  31,  1996,  the  Bank  met the  definition  of a "Well
Capitalized" institution.

         The 1991  Banking law also  amended  the prior law with  respect to the
acceptance of brokered  deposits by insured  depository  institutions  to permit
only a "well  capitalized"  depository  institution to accept brokered  deposits
without  prior  regulatory  approval.  In June  1992  the  FDIC  issued  a final
regulation implementing these provisions regulating brokered deposits. Under the
regulation,  "well  capitalized"  banks may  accept  brokered  deposits  without
restriction,  "adequately capitalized" banks may accept brokered deposits with a
waiver  from the FDIC  (subject to certain  restrictions  on payments of rates),
while  "undercapitalized"  banks may not accept brokered deposits.  The FDIC has
proposed  to  amend  these  regulations  to  conform  the  regulation's  capital
classifications    ("well    capitalized,"    "adequately    capitalized"    and
"undercapitalized")  to those  contained in the  regulations  implemented by the
prompt corrective action provisions of the 1991 Banking Law (as described in the
previous paragraph). The Company does not believe that this regulation will have
a material adverse effect on its current operations.

         To facilitate the early  identification  of problems,  the 1991 Banking
law  requires  the  federal  banking  agencies  to  review  and,  under  certain
circumstances,  prescribe more stringent  accounting and reporting  requirements
than those required by generally accepted accounting principles.  Effective July
2, 1993, the FDIC issued final rules  implementing  those provisions.  The final
rules are applicable to only those FDIC insured financial  institutions,  which,
at the  beginning of any fiscal year,  had total assets of $500 million or more.
The  rules,   among  other  things,   require  that  management  report  on  the
institution's responsibility for preparing financial statements and establishing
and  maintaining  an internal  control  structure and  procedures  for financial
reporting  and  compliance  with  laws and  regulations  concerning  safety  and
soundness,  and that  independent  auditors  attest to and report  separately on
assertions in  management's  response  concerning  compliance with such laws and
regulations, using FDIC-approved audit procedures.

         The 1991 Banking Law further  requires the federal banking  agencies to
develop  regulations  requiring  disclosure of contingent assets and liabilities
and, to the extent  feasible and  practicable,  supplemental  disclosure  of the
estimated  fair market  value of assets and  liabilities.  The 1991  Banking Law
further  requires  examinations  of all insured  depository  institutions by the
institution's appropriate federal supervisory agency. Moreover, the 1991 Banking
Law,  modified by the Federal  Enterprises  Financial  Safety and Soundness Act,
requires the federal banking  agencies to set operational and managerial,  asset
quality,   earnings  and  stock  valuation   standards  for  insured  depository
institutions  and  depository  institution  holding  companies  (including  bank


                                       53

<PAGE>



holding  companies such as the Company),  as well as compensation  standards for
insured depository  institutions that prohibit excessive  compensation,  fees or
benefits to officers,  directors,  employees and principal stockholders. In July
1992,  the federal  banking  agencies  issued a joint advance notice of proposed
rule-making  soliciting  comments on all aspects of the  implementation of these
standards  in  accordance  with the 1991  Banking  Law,  including  whether  the
compensation standards should apply to depository institution holding companies.

         The  foregoing   necessarily  is  a  general   description  of  certain
provisions of the 1991 Banking Law and does not purport to be complete.  Several
of  the  provisions  of  the  1991  Banking  Law  will  be  implemented  through
regulations  issued by the various federal banking  agencies,  only a portion of
which have been adopted in final form. The effect of the 1991 Banking Law on the
Company  and the Bank  will not be fully  ascertainable  until  after all of the
provisions are effective and after all of the regulations are adopted.

Monetary Policy and Economic Control
- ------------------------------------

         The commercial  banking  business in which the Bank engages is affected
not only by general economic  conditions,  but also by the monetary  policies of
the FRB. Changes in the discount rate on member bank borrowing,  availability of
borrowing at the "discount  window," open market  operations,  the imposition of
changes in reserve  requirements  against  member banks'  deposits and assets of
foreign  branches  and the  imposition  of and  changes in reserve  requirements
against  certain  borrowings  by  banks  and  their  affiliates  are some of the
instruments of monetary policy available to the FRB. These monetary policies are
used in varying  combinations to influence  overall growth and  distributions of
bank loans,  investments  and deposits,  and this use may affect  interest rates
charged on loans or paid on deposits.  The monetary policies of the FRB have had
a  significant  effect on the  operating  results  of  commercial  banks and are
expected to do so in the future.  The  monetary  policies of these  agencies are
influenced by various factors, including inflation, unemployment, short-term and
long-term changes in the international  trade balance and in the fiscal policies
of the United States Government. Future monetary policies and the effect of such
policies on the future  business and earnings of the Company and the Bank cannot
be predicted.

                       EXERCISE INSTRUCTIONS FOR WARRANTS

General

         This  Prospectus  relates to Warrants  relating to 1,019,110  Shares of
Class A Common Stock and 100,000  shares of Class B Common Stock,  and 1,019,110
Shares  of Class A Common  Stock  and  100,000  shares  of Class B Common  Stock
issuable upon exercise of the Warrants.

Method of Exercising the Warrants

         Shares of Class A Common Stock or Class B Common Stock may be purchased
by holders of the Warrants  only by mailing or  delivering a completed  and duly
executed  Election to Purchase  Form which is on the reverse side of the Warrant
Certificate, together with payment of the exercise price of $10.00 per share for
each Warrant surrendered to The Bank of New York (the "Warrant Agent'), prior to
the expiration of the Warrant.

         Payment may be made in certified funds,  cashier's check, bank draft or
bank check, payable to the order of the Warrant Agent.


                                       54

<PAGE>



Subscription Proceeds

         All funds  received  by the  Warrant  Agent from the  subscription  for
shares of Common Stock will be forwarded to the Company.

                                  LEGAL MATTERS

         The  validity of the  Warrants  and Shares of Class A Common  Stock and
Class B Common  Stock  offered  hereby  will be passed  upon for the  Company by
Harris Beach & Wilcox, LLP, Rochester, New York.


                                     EXPERTS

         The consolidated balance sheets of Intervest Bancshares Corporation and
Subsidiary  as of  December  31,  1996  and 1995  and the  related  consolidated
statements of earnings,  stockholders'  equity and cash flows for the years then
ended included in this Prospectus,  have been included herein in reliance on the
report  of  Hacker,   Johnson,  Cohen  &  Grieb,  Tampa,  Florida,   independent
accountants,  given on the authority of that firm as experts in  accounting  and
auditing.



                                       55

<PAGE>

<TABLE>
<CAPTION>


                          Index to Financial Statements
                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

Intervest Bancshares Corporation and Subsidiary                                                                Page
- -----------------------------------------------                                                                ----

<S>                                                                                                             <C>
Independent Auditors' Report                                                                                    F-2
Balance Sheets as of December 31, 1996 and 1995                                                                 F-3
Statements of Earnings for the Years Ended December 31, 1996 and 1995                                           F-4
Statements of Stockholders' Equity for the Years Ended December 31, 1996 and 1995                               F-5
Statements of Cash Flows for the Years Ended December 31, 1996 and 1995                                         F-6
Notes to Financial Statements                                                                                   F-7

</TABLE>

         All  schedules are omitted  because of the absence of conditions  under
which they are required or because the required  information  is included in the
Financial Statements and related Notes.





























                                       F-1



<PAGE>
                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY
                               New York, New York


                    Audited Consolidated Financial Statements

                         December 31, 1996 and 1995 and
                            for the Years then Ended


                  (Together With Independent Auditors' Report)



<PAGE>


                          Independent Auditors' Report



Board of Directors and Stockholders
Intervest Bancshares Corporation
New York, New York:

We have  audited  the  accompanying  consolidated  balance  sheets of  Intervest
Bancshares  Corporation  and Subsidiary  (the "Company") as of December 31, 1996
and 1995,  and the related  consolidated  statements of earnings,  stockholders'
equity, and cash flows for the years then ended. 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 audits 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 the Company at
December 31, 1996 and 1995, and the results of its operations and its cash flows
for the years  then  ended in  conformity  with  generally  accepted  accounting
principles.





HACKER, JOHNSON, COHEN & GRIEB
Tampa, Florida
January 7, 1997










                                       F-2


<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

                           Consolidated Balance Sheets
                   ($ in thousands, except per share amounts)

                                                               At December 31,
   Assets                                                     1996          1995
                                                              ----          ----
Cash and due from banks..................................$   2,868         2,844
Federal funds sold.......................................    3,452         5,707
                                                           -------        ------

       Total cash and cash equivalents...................    6,320         8,551

Interest-bearing deposits with banks.....................       99           298
Securities held to maturity..............................   34,507        19,630
Loans receivable, net of allowance for loan losses
     of $811 in 1996 and $593 in 1995....................   59,499        36,465
Accrued interest receivable..............................      842           643
Premises and equipment, net..............................    2,940         2,449
Restricted securities, Federal Reserve Bank 
     stock, at cost .....................................      203           203
Foreclosed real estate...................................      185             -
Deferred income tax asset................................      526           593
Other assets.............................................       75           110
                                                           -------        ------
                                                         $ 105,196        68,942
                                                           =======        ======

   Liabilities and Stockholders' Equity

Liabilities:
   Demand deposits.......................................    2,401         2,729
   Savings and NOW deposits..............................    9,278         3,300
   Money-market deposits.................................    7,507         3,518
   Other time deposits...................................   74,261        49,054
                                                           -------        ------
       Total deposits....................................   93,447        58,601

Other liabilities........................................    1,676           807
                                                           -------        ------

       Total liabilities.................................   95,123        59,408
                                                           -------        ------

Minority interest........................................      326           345
                                                           -------        ------

Commitments (Notes 4 and 7)

Stockholders' Equity:
   Class A common stock - $1 par value, 
     2,600,000 shares authorized; 900,000 shares 
     issued and outstanding.............................       900           900
   Class B common stock - $1 par value, 
     400,000 shares authorized; 200,000 shares 
     issued and outstanding.............................       200           200
   Additional paid-in capital...........................     7,655         7,655
   Retained earnings....................................       992           434
                                                           -------        ------

       Total stockholders' equity.......................     9,747         9,189
                                                           -------        ------
                                                         $ 105,196        68,942
                                                           =======        ======



See Accompanying Notes to Consolidated Financial Statements.

                                       F-3


<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

                       Consolidated Statements of Earnings
                    ($ in thousands except per share amounts)

                                                       Year Ended December 31,
                                                    1996                    1995
                                                    ----                    ----
Interest income:
   Loans receivable........................   $     4,624                  2,878
   Securities held to maturity.............         1,514                  1,080
   Other interest earning assets...........           243                    232
                                                ---------              ---------

        Total interest income..............         6,381                  4,190
                                                ---------              ---------

Interest expense:
   Deposits................................         3,745                  2,225
                                                ---------              ---------

        Net interest income................         2,636                  1,965

Provision for loan losses..................           250                    233
                                                ---------              ---------

        Net interest income after
          provision for loan losses........         2,386                  1,732
                                                ---------              ---------

Noninterest income:
   Customer service charges................            89                     82
   Other...................................            17                      7
                                                ---------              ---------

        Total noninterest income...........           106                     89
                                                ---------              ---------

Noninterest expenses:
   Salaries and employee benefits..........           739                    577
   Occupancy and equipment.................           342                    379
   Advertising and promotion...............             9                     12
   Professional fees.......................            88                     81
   Deposit insurance premiums..............             2                     38
   General insurance.......................            31                     29
   Stationery, printing and supplies.......            51                     45
   Other...................................           270                    243
   Minority interest in subsidiary.........            19                     11
                                                ---------              ---------

        Total noninterest expenses.........         1,551                  1,415
                                                ---------              ---------

Earnings before income taxes...............           941                    406

Income taxes...............................           383                    136
                                                ---------              ---------

        Net earnings.......................  $        558                    270
                                                =========              =========

Earnings per share.........................  $        .51                    .25
                                                =========              =========

Weighted-average number of shares 
outstanding................................     1,100,000              1,100,000
                                                =========              =========





See Accompanying Notes to Consolidated Financial Statements

                                       F-4


<PAGE>

<TABLE>
<CAPTION>


                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

                 Consolidated Statements of Stockholders' Equity
                                 (In thousands)


                                                                                          Unrealized
                                                                                           Loss on
                                     Class A      Class B     Additional                  Securities        Total
                                     Common       Common      Paid-In        Retained      Available     Stockholders'
                                     Stock         Stock       Capital       Earnings      for Sale         Equity
                                     -------      -------     ----------     --------     ----------     -------------

<S>                                   <C>            <C>        <C>            <C>                           <C>  
Balance, December 31, 1994....        $ 900          200        7,668          164            (48)           8,884

Net earnings..................           -            -           -            270              -              270

Stock issuance cost...........           -            -           (13)          -               -              (13)

Decrease in unrealized 
   loss on securities 
   available for sale.........           -            -           -             -              48               48
                                        ---          ---        -----          ---             --            -----

Balance, December 31, 1995....          900          200        7,655          434              -            9,189

Net earnings..................           -            -           -            558              -              558
                                        ---          ---        -----          ---             --            -----

Balance, December 31, 1996....        $ 900          200        7,655          992              -            9,747
                                        ===          ===        =====          ===             ==            =====
</TABLE>










See Accompanying Notes to Consolidated Financial Statements

                                       F-5


<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

                      Consolidated Statements of Cash Flows
                                 (In thousands)

                                                     Year Ended December 31,
                                                      1996            1995
                                                      ----            ----
Cash flows from operating activities:
  Net earnings ..................................    $    558          270
  Adjustments to reconcile net earnings
      to net cash provided by operating
      activities:
        Depreciation ............................         176          170
        Provision for deferred income taxes .....          67          127
        Decrease in other assets ................          35           35
        Increase in other liabilities ...........         850           11
        Increase in accrued interest
          receivable ............................        (199)        (387)
        Net amortization of fees, premiums
          and discounts .........................         271          (36)
        Provision for loan losses ...............         250          233
                                                     --------     --------

          Net cash provided by operating
          activities ............................       2,008          423
                                                     --------     --------

Cash flows from investing activities:
  Purchase of Federal Reserve Bank stock ........        --            (30)
  Purchase of securities held to maturity .......     (30,025)     (22,703)
  Maturities of securities held to maturity .....      15,050       11,900
  Net purchases of premises and equipment .......        (667)      (1,286)
  Net increase in loans .........................     (23,642)     (14,436)
  Purchase of interest-bearing deposits .........        --           (298)
  Maturity of interest-bearing deposits .........         199          397
                                                     --------     --------

        Net cash used in investing activities ...     (39,085)     (26,456)
                                                     --------     --------

Cash flows from financing activities:
  Net increase in demand, savings, NOW and
     money market deposits ......................       9,639        1,894
  Net increase in time deposits .................      25,207       26,615
  Stock issuance costs ..........................        --            (13)

        Net cash provided by financing
          activities ............................      34,846       28,496
                                                     --------     --------

        Net (decrease) increase in cash
          and cash equivalents ..................      (2,231)       2,463

Cash and cash equivalents at beginning
     of year ....................................       8,551        6,088
                                                     --------     --------

Cash and cash equivalents at end of year ........    $  6,320        8,551
                                                     ========     ========

Supplemental disclosure of cash flow information:
     Cash paid during the period for:
        Interest ................................    $  3,678        2,166
                                                     ========     ========

        Income taxes ............................    $     17         --
                                                     ========     ========

      Noncash transactions:
        Reclassification of loans to other
          real estate owned .....................    $    185         --
                                                     ========     ========

        Unrealized gain on securities
          available for sale, net of
          income tax benefit ....................    $   --            (48)
                                                     ========     ========

        Reclassify securities from available
          for sale to held to maturity ..........    $   --            750
                                                     ========     ========







See Accompanying Notes to Consolidated Financial Statements.

                                       F-6


<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements

                 For the Years Ended December 31, 1996 and 1995


(1) Description of Business and Summary of Significant Accounting Policies

GENERAL.   Intervest   Bancshares   Corporation  (the  "Holding   Company")  was
   incorporated  on February 5, 1993.  The  Holding  Company  owns 95.76% of the
   outstanding  common stock of Intervest  Bank (the "Bank")  (collectively  the
   "Company").  The Bank is a Florida  state-chartered  bank,  is insured by the
   Federal Deposit Insurance  Corporation and is a member of the Federal Reserve
   Bank. The Holding  Company's  primary  business is the operation of the Bank.
   The Bank provides a wide range of banking services to small and middle-market
   businesses  and  individuals  through  its four  banking  offices  located in
   Pinellas County, Florida.

BASIS OF PRESENTATION. The accompanying consolidated financial statements of the
   Company  include  the  accounts  of the  Holding  Company  and the Bank.  All
   significant  intercompany  accounts and transactions  have been eliminated in
   consolidation.

   The  accounting  and reporting  policies of the Company  conform to generally
   accepted  accounting  principles and to general  practices within the banking
   industry. The following summarizes the more significant of these policies and
   practices.

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
   disclosure of contingent  assets and liabilities at the date of the financial
   statements  and the  reported  amounts of revenues  and  expenses  during the
   reporting period. Actual results could differ from those estimates.

CASH AND CASH  EQUIVALENTS.  For purposes of  presentation  in the  consolidated
   statements  of cash  flows,  cash and cash  equivalents  are defined as those
   amounts included in the  balance-sheet  captions "cash and due from banks and
   federal funds sold."

SECURITIES  HELD TO  MATURITY.  United  States  government  treasury  and agency
   securities for which the Company has the positive  intent and ability to hold
   to maturity are reported at cost,  adjusted for  amortization of premiums and
   accretion  of discounts  which are  recognized  in interest  income using the
   interest method over the period to maturity.

LOANS RECEIVABLE. Loans receivable that management has the intent and ability to
   hold for the foreseeable  future or until maturity or pay-off are reported at
   their outstanding  principal adjusted for any charge-offs,  the allowance for
   loan losses, and any deferred fees or costs on originated loans.

   Loan  origination fees and certain direct  origination  costs are capitalized
   and recognized as an adjustment of the yield of the related loan.


                                                                     (continued)



                                       F-7


<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(1) Description of Business and Summary of Significant Accounting
    Policies, Continued  

LOANS  RECEIVABLE,  CONTINUED.  The accrual of  interest  on  impaired  loans is
   discontinued  when, in  management's  opinion,  the borrower may be unable to
   meet payments as they become due. When interest accrual is discontinued,  all
   unpaid  accrued  interest  is  reversed.   Interest  income  is  subsequently
   recognized only to the extent cash payments are received.

   The allowance for loan losses is increased by charges to income and decreased
   by charge-offs (net of recoveries).  Management's  periodic evaluation of the
   adequacy  of  the  allowance  is  based  on  the  Company's  past  loan  loss
   experience,  known and inherent  risks in the portfolio,  adverse  situations
   that may affect the borrower's  ability to repay,  the estimated value of any
   underlying collateral, and current economic conditions.

FORECLOSED REAL ESTATE.  Real estate properties acquired through, or in lieu of,
   loan  foreclosure are to be sold and are initially  recorded at fair value at
   the date of  foreclosure  establishing a new cost basis.  After  foreclosure,
   valuations  are  periodically  performed by management and the real estate is
   carried  at the lower of  carrying  amount or fair  value  less cost to sell.
   Revenue and expenses from  operations and changes in the valuation  allowance
   are included in the consolidated statement of earnings.

INCOME TAXES.  Deferred tax assets and  liabilities  are  reflected at currently
   enacted  income tax rates  applicable to the period in which the deferred tax
   assets or liabilities  are expected to be realized or settled.  As changes in
   tax laws or rates are  enacted,  deferred  tax  assets  and  liabilities  are
   adjusted through the provision for income taxes.

PREMISES  AND  EQUIPMENT.  Land is  carried  at cost.  Premises,  furniture  and
   fixtures and equipment  are carried at cost,  less  accumulated  depreciation
   computed by the straight-line method.

OFF-BALANCE-SHEET FINANCIAL INSTRUMENTS.  In the ordinary course of business the
   Company has entered into  off-balance-sheet  financial instruments consisting
   of commitment to extend credit,  unused lines of credit and  stand-by-letters
   of credit.  Such  financial  instruments  are  recorded  in the  consolidated
   financial  statements  when they are funded or related  fees are  incurred or
   received.

FAIR VALUES OF FINANCIAL INSTRUMENTS. The following methods and assumptions were
   used by the Company in estimating fair values of financial instruments:

CASH AND CASH EQUIVALENTS AND INTEREST-BEARING DEPOSITS WITH BANKS. The carrying
   amounts of cash and short-term instruments approximate their fair value.

SECURITIES HELD TO  MATURITY.  Fair values for  securities  held to maturity are
   based on quoted market prices.

FEDERAL RESERVE BANK STOCK.  Book value for these securities  approximates  fair
   value.


                                                                     (continued)





                                       F-8


<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(1) Description of Business and Summary of Significant 
    Accounting Policies, Continued

FAIR VALUES OF FINANCIAL INSTRUMENTS, CONTINUED.

LOANS RECEIVABLE.  For variable-rate  loans that reprice  frequently and have no
   significant  change in credit risk, fair values are based on carrying values.
   Fair values for fixed-rate  mortgage (e.g.  one-to-four family  residential),
   commercial real estate and commercial  loans are estimated  using  discounted
   cash flow analyses,  using interest rates  currently  being offered for loans
   with similar terms to borrowers of similar credit quality.

DEPOSIT LIABILITIES. The fair values disclosed for demand, NOW, money-market and
   savings deposits are, by definition, equal to the amount payable on demand at
   the  reporting  date  (that is,  their  carrying  amounts).  Fair  values for
   fixed-rate certificates of deposit are estimated using a discounted cash flow
   calculation   that  applies   interest  rates   currently  being  offered  on
   certificates to a schedule of aggregated  expected monthly maturities on time
   deposits.

ACCRUED INTEREST.  The carrying  amounts of accrued interest  approximate  their
   fair values.

OFF-BALANCE-SHEET   INSTRUMENTS.   Fair  values  for  off-balance-sheet  lending
   commitments  are  based  on fees  currently  charged  to enter  into  similar
   agreements, taking into account the remaining terms of the agreements and the
   counterparties' credit standing.

ADVERTISING. The Company expenses all advertising as incurred.

EARNINGS PER SHARE.  Earnings per share of common stock has been computed on the
   basis of the  weighted-average  number of shares of common stock outstanding.
   The effect of outstanding warrants is not dilutive.

FUTURE  ACCOUNTING  REQUIREMENTS.  The FASB has issued  Statement  of  Financial
   Accounting Standards No. 125 ("SFAS 125"). This Statement provides accounting
   and reporting  standards  for transfers and servicing of financial  assets as
   well  as  extinguishments  of  liabilities.   This  Statement  also  provides
   consistent  standards for  distinguishing  transfers of financial assets that
   are sales from transfers that are secured  borrowings.  SFAS 125 is effective
   for transfers and servicing of financial assets as well as extinguishments of
   liabilities  occurring in 1997.  Management does not anticipate SFAS 125 will
   have a material impact on the Company.

                                                                     (continued)









                                       F-9


<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(2)  Securities Held to Maturity

Debt  securities  have  been  classified  in  the  consolidated  balance  sheets
   according to management's intent. The carrying amount of securities and their
   approximate fair values are summarized as follows (in thousands):
<TABLE>
<CAPTION>


                                                         Gross         Gross
                                           Amortized   Unrealized    Unrealized     Fair
                                              Cost       Gains         Losses       Value
                                           ---------   ----------    ----------     -----
<S>                                       <C>               <C>           <C>      <C>   
   December 31, 1996:
      U.S. Treasury securities............$  1,499           7           -          1,506
      U.S. Government and
          agency securities...............  33,008          44          105        32,947
                                            ------          --          ---        ------

          Total...........................$ 34,507          51          105        34,453
                                            ======          ==          ===        ======

   December 31, 1995:
      U.S. Treasury securities............   2,265          -             2         2,263
      U.S. Government and
          agency securities...............  17,365          70            3        17,432
                                            ------          --          ---        ------

          Total...........................$ 19,630          70            5        19,695
                                            ======          ==          ===        ======

</TABLE>

   There were no sales of securities in 1996 or 1995.

   During 1995, the Company  transferred  $750,000 of securities  from available
   for sale to held to maturity at market  value  which  approximated  amortized
   book value.

   The scheduled  maturities of securities held to maturity at December 31, 1996
   are summarized as follows (in thousands):

                                                       Amortized           Fair
                                                          Cost            Value
                                                       ---------         -------

          Due in one year or less.................     $  8,642           8,647
          Due after one year through five years...       23,855          23,811
          Due after five years through ten years..        2,010           1,995
                                                         ------          ------

                  Total...........................     $ 34,507          34,453
                                                         ======          ======


                                                                     (continued)



                                      F-10


<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(3)  Loans Receivable

The components of loans in the  consolidated  balance  sheets are  summarized as
   follows (in thousands):

                                                             At December 31,
                                                          1996             1995
                                                          ----             ----

   Commercial loans..................................  $  3,514           4,391
   Commercial real estate............................    54,198          29,719
   Residential real estate...........................     2,784           3,046
   Consumer loans....................................       157             115
                                                         ------          ------

                                                         60,653          37,271

   Deferred loan fees.................................     (343)           (186)
   Unamortized discounts..............................       -              (27)
   Allowance for loan losses..........................     (811)           (593)
                                                         ------          -------

                                                       $ 59,499          36,465
                                                         ======           ======

   An  analysis  of the change in the  allowance  for loan  losses  follows  (in
   thousands):

                                                         Year Ended December 31,
                                                           1996            1995
                                                           ----            ----

   Balance at beginning of year.......................    $ 593             369
                                                            ---             ---

   Loans charged-off..................................      (65)            (30)
   Recoveries.........................................       33              21
                                                            ---             ---

     Net loans charged-off............................      (32)             (9)
                                                            ---             ---

   Provision for loan losses..........................      250             233
                                                            ---             ---

   Balance at end of year.............................    $ 811             593
                                                            ===             ===

The Company had no impaired  loans at  December  31,  1996 or 1995.  The average
   recorded  investment  in impaired  loans during 1996 and 1995 was $31,000 and
   $5,000, respectively.  No interest income on impaired loans was recognized in
   1996 or 1995.

                                                                     (continued)






                                      F-11


<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(4) Premises and Equipment
    Premises and equipment is summarized as follows (in thousands):

                                                     At December 31,
                                                   1996          1995
                                                   ----          ----

Land .........................................    $   729         729
Bank buildings ...............................      1,926       1,397
Leasehold improvements .......................         61          61
Furniture and fixtures and equipment .........        565         427
                                                  -------     -------

  Total, at cost .............................      3,281       2,614

Less accumulated depreciation and amortization       (341)       (165)
                                                  -------     -------

  Net book value .............................    $ 2,940       2,449
                                                  =======     =======

In November, 1994 the Company purchased two properties which began operations as
   branch  offices in March,  1995. In addition,  the Company  acquired  another
   property in 1995 which became  operational  as a branch  office in September,
   1995.

On November  15,  1996,  the Company  entered  into an  agreement  to purchase a
   property  for  $185,000  which  will be a branch  office of the  Bank.  It is
   anticipated that this branch office will open in June, 1997.

Also, the Bank is currently  making major  renovations  to its office located on
   Chestnut  Street,  Clearwater,  Florida which will be completed in May, 1997.
   The Bank will move its main office to this  location.  At December  31, 1996,
   the Bank has  remaining  purchase  commitments  of $523,000 to complete  this
   renovation.

On September  26, 1986,  the Bank entered into a lease  agreement for the office
   located on Belcher  Road in  Clearwater,  Florida with a  corporation,  owned
   entirely  by certain of the Bank's  directors,  to lease the Bank's  premises
   (none of  which  are  directors,  officers  or  stockholders  of the  Holding
   Company,  Intervest  Bancshares  Corporation).  On January 1, 1989,  the Bank
   entered into a second lease with the same corporation for additional space in
   the same building.  In January,  1996, both of these leases were renegotiated
   for less space and a lower  rental  rate.  The lease is  accounted  for as an
   operating lease and will expire on October 31, 2007.

                                                                     (continued)






                                      F-12


<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(4) Premises and Equipment, Continued

The lease  agreement  contains  escalation clauses based upon the consumer price
   index and contains  annual  adjustments  up to a maximum of 3% based upon the
   previous  year's  rental.  Rental  expense was  $163,000 and $167,000 for the
   years ended  December  31, 1996 and 1995,  respectively.  Approximate  future
   minimum  annual  rental  payments  under these  noncancellable  leases are as
   follows (in thousands):

         Year Ending
         December 31,                                                   Amount
         ------------                                                   ------

             1997..............................................        $   133
             1998..............................................             92
             1999..............................................             95
             2000..............................................             98
             2001..............................................            101
             Thereafter........................................            671
                                                                         -----

             Total.............................................        $ 1,190
                                                                         =====

The Company leases a portion of their office space in the branch office  located
   on Ulmerton Road, Largo,  Florida and through 1996, its branch office located
   on Belcher Road, Clearwater, Florida to other companies. Such leases begin to
   expire in 1998.  Rental  income  during 1996 and 1995  totaled  approximately
   $159,000 and $35,000,  respectively.  Approximate future minimum lease income
   under these leases is as follows (in thousands):

         Year Ending
         December 31,                                                   Amount
         ------------                                                   ------

             1997.............................................          $ 191
             1998.............................................            128
             1999.............................................             59
             2000.............................................             58
             2001.............................................              2
                                                                          ---

             Total............................................          $ 438
                                                                          ===

(5)  Deposits

The aggregate  amount of  short-term  certificates  of  deposit  with a  minimum
   denomination  of $100,000,  was  approximately  $7,261,000  and $4,822,000 at
   December 31, 1996 and 1995, respectively.


                                                                     (continued)




                                      F-13


<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(5)  Deposits, Continued

At December 31, 1996, the scheduled maturities of certificates of deposit are as
   follows (in thousands):

         Year Ending
         December 31,                                                 Amount
         ------------                                                 ------

           1997...............................................       $ 42,845
           1998...............................................         10,989
           1999...............................................          3,254
           2000...............................................          7,837
           2001 and thereafter................................          9,336
                                                                       ------

                                                                     $ 74,261
                                                                       ======

(6) Other Borrowings

The Company has  agreements  with  correspondent  banks  whereby the Company may
   borrow up to  $1,000,000 on an overnight  basis under a repurchase  agreement
   and up to $3,457,000 in federal funds.  There were no borrowings  under these
   agreements at December 31, 1996 or 1995.

(7) Financial Instruments

The Company is a party to financial instruments with  off-balance-sheet  risk in
   the normal course of business to meet the financing  needs of its  customers.
   These  financial  instruments  are  commitments  to extend credit and standby
   letters of credit and may involve, to varying degrees, elements of credit and
   interest-rate  risk in excess of the amount  recognized  in the  consolidated
   balance sheet. The contract amounts of these  instruments  reflect the extent
   of involvement the Company has in these financial instruments.

The Company's exposure  to  credit  loss in the event of  nonperformance  by the
   other party to the financial  instrument for commitments to extend credit and
   standby letters of credit is represented by the  contractual  amount of those
   instruments.  The Company uses the same credit policies in making commitments
   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 some of the  commitments are
   expected to expire without being drawn upon, the total commitment  amounts do
   not necessarily  represent future cash  requirements.  The Company  evaluates
   each  customer's  credit  worthiness on a case-by-case  basis.  The amount of
   collateral  obtained if deemed  necessary  by the Company  upon  extension of
   credit is based on management's credit evaluation of the counterparty.

Standby letters of credit are conditional  commitments  issued by the Company 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 loans to customers.

                                                                     (continued)



                                      F-14


<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(7)  Financial Instruments, Continued

The estimated fair values of the Company's financial instruments were as follows
   (in thousands):
<TABLE>
<CAPTION>

                                         At December 31, 1996     At December 31, 1995
                                         --------------------     --------------------
                                          Carrying      Fair       Carrying      Fair
                                           Amount       Value       Amount       Value
                                           ------       -----       ------       -----
   Financial assets:
<S>                                       <C>           <C>         <C>          <C>  
     Cash and cash equivalents..........  $  6,320      6,320       8,551        8,551
     Investment securities held to 
       maturity.........................    34,507     34,453      19,630       19,695
     Loans receivable, net..............    59,499     59,692      36,465       36,653
     Accrued interest receivable........       842        842         643          643
     Federal Reserve Bank stock.........       203        203         203          203
     Interest-bearing deposits with 
       bank.............................        99         99         298          298

   Financial liabilities-
     Deposit liabilities................    93,447     93,713      58,601       58,851
</TABLE>

    A summary of the notional  amounts of the Company's  financial  instruments,
    which  approximate  fair value,  with off balance sheet risk at December 31,
    1996 follows (in thousands):


      Unfunded loan commitments at variable rates....................... $ 2,100
                                                                           =====

      Available lines of credit......................................... $   909
                                                                           =====

      Standby letters of credit......................................... $   100
                                                                           =====

(8)  Credit Risk

The Company  grants a majority of its loans to borrowers throughout the State of
   Florida. Although the Company has a diversified loan portfolio, a significant
   portion of its borrowers'  ability to honor their contracts is dependent upon
   the economy of the State of Florida.  In addition,  at December 31, 1996, the
   Company's loan portfolio  contained a concentration  of credit risk in retail
   shopping  centers,   apartment   buildings  and  office  buildings   totaling
   $41,585,000.

(9) Income Taxes

The provision  for income  taxes for the years ended December  31, 1996 and 1995
   consisted of the following (in thousands):

         Year Ended December 31, 1996:             Current   Deferred     Total
         -----------------------------             -------   --------     -----

              Federal.........................     $ 244        63         307
              State...........................        72         4          76
                                                     ---       ---         ---

                  Total.......................     $ 316        67         383
                                                     ===       ===         ===

         Year Ended December 31, 1995:
         -----------------------------

              Federal.........................         9       108        117
              State...........................         -        19         19
                                                     ---       ---        ---

                  Total.......................     $   9       127        136
                                                     ===       ===        ===

                                                                     (continued)

                                      F-15


<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued

(9) Income Taxes, Continued

The reasons for the  differences between the statutory  Federal  income tax rate
   and the effective tax rate are summarized as follows:

                                                      Year Ended December 31,
                                                       1996             1995
                                                       ----             ----

   Tax provision at statutory rate..............       34.0%            34.0%
   Increase (decrease) in taxes resulting from:
      State taxes..............................         8.1              3.2
      Other.....................................       (1.4)            (3.7)
                                                       ----             ----

   Income tax provision ........................       40.7%            33.5%
                                                       ====             ====

The tax effects of temporary differences that give rise to significant  portions
   of the  deferred  tax  assets  relate to the  following  at  December  31 (in
   thousands):

                                                       1996             1995
                                                       ----             ----
   Net deferred tax assets:
      Allowance for loan losses................       $ 185              95
      Depreciation.............................         (20)            (28)
      Deferred loan fees.......................          19              25
      Net operating loss carryforward..........         311             443
      Push-down accounting adjustments.........          31              56
      Other....................................          -                2
                                                       ----             ---

         Net deferred tax assets...............       $ 526             593
                                                        ===             ===

At December  31,  1996,  the  Company  has  the  following  net  operating  loss
   carryforwards  relating to the  operations of the Bank for federal income tax
   purposes available to offset future federal taxable income (in thousands):

                       Expiration                       Amount
                       ----------                       ------

                          2004     .........            $ 149
                          2005     .........               18
                          2006     .........              358
                          2007     .........              298
                          2008     .........                3
                                                          ---

                                                        $ 826

The net  operating  loss  carryforwards are subject to an annual  limitation  of
   $332,000  due to the  ownership  change of the Bank when the Holding  Company
   purchased its controlling ownership interest.


                                                                     (continued)



                                      F-16


<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(10)  Related Parties

The Bank has entered into loan  transactions with certain of its  directors  and
   their related entities.  The activity for the year ended December 31, 1996 is
   as follows (in thousands):

                                                                    Amount
                                                                    ------

   Balance at beginning of year.................................   $ 1,484
   Additions....................................................     1,570
   Repayments...................................................      (113)
                                                                    ------

   Balance at end of year.......................................   $ 2,941
                                                                     =====

There are no loans to  directors or officers of the Holding  Company,  Intervest
   Bancshares Corporation.


(11)  Employee Stock Option Plan of the Bank

Prior to 1993, an officer of the Bank had been granted options to acquire 11,000
   shares of the Bank's common stock. These options expire on December 31, 2001,
   and are  exercisable at $5 per share.  All such options were  exercisable and
   outstanding during the years ended December 31, 1996 and 1995.

(12)  Profit Sharing Plan

The Bank  sponsors a profit  sharing  plan established  in  accordance  with the
   provisions of Section 401(k) of the Internal Revenue Code. The profit sharing
   plan is available to all  employees  electing to  participate  after  meeting
   certain  length-of-service  requirements.  The  Bank's  contributions  to the
   profit sharing plan are  discretionary and are determined  annually.  Expense
   relating to the Bank's  contributions  to the profit sharing plan included in
   the accompanying  consolidated financial statements was $12,181 for 1996. The
   Bank did not contribute to the profit sharing plan in 1995.

(13)  Common Stock Warrants of the Bank

In 1995, Intervest Bancshares Corporation purchased 200,000 shares of the Bank's
   common  stock at $5.00  per  share  and  received  warrants  to  purchase  an
   additional  200,000 shares of common stock at $5.00 par value. These warrants
   expire December 31, 1999.

(14)  Stockholders' Equity

The Bank, as a state-chartered  bank, is limited in the amount of cash dividends
   that may be paid.  The amount of cash  dividends that may be paid is based on
   the Bank's net earnings of the current year combined with the Bank's retained
   net  earnings  of the  preceding  two  years,  as  defined  by state  banking
   regulations.  However, for any dividend  declaration,  the Bank must consider
   additional  factors  such as the  amount  of  current  period  net  earnings,
   liquidity,  asset quality,  capital adequacy and economic  conditions.  It is
   likely that these factors  would further limit the amount of dividends  which
   the Bank could declare.  In addition,  bank  regulators have the authority to
   prohibit  banks  from  paying  dividends  if they deem such  payment to be an
   unsafe or  unsound  practice.  The  ability  of the  Holding  Company  to pay
   dividends  could be affected by the amount of  dividends  the Bank is able to
   pay to the Holding Company.

                                                                     (continued)




                                      F-17


<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(15)  Regulatory Matters

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

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
   require  the Bank to  maintain  minimum  amounts and ratios (set forth in the
   table below) of total and Tier I capital (as defined in the  regulations)  to
   risk-weighted  assets (as  defined),  and of Tier I capital  (as  defined) to
   average assets (as defined).  Management  believes,  as of December 31, 1996,
   that the Bank meets all capital adequacy requirements to which it is subject.

As of December 31, 1996, the most recent notification from the State and Federal
   regulators  categorized  the Bank as well  capitalized  under the  regulatory
   framework for prompt corrective action. To be categorized as well capitalized
   the Bank must maintain minimum total risk-based,  Tier I risk-based, and Tier
   I  leverage  ratios as set forth in the  table.  There are no  conditions  or
   events since that  notification  that  management  believes  have changed the
   Bank's  category.  The  Bank's  actual  capital  amounts  and ratios are also
   presented in the table (dollars in thousands).
<TABLE>
<CAPTION>


                                                                                                                  For Well
                                                                                     For Capital                Capitalized
                                                           Actual                 Adequacy Purposes:             Purposes:
                                                           ------                 ------------------             ---------
                                                   Amount          Ratio        Amount         Ratio        Amount          Ratio
                                                   ------          -----        ------         -----        ------          -----
<S>                                               <C>              <C>         <C>             <C>         <C>              <C>  
   As of December 31, 1996:
      Total capital (to Risk
      Weighted Assets)....................        $ 8,051          11.90%      $ 5,412         8.00%       $ 6,765          10.0%
      Tier I Capital (to Risk
      Weighted Assets)....................          7,240          10.70         2,706         4.00          4,059           6.0
      Tier I Capital
      (to Average Assets).................          7,240           7.48         3,871         4.00          4,839           5.0

   As of December 31, 1995:
      Total capital (to Risk
      Weighted Assets)....................          7,272          16.11         3,610         8.00          4,512          10.0
      Tier I Capital (to Risk
      Weighted Assets)....................          6,699          14.85         1,805         4.00          2,708           6.0
      Tier I Capital
      (to Average Assets).................          6,699          10.83         2,475         4.00          3,093           5.0

                                                                     (continued)
</TABLE>



                                      F-18


<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(16)  Holding Company Financial Information

The Holding Company's  financial  information is as follows at and for the years
   ended December 31, 1996 and 1995 (in thousands):

                            Condensed Balance Sheets
                                                              At December 31,
                                                             1996         1995
                                                             ----         ----
      Assets

   Cash...............................................     $    90          109
   Short-term securities..............................       1,158        1,039
                                                             -----        -----

      Cash and cash equivalents.......................       1,248        1,148

   Loans receivable...................................       1,230        1,168
   Investment in subsidiary...........................       7,340        6,845
   Organizational costs, net..........................          32           61
   Other assets.......................................          17           25
                                                             -----       ------

      Total assets....................................     $ 9,867        9,247
                                                             =====        =====

      Liabilities and Stockholders' Equity

   Liabilities........................................         120           58
   Stockholders' equity...............................       9,747        9,189
                                                             -----        -----

      Total liabilities and stockholders' equity......     $ 9,867        9,247
                                                             =====        =====

                        Condensed Statements of Earnings

                                                              For the Year Ended
                                                                 December 31,
                                                                1996        1995
                                                                ----        ----

   Revenues...........................................        $ 325          169
   Expenses...........................................          224          107
                                                                ---          ---

      Earnings before earnings of subsidiary..........          101           62
      Earnings of subsidiary..........................          457          208
                                                                ---          ---

      Net earnings....................................        $ 558          270
                                                                ===          ===

                                                                     (continued)






                                      F-19


<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(16)  Holding Company Financial Information, Continued

                       Condensed Statements of Cash Flows
                                                              For the Year Ended
                                                                  December 31,
                                                                1996        1995
                                                                ----        ----

   Cash flows from operating activities:
      Net earnings..........................................  $   558       270
      Adjustments to reconcile net earnings to net cash
         provided by (used in) operating activities:
            Equity in undistributed income of subsidiary....     (457)     (208)
            Net decrease in organizational costs............       29        30
            Other...........................................       53        90
            Decrease in minority interest...................       19        -
                                                                -----     -----

               Net cash provided by operating activities....      202       182
                                                                -----     -----

   Cash flows used in investing activities -
      Net increase in loans.................................      (62)   (1,168)
                                                                -----     -----


   Cash flows from financing activities-
      Purchase of common stock of subsidiary................      (40)   (1,000)
                                                                -----     -----

               Net cash used in financing activities........      (40)   (1,000)
                                                                -----     -----

   Net increase (decrease) in cash and cash equivalents.....      100    (1,986)

   Cash and cash equivalents at beginning of the year.......    1,148     3,134
                                                                -----     -----

   Cash and cash equivalents at end of year.................  $ 1,248     1,148
                                                                =====     =====

(17)  Common Stock Recapitalization and Stock Warrants

On July 19, 1994, the Company's  charter was amended to authorize 200,000 shares
   of Class B Common Stock,  200,000  shares of Preferred  Stock and to increase
   the authorized shares of Class A Common Stock to 2,600,000. At that time, the
   Company  issued  the  200,000  shares  of  Class B  Common  Stock to its then
   stockholders without any change in total stockholders' equity. On October 10,
   1996,  the Company's  charter was further  amended to increase the authorized
   number of shares of Class B Common Stock to 400,000.

                                                                     (continued)





                                      F-20


<PAGE>


                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(17)  Common Stock Recapitalization and Stock Warrants, Continued

Both classes of common stock have equal voting rights as to all matters,  except
   that, so long as at least 50,000 shares of Class B Common Stock remain issued
   and outstanding the holders of the outstanding shares of Class B Common Stock
   are entitled to vote for the election of two-thirds of the directors (rounded
   to the nearest  whole  number) and the holders of the  outstanding  shares of
   Class A Common Stock are entitled to vote for the remaining  directors of the
   Company. No dividends may be declared or paid with respect to shares of Class
   B Common Stock until January 1, 2000, after which time the holders of Class A
   Common Stock and Class B Common Stock will share  ratably in  dividends.  The
   shares of Class B Common Stock are convertible,  on a share-for-share  basis,
   into Class A Common Stock at any time after January 1, 2000.

At December 31, 1996, there were issued and outstanding  warrants related to the
   purchase  of  1,019,110  shares of Class A Common  Stock and the  Company has
   reserved  a total  of  1,019,110  shares  of its  Class A  Common  Stock  for
   issuance,  from  time to time,  upon  exercise  of these  warrants.  Of these
   warrants,  684,800 are exercisable at any time on or before December 31, 2001
   and  represent  the right to purchase  one share of Class A Common Stock at a
   purchase price of $10.00 per share (subject to adjustment in connection  with
   certain issuances of securities). The remaining warrant is exercisable at any
   time on or before  January  31,  2006 and  represents  the right to  purchase
   334,310  shares of Class A Common  Stock at a  purchase  price of $10.00  per
   share (subject to adjustment in connection  with certain future  issuances of
   securities).  As of December 31, 1996 none of the Company's warrants had been
   exercised.

During 1996, the Board of Directors authorized,  subject to regulatory approval,
   the issuance of a warrant to purchase  100,000 shares of Class B Common Stock
   to its Chairman of the Board. The warrant is exercisable at a price of $10.00
   per share at any time on or before January 31, 2007 (subject to adjustment in
   connection with certain future  issuances of securities).  A total of 100,000
   shares of the  Company's  Class B Common Stock has been reserved for issuance
   upon exercise of the foregoing warrant. It is expected that this warrant will
   be issued in February, 1997.

On January 1, 1996,  the  Company  adopted  Statement  of  Financial  Accounting
   Standards  No.  123,   "Accounting  for  Stock-Based   Compensation,"   which
   establishes  financial  accounting  and reporting  standards for  stock-based
   employee compensation plans. As permitted by this Statement,  the Company has
   elected to  continue  utilizing  the  intrinsic  value  method of  accounting
   defined in APB  Opinion  No. 25. Due to the  exercise  price of the  warrants
   approximating  the market value of the common stock at the date of grant,  no
   compensation  expense has been  recognized in the  consolidated  statement of
   operations.

Each warrant  entitles  the holder to purchase  one share of common  stock.  All
   warrants,  when issued,  were immediately  exercisable and the exercise price
   and  number  of  shares  for all  warrants  are  subject  to  adjustments  in
   connection with future issuance of securities.  No warrants were exercised or
   forfeited during 1996 or 1995.

Due to the  adjustable nature of the warrants  issued to purchase Class A common
   stock,  it was not  possible  to  reasonably  estimate  the fair value of the
   warrants, therefore the estimate of compensable cost was based on the current
   intrinsic value of the warrants as if the warrants were currently  exercised,
   which would result in no compensation cost.


                                      F-21


<PAGE>





No dealer, salesman or any other person is authorized to give any information or
to make any representation  not contained in this Prospectus.  If given or made,
such  information  or  representation  must not be relied  upon as  having  been
authorized by the Company.  This  Prospectus does not constitute an offer of any
securities other than the registered  securities to which it relates or an offer
to any person in any jurisdiction where such an offer would be unlawful. Neither
the delivery of this Prospectus,  nor any sale made hereunder,  shall, under any
circumstances,  create  any  implication  that  there  has been no change in the
affairs of the Company since the date hereof or that the  information  herein is
correct as of any time subsequent to its date.

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

                                TABLE OF CONTENTS

                                     Page
                                     ----
Available Information                  3
Prospectus Summary                     4
Investment Considerations and Risk
  Factors                              8
Determination of Offering Price       11
Use of Proceeds                       11
Market for Securities                 12
Dividends                             12
Dilution
                                      13
Capitalization
                                      14
Selected Financial Data               15
Management's Discussion and
  Analysis of Financial Condition
  and Results of Operation            16
Business
                                      34
Management                            39
Principal Stockholders                45
Description of Securities             46
Supervision and Regulation            49
Exercise Instructions for Warrants    55
Legal Matters                         56
Experts
                                      56
Index to Financial Statements         F-1


                        INTERVEST BANCSHARES CORPORATION







                       Warrants Related to the Issuance of
              1,019,110 Shares of Class A Common Stock and 100,000
                         Shares of Class B Common Stock


                                       and

         1,019,110  Shares of Class A Common Stock and 100,000 Shares of Class B
Common Stock issuable upon Exercise of the Warrants







                                 --------------
                                   PROSPECTUS
                                 --------------












                                ___________, 1997



<PAGE>



PART II

                     Information Not Required In Prospectus

Item 24.       Indemnification of Directors and Officers.
- --------       ------------------------------------------

         Section 145 of the General  Corporation Law of Delaware provides that a
corporation  may  indemnify any person who was or is a party or is threatened to
be made a party to any action, suit or proceeding, by reason of the fact that he
is or was a director,  officer,  employee or agent of the corporation,  or is or
was serving at the request of the corporation as a director,  officer,  employee
or agent of another  corporation,  partnership,  joint  venture,  trust or other
enterprise,  against expenses (including attorneys' fees), judgments,  fines and
amounts  paid  in  settlement,  actually  and  reasonably  incurred  by  him  in
connection with such action, suit or proceeding if he acted in good faith and in
a manner he reasonably  believed to be in or not opposed to the best interest of
the corporation  and, with respect to any criminal action or proceeding,  had no
reasonable cause to believe his conduct was unlawful.  No indemnification  shall
be made in respect of any claim,  issue or matter as to which such person  shall
have been adjudged to be liable to the corporation unless and only to the extent
that the Court of Chancery or the court in which such action or suit was brought
shall determine upon application that, despite the adjudication of liability but
in view of all  the  circumstances  of the  case,  such  person  is  fairly  and
reasonably  entitled to indemnity for such expenses  which the Court of Chancery
or such other court shall deem proper.

         The  Company's  bylaws  provide  that the Company  will  indemnify  the
officers and directors of the Company to the fullest extent  permitted under the
laws of the State of  Delaware.  In that  regard,  the Company is  obligated  to
indemnify  officers  and  directors  of the Company from and against any and all
judgments, fines, amounts paid in settlement, and reasonable expenses, including
attorneys' fees, actually and necessarily  incurred by an officer or director as
a result of any action or proceeding,  or any appeal therein, to the extent such
amounts may be indemnified under the laws of Delaware; and to pay any officer or
director  of the  Company in advance  of the final  disposition  of any civil or
criminal  proceeding,  the  expenses  incurred  by such  officer or  director in
defending such action or proceeding.  The Company's  obligation to indemnify its
officers and directors  continues to individuals  who have ceased to be officers
or  directors of the Company and to the heirs and  personal  representatives  of
former officers and directors of the Company.

Item 25.       Other Expenses of Issuance and Distribution.
- --------       --------------------------------------------

         The following  table sets forth the  estimated  cost and expenses to be
borne  by  the  company  in  connection  with  the  offering  described  in  the
Registration Statement, other than underwriting commissions and discounts.


Registration Fee                      $   458.18
Printing and Engraving expenses       $ 2,000*
Accounting fees and expenses          $ 5,000*
Legal fees and expenses               $15,000*
Blue Sky fees and expenses            $ 7,000*
Transfer Agents and Registrar fees    $     0*
Miscellaneous                         $10,541.82*
                                      -------
Total                                 $40,000
                                      -------
- -------------------------------------
*        Estimated amounts of expenses

Item 26.       Recent Sales of Unregistered Securities.
- --------       ----------------------------------------

         Unregistered  Warrants  related to a total of 125,800 shares of Class A
Common Stock were issued to officers, directors and employees of the Company and


                                      II-2


<PAGE>



the Bank in 1996. In addition,  in 1996 the Company authorized the issuance of a
warrant  to  purchase  100,000  shares of Class B Common  Stock to an  executive
officer of the Company.  These warrants were issued without  registration  under
the Securities Act of 1933, as amended,  in reliance upon the exemption afforded
by Section 4(2) thereof. All of the foregoing warrants and the shares of Class A
Common Stock  issuable  upon their  exercise  are included in this  Registration
Statement.

Item 27.       Exhibits.
- --------       ---------

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

3.1       Restated Certificate of Incorporation of the Company,  incorporated by
          reference from Registration Statement on Form SB-2 (No. 33-82246)

3.2       Bylaws of the Company,  incorporated  by reference  from  Registration
          Statement on Form SB-2 (No. 33-82246)

4.1       Form of Certificate  for Shares of Class A Common Stock,  incorporated
          by  reference  from  Pre-Effective  Amendment  No.  1 to  Registration
          Statement on Form SB-2 (No. 33- 82246)

4.2       Form of Certificate  for Shares of Class B Common Stock,  incorporated
          by  reference  from  Pre-Effective  Amendment  No.  1 to  Registration
          Statement on Form SB-2 (No. 33- 82246)

4.3       Form of Warrant is included as Exhibit A to Exhibit 4.5.

4.4       Form of Warrant  Agreement  between  the  Company  and the Bank of New
          York, incorporated by reference from Pre- Effective Amendment No. 1 to
          Registration Statement on Form SB-2 (No. 33-82246)

4.5       Amendment to Warrant Agreement between the Company and The Bank of New
          York, incorporated by reference from the Company's Report on Form 10-K
          for the year ended December 31, 1995.

4.6       Amendment No. 2 to Warrant Agreement.

4.7       Form of Warrant for Class B Common Stock.

5.1       Opinion of Harris Beach & Wilcox, LLP

10.1      Form of Escrow  Agreement  between the Company and  Manufacturers  and
          Traders Trust Company,  incorporated  by reference  from  Registration
          Statement on Form SB-2 (No. 33-82246)


                                      II-3

24.1      Consent of Harris  Beach & Wilcox,  LLP is  included in the Opinion of
          Harris Beach & Wilcox, LLP, filed as Exhibit 5.1

24.2      Consent of Hacker, Johnson, Cohen & Grieb 
- ----------------------

Item 28.       Undertakings.
- --------       -------------


<PAGE>




         (a)      The undersigned registrant hereby undertakes:

                             1. To file,  during any  period in which  offers or
sales are being made, a post-effective amendment to this registration statement;

                             (i) To include any  prospectus  required by Section
10(a)(3) of the Securities Act of 1933;

                             (ii) To  reflect  in the  prospectus  any  facts or
events  arising after the effective date of the  registration  statement for the
most recent  post-effective  amendment  thereof,  which,  individually or in the
aggregate,  represent a fundamental  change in the  information set forth in the
registration statement;

                             (iii) To  include  any  material  information  with
respect to the plan of distribution not previously disclosed in the registration
statement  or any  material  change  to  such  information  in the  registration
statement;

                             2. That,  for  purposes  of  determining  liability
under the Securities Act of 1933,  each such  post-effective  amendment shall be
deemed a new registration statement relating to the securities offering therein,
and the  offering  of such  securities  at that  time  shall be deemed to be the
initial bona fide offering thereof.

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

         (b)  Insofar  as  indemnification  for  liabilities  arising  under the
Securities  Act of 1933 (the "Act") may be permitted to directors,  officers and
controlling  persons of the small  business  issuer  pursuant  to the  foregoing
provisions, or otherwise, the small business issuer has been advised that in the
opinion of the  Securities  and  Exchange  Commission  such  indemnification  is
against public policy as expressed in the Act and is, therefore, unenforceable.

         In the event that a claim for indemnification  against such liabilities
(other than the  payment by the small  business  issuer of expenses  incurred or
paid by a director,  officer or controlling  person of the small business issuer
in the successful defense of any action, suit or proceeding) is asserted by such
director,  officer or controlling person in connection with the securities being
registered, the small business issuer will, unless in the opinion of its counsel
the  matter  has been  settled by  controlling  precedent,  submit to a court of
appropriate  jurisdiction  the question  whether such  indemnification  by it is
against  public policy as expressed in the Act and will be governed by the final
adjudication of such issue.

         The undersigned small business issuer will:

                             1.  For   determining   any  liability   under  the
Securities Act, treat any information  omitted from the form of prospectus filed
as part of this Registration  Statement in reliance upon Rule 430A and contained
in a Form of Prospectus  filed by the  registrant  pursuant to Rule 424(b)(1) or
(4) or 497(h) under the Securities Act as part of this Registration Statement as
of the time the Commission declared it effective.

                             2.  For   determining   any  liability   under  the
Securities  Act,  treat each  post-effective  amendment  that contains a form of
prospectus as a new  registration  statement for the  securities  offered in the
Registration  Statement,  and the offering of the securities at that time as the
initial bona fide offering of those securities.

                                      II-4


<PAGE>



                                   SIGNATURES

         In accordance with the  requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  of filing on this form and has  caused  this  Registration
Statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized,  in the City of New York,  State of New York, on the 2nd day of May,
1997.

                               INTERVEST BANCSHARES CORPORATION
                               (Registrant)


                               By:               /s/ LOWELL S. DANSKER
                                                 -------------------------------
                                                 Lowell S. Dansker, President

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

                                    Title                             Date
                                    -----                             ----

/s/ LAWRENCE G. BERGMAN          Vice President,                      5/2/97
- ---------------------            Secretary and Director               ------
Lawrence G. Bergman              



Michael A. Callen                Director                             __________



/s/ JEROME DANSKER               Chairman of the Board,               5/2/97
- ---------------------            Executive Vice President, Director   ------
Jerome Dansker


/s/ LOWELL S. DANSKER            President, Treasurer and Director    5/2/97
- ---------------------            (Principal Executive, Financial      ------
Lowell S. Dansker                 and Accounting Officer)


Milton F. Gidge                  Director                             __________



/s/ WILLIAM F. HOLLY             Director                             5/2/97
- ---------------------                                                 ------
William F. Holly                                                      



David J. Willmott                Director                             __________



/s/ WESLEY T. WOOD               Director                             5/2/97
- ---------------------                                                 ------
Wesley T. Wood                                                        
















                                      II-5


<PAGE>



                                  EXHIBIT INDEX


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

   4.6                Amendment No. 2 to Warrant Agreement

   4.7                Form of Warrant

   5.1                Opinion of Harris Beach & Wilcox, LLP

  24.1                Consent of Harris Beach & Wilcox, LLP is
                      included in the Opinion of Harris Beach
                      & Wilcox, LLP, filed as Exhibit 5.1

  24.2                Consent of Hacker, Johnson, Cohen & Grieb


                      AMENDMENT NO. 2 TO WARRANT AGREEMENT

         Amendment  made as of the ____ day of  _________,  1996 to that certain
Warrant  Agreement  dated as of  September  27, 1994 (the  "Warrant  Agreement")
between Intervest Bancshares Corporation, a Delaware corporation (the "Company")
and The Bank of New York, a New York trust company (the "Warrant Agent").

         WHEREAS,  the Warrant  Agent is acting as warrant agent for the Company
in  connection  with  the  issuance,  division,  transfer  and  exchange  of the
Company's warrants related to its Class A Common Stock, and

         WHEREAS,   the  Company  has  extended  the  term  of  certain  of  its
outstanding  warrants and may, from time to time, further extend the term during
which the warrants may be exercised.

         In  consideration  of the foregoing,  the Company and the Warrant Agent
hereby agree as follows:

         1.  Definitions.  Capitalized  terms not otherwise defined herein shall
have the meanings ascribed to them in the Warrant Agreement.

         2. Amendment.  (a) The Company has heretofore  issued certain  warrants
pursuant to the Warrant  Agreement,  consisting  of: (i) those certain  warrants
which  presently  expire on January 1, 2000, and which  warrants,  together with
such other  warrants  which may hereafter be issued upon the same terms shall be
called the Series 9/27/94 Warrants; and (ii) that certain warrant dated April 4,
1996 related to 300,000 shares of Class A Common Stock,  and which warrant shall
be called the 4/4/96 Warrant.  The Warrant  Agreement is hereby amended so as to
provide that the Company may hereafter,  from time to time, by written notice to
the Warrant Agent specifying the revised  expiration  date,  extend the exercise
period for any warrants issued by it,  including the Series 9/27/94 Warrants and
the  4/4/96  Warrant.  Attached  hereto as Exhibit A is the form of legend to be
affixed to or over-stamped on certificates  presented by the holders of warrants
when the term of such warrant has been so extended or whenever new  certificates
representing such warrants are issued.

                  (b) The Warrant  Agreement  is hereby  amended to provide that
the Warrant Agent shall also act as agent for the Company in accordance with the
instructions set forth in the Warrant Agreement for any and all warrants related
to its shares of Class B Common Stock, the specific terms of such warrants to be
as set forth in the certificates representing such certificates.

         3. Scope of  Amendment.  Except as expressly  amended  herein or in any
certificate  evidencing  warrants hereafter issued,  the Warrant  Agreement,  as
heretofore amended, shall remain in full force and effect in accordance with its
terms and shall apply to any and all warrants  related to the purchase of shares
of Class A  Common  Stock or Class B  Common  Stock  that may be  issued  by the
Company.



<PAGE>


         IN WITNESS WHEREOF, the parties hereto have caused this amendment to be
duly executed, all as of the day and year first above written.


                              INTERVEST BANCSHARES CORPORATION

                              By:      _________________________________

                              THE BANK OF NEW YORK

                               By:      _________________________________




<PAGE>

                                    EXHIBIT A


                                [FORM OF LEGEND]



                  THE TERM OF THIS WARRANT HAS BEEN EXTENED TO
                 5:00 P.M. NEW YORK TIME, ___________________.

                                     Dated:

                                   Countersigned:
                                   THE BANK OF NEW YORK


                                   By:
                                             Authorized Officer



<PAGE>





Warrant Certificate No.                         Warrant to Purchase ____________
________________________________________        Shares of Class B Common Stock

Holder: _________________________________       Exercise Price Per Share: $_____

                                                Expiration Date:  ______________

                        INTERVEST BANCSHARES CORPORATION
              Incorporated under the laws of the State of Delaware
                      Class B Common Stock Purchase Warrant

         This certifies that, for value received,  the holder  identified above,
or registered  assigns  ("Holder")  is entitled,  subject to the terms set forth
below, to purchase from Intervest Bancshares Corporation, a Delaware corporation
(the "Company"), that number of shares of Class B Common Stock, $1.00 par value,
of the Company specified above,  upon surrender  hereof,  with the exercise form
attached hereto duly executed, and simultaneous payment therefor in lawful money
of the United  States at the Exercise  Price Per Share set forth above times the
number of shares to be purchased. The number of shares purchasable upon exercise
of this Warrant and the Exercise  Price Per Share shall be subject to adjustment
from time to time as set  forth  below.  This  Warrant  is  issued  under and in
accordance  with a Warrant  Agreement  between the Company and the Warrant Agent
named  herein  dated  as of  September  27,  1994,  as such  agreement  has been
previously amended and may hereafter be amended, and is subject to the terms and
provisions  contained  in the Warrant  Agreement,  to all of which the Holder of
this Warrant by acceptance hereof consents.

         1. Term of  Warrant.  Subject  to the terms  and  conditions  set forth
herein, this Warrant shall be exercisable,  in whole or in part, during the term
commencing  on the date  hereof and ending at 5:00 p.m.,  New York time,  on the
expiration date set forth above and shall be void thereafter.

         2.  Exercise  Price Per  Share.  The  exercise  price per share of this
Warrant  shall be the price per share set forth above,  as adjusted from time to
time pursuant to Section 9 hereof (the "Exercise Price Per Share").

         3. Exercise of Warrant. The purchase rights represented by this Warrant
are  exercisable  by the  holder in whole or in part,  but not for less than one
hundred  (100) shares at a time (or such lesser  number of shares which may then
constitute  the  remaining  shares  purchasable;  such number  being  subject to
adjustment  as provided in Section 9 below),  at any time, or from time to time,
during the term hereof as described in Section 1 above, by the surrender of this
Warrant and the Notice of Exercise annexed hereto duly completed and executed on
behalf  of the  holder,  at the  office or agency of The Bank of New York or its
successor  maintained for that purpose in the Borough of Manhattan,  City of New
York,  upon payment in cash or check of the  Exercise  Price Per Share times the
number of shares to be purchased.


                                        1

<PAGE>



         4. Partial Exercise.  Upon any partial exercise of this Warrant,  there
shall be countersigned  and issued to the Holder hereof a new Warrant in respect
of the shares as to which this Warrant shall not have been exercised.

         5. Rights of  Stockholder.  Subject to Section 9 of this  Warrant,  the
Holder  shall not be  entitled  to vote or  receive  dividends  or be deemed the
holder of Class B Common Stock or any other  securities  of the Company that may
at any time be  issuable  on the  exercise  hereof  for any  purpose,  nor shall
anything  contained herein be construed to confer upon the Holder,  as such, any
of the  rights  of a  stockholder  of the  Company  or any right to vote for the
election  of  directors  or upon any matter  submitted  to  stockholders  at any
meeting thereof, or to give or withhold consent to any corporate action (whether
upon any recapitalization,  issuance of stock, reclassification of stock, change
of par  value,  or  change  of stock  to no par  value,  consolidation,  merger,
conveyance  or  otherwise)  or to  receive  notice of  meetings,  or to  receive
dividends or subscription  rights or otherwise until the Warrant shall have been
exercised as provided herein.

         6. Transfer of Warrant.

            (a)  Warrant  Register.  The  Company  will  maintain or cause to be
maintained a register (the "Warrant  Register")  containing the name and address
of the Holder.  Any holder of this Warrant or any portion thereof may change his
address  as shown in the  Warrant  register  by  written  notice to the  Company
requesting  such  change.  Any  notice  or  written  communication  required  or
permitted  to be given to the Holder may be  delivered  or given by mail to such
Holder as shown in the Warrant  Register and at the address shown on the Warrant
Register or such other  address as may  thereafter  have been  furnished  to the
Company or its Warrant  Agent.  Until this Warrant is transferred on the Warrant
Register  of the  Company,  the  Company  and its agents may treat the Holder as
shown on the Warrant  Register  as the  absolute  owner of this  Warrant for all
purposes, notwithstanding any notice to the contrary.

            (b) Warrant  Agent.  The Company shall  maintain an office or agency
where the  Warrant  Register  will be  maintained  and where the  Warrant may be
presented for exercise,  replacement  or exchange  (the  "Warrant  Agent").  The
Company has  appointed The Bank of New York as its Warrant Agent for the purpose
of maintaining the Warrant  Register,  issuing the Class B Common Stock or other
securities  then  issuable upon the exercise of this  Warrant,  exchanging  this
Warrant, replacing this Warrant, or any or all of the foregoing. The Company may
appoint a successor  agent,  in which case it will furnish  notice to the Holder
related to the successor agent.  Thereafter,  any such  registration,  issuance,
exchange or replacement, as the case may be, shall be made at the office of such
agent.

            (c) Transferability and  Non-Negotiability of Warrant.  This Warrant
may not be transferred or assigned in whole or in part without  compliance  with
all  applicable  federal and state  securities  laws by the  transferor  and the
transferee  (including  the delivery of  investment  representation  letters and
legal opinions reasonably  satisfactory to the Company, if such are requested by
the  Company).  Subject only to the  provisions  of this Warrant with respect to
compliance  with the  Securities  Act of 1933, as amended (the "Act"),  title to
this  Warrant  may be  transferred  in whole or in part by  endorsement  (by the


                                        2

<PAGE>



holder  executing the Assignment  Form annexed  hereto) and delivery in the same
manner as a negotiable instrument transferable by endorsement and delivery.

            (d)  Exchange  of Warrant  upon a  Transfer.  On  surrender  of this
Warrant for exchange,  properly endorsed on the Assignment Form,  accompanied by
payment of any applicable  transfer taxes, and subject to the provisions of this
Warrant  with respect to  compliance  with the Act and with the  limitations  on
assignments  and  transfers  contained  in this  Section  6, the  Company at its
expense shall issue and cause to be delivered to or on the order of the Holder a
new Warrant or Warrants of like tenor,  in the name of the Holder or in the name
of such other person as the Holder may direct, for the number of shares issuable
upon exercise hereof.

            (e) Compliance with Securities Laws.

                (i)  The  Holder  of  this  Warrant,   by   acceptance   hereof,
acknowledges  that this  Warrant  and the  shares of Class B Common  Stock to be
issued upon  exercise  hereof are being  acquired  solely for the  Holder's  own
account and not as a nominee for any other party,  and for investment,  and that
the Holder  will not offer,  sell or  otherwise  dispose of this  Warrant or any
shares of Class B Common Stock to be issued upon  exercise  hereof  except under
circumstances  that will not  result  in a  violation  of the Act or any  states
securities  laws.  If such shares have not been  registered  under the Act, upon
exercise of this Warrant the Holder shall, if requested by the Company,  confirm
in writing,  in form  satisfactory  to the  Company,  that the shares of Class B
Common Stock so purchased are being acquired solely for the Holder's own account
and not as a nominee for any other party,  for  investment,  and not with a view
toward distribution or resale.

                (ii) Except insofar as they have been registered  under the Act,
all shares of Class B Common Stock issued upon  exercise  hereof shall either be
stamped or imprinted with a legend  specifying that the securities have not been
registered under the Act or shall be subject to a stop transfer order specifying
that the securities have not been registered under the Act.

                (iii)  The  Company  shall  not  be  obligated  to  deliver  any
securities hereunder unless a registration  statement under the Act with respect
to the  securities is effective.  The Company  covenants and agrees that it will
file a registration statement and will use its best efforts to cause the same to
become  effective  and keep  such  registration  current  while the  Warrant  is
outstanding.  The Warrant shall not be  exercisable by Holder in any state where
such exercise would be unlawful.

         7.  Reservation  of Stock.  The Company  covenants that during the term
this Warrant is  exercisable,  the Company will reserve from its  authorized and
unissued  Class B Common Stock a sufficient  number of shares to provide for the
issuance of Class B Common Stock upon the  exercise of this  Warrant  (including
additional  shares  arising out of any  adjustments  pursuant to Section 9) and,
from time to time, will take all steps necessary to provide sufficient  reserves
of shares of Class A Common  Stock  issuable  upon  conversion  of the shares of
Class B Common issuable upon exercise of this Warrant.


                                        3

<PAGE>



         8. Amendments. Any term of this Warrant may be amended with the written
consent of the Company and the Holder.  The Company may,  without the consent of
the Holder, also amend this Warrant to cure any ambiguity,  omission,  defect or
inconsistency. No waivers of, or exceptions to, any term, condition or provision
of this  Warrant,  in any one or more  instances,  shall  be  deemed  to be,  or
construed  as, a further or  continuing  waiver of any such term,  condition  or
provision.

         9. Adjustment of Exercise Price and Number of Shares.

         (a) Adjustments. The number and kind of securities purchasable upon the
exercise  of the Warrant  and the  Exercise  Price Per Share shall be subject to
adjustment  from time to time upon the  happening  of certain  events  occurring
after the date of this Warrant, as follows:

                (i)(A) Subject to the exceptions referred to in subsection 9(c),
in the event the Company shall,  at any time or from time to time after the date
hereof,  sell any shares of Class A Common  Stock for a cash  consideration  per
share less than the then applicable  Exercise Price Per Share, then the Exercise
Price Per Share in effect immediately prior to such sale shall be reduced to the
price  (rounded to the nearest cent)  determined by dividing (i) an amount equal
to the sum of (x) the  number  of  shares  of Class A Common  Stock  outstanding
immediately prior to such sale multiplied by the then applicable  Exercise Price
Per Share,  plus (y) the cash  consideration  received by the Company  upon such
sale,  by (ii) the total  number of shares of Class A Common  Stock  outstanding
immediately  after such sale.  The cash  consideration  received  by the Company
shall be deemed to be the gross sales price therefor without deducting therefrom
any expense  paid or incurred by the Company or any  underwriting  discounts  or
commissions  or  concessions  paid  or  allowed  by the  Company  in  connection
therewith.

                (B) Subject to the exceptions referred to in subsection 9(c), in
the event the  Company  shall,  at any time or from time to time  after the date
hereof,  sell any shares of Class B Common  Stock for a cash  consideration  per
share less than the then applicable  Exercise Price Per Share, then the Exercise
Price Per Share in effect immediately prior to such sale shall be reduced to the
price  (rounded to the nearest cent)  determined by dividing (i) an amount equal
to the sum of (x) the  number  of  shares  of Class B Common  Stock  outstanding
immediately prior to such sale multiplied by the then applicable  Exercise Price
Per Share,  plus (y) the cash  consideration  received by the Company  upon such
sale,  by (ii) the total  number of shares of Class B Common  Stock  outstanding
immediately  after such sale.  The cash  consideration  received  by the Company
shall be deemed to be the gross sales price therefor without deducting therefrom
any expense  paid or incurred by the Company or any  underwriting  discounts  or
commissions  or  concessions  paid  or  allowed  by the  Company  in  connection
therewith.

                (ii)(A) In case the  Company  shall (A) pay a dividend in shares
of Class A Common Stock or make a distribution to all holders of shares of Class


                                        4

<PAGE>



A Common Stock in shares of Class A Common Stock,  (B) subdivide its outstanding
shares of Class A Common Stock into a greater number of shares,  (C) combine its
outstanding  shares of Class A Common  Stock into a smaller  number of shares of
Class A Common Stock, or (D) issue by  reclassification of its shares of Class A
Common Stock any shares of capital  stock of the  Company,  the number of Shares
purchasable  upon  exercise of the Warrant  immediately  prior  thereto shall be
adjusted  so that the Holder of the Warrant  shall be entitled to receive  (upon
conversion  of shares of Class B Common  Stock  issuable  upon  exercise  of the
Warrant)the kind and number of Shares of the Company that such person would have
owned or have been  entitled to receive after the happening of any of the events
described  above  had  such  Warrant  been  exercised  immediately  prior to the
happening of such event or any record date with respect  thereto.  An adjustment
made pursuant to this  paragraph  (ii)(A) shall be made on the effective date of
any such event and shall become effective  immediately after such effective date
retroactive  to the record date,  if any, for such event.  If, as a result of an
adjustment  made  pursuant to this  paragraph  (ii)(A),  the Holder shall become
entitled  to  receive  shares of two or more  classes  of  capital  stock of the
Company,  the Board of Directors (whose determination shall be conclusive) shall
determine  the  allocation of the adjusted  Exercise  Price Per Share between or
among shares of such classes of capital stock of the Company.

                (B) In case the  Company  shall (A) pay a dividend  in shares of
Class B Common Stock or make a distribution  to all holders of shares of Class B
Common Stock in shares of Class B Common Stock,  (B)  subdivide its  outstanding
shares of Class B Common Stock into a greater number of shares,  (C) combine its
outstanding  shares of Class B Common  Stock into a smaller  number of shares of
Class B Common Stock, or (D) issue by  reclassification of its shares of Class B
Common Stock any shares of capital  stock of the  Company,  the number of Shares
purchasable  upon  exercise of the Warrant  immediately  prior  thereto shall be
adjusted so that the Holder of the Warrant shall be entitled to receive the kind
and number of Shares of the Company  that such  person  would have owned or have
been  entitled to receive  after the  happening  of any of the events  described
above had such Warrant been exercised immediately prior to the happening of such
event or any record date with respect  thereto.  An adjustment  made pursuant to
this paragraph (ii)(B) shall be made on the effective date of any such event and
shall become effective  immediately after such effective date retroactive to the
record  date,  if any,  for such event.  If, as a result of an  adjustment  made
pursuant to this paragraph (ii)(B),  the Holder shall become entitled to receive
shares of two or more  classes of  capital  stock of the  Company,  the Board of
Directors  (whose   determination  shall  be  conclusive)  shall  determine  the
allocation of the adjusted  Exercise  Price Per Share between or among shares of
such classes of capital stock of the Company.

                (iii)(A)  In case the  Company  shall fix a record  date for the
issuance  of rights,  convertible  securities  or warrants to all holders of its
shares of Class A Common  Stock  entitling  them to  subscribe  for or  purchase
shares of Class A Common  Stock at a price per  share  (or  having a  conversion
price per share)  that is lower on the date of  issuance  thereof  than the then
current  market price per share of Class A Common Stock (as defined in paragraph
(v) below),  the number of Shares  thereafter  purchasable  upon the exercise of
this Warrant shall be determined by multiplying the number of Shares theretofore


                                        5

<PAGE>



purchasable upon exercise of this Warrant by a fraction,  of which the numerator
shall be the number of shares of Class A Common Stock outstanding on the date of
issuance of such rights,  convertible  securities or warrants plus the number of
additional  shares of Class A Common Stock offered for  subscription or purchase
(or into which the convertible securities so offered are initially convertible),
and of which  the  denominator  shall be the  number of shares of Class A Common
Stock  outstanding  on the date of issuance of such rights or warrants  plus the
number of shares that the aggregate offering price of the total number of shares
of Class A Common Stock so offered (or the aggregate initial conversion price of
the  convertible  securities so offered)  would  purchase at the current  market
price per share of Class A Common Stock (as defined in  paragraph  (v) below) on
the record date for this  issuance of such  rights,  convertible  securities  or
warrants.  Such  adjustment  shall be made at time of issuance  and shall become
effective immediately after such rights,  convertible securities or warrants are
issued,  retroactive to the record date for the determination of stockholders to
receive such rights, convertible securities or warrants.

                (B) In case the Company shall fix a record date for the issuance
of rights,  convertible  securities  or warrants to all holders of its shares of
Class B Common Stock entitling them to subscribe for or purchase shares of Class
B Common  Stock at a price per share (or  having a  conversion  price per share)
that is lower on the date of issuance thereof than the then current market price
per share of Class B Common  Stock (as defined in  paragraph  (v)  below),  the
number of Shares thereafter  purchasable upon the exercise of this Warrant shall
be determined by multiplying the number of Shares  theretofore  purchasable upon
exercise of this  Warrant by a  fraction,  of which the  numerator  shall be the
number of shares of Class B Common Stock  outstanding on the date of issuance of
such rights,  convertible  securities  or warrants plus the number of additional
shares of Class B Common  Stock  offered for  subscription  or purchase (or into
which the convertible securities so offered are initially  convertible),  and of
which the  denominator  shall be the  number  of shares of Class B Common  Stock
outstanding  on the date of issuance of such rights or warrants  plus the number
of shares that the  aggregate  offering  price of the total  number of shares of
Class B Common Stock so offered (or the aggregate  initial  conversion  price of
the  convertible  securities so offered)  would  purchase at the current  market
price per share of Class B Common Stock (as defined in paragraph  (v) below) on
the record date for this  issuance of such  rights,  convertible  securities  or
warrants.  Such  adjustment  shall be made at time of issuance  and shall become
effective immediately after such rights,  convertible securities or warrants are
issued,  retroactive to the record date for the determination of stockholders to
receive such rights, convertible securities or warrants.

                (iv)(A)  In case the  Company  shall  fix a record  date for the
distribution  to all holders of its shares of Class A Common  Stock of evidences
of its indebtedness or assets (excluding cash dividends) or rights to subscribe,
convertible  securities or warrants  (excluding  those referred to in paragraphs
(iii)(A)  or (iii)(B)  above),  then in each case the  Exercise  Price Per Share
shall be adjusted to a price  determined by  multiplying  the Exercise Price Per
Share in effect  immediately prior to such distribution by a fraction,  of which


                                        6

<PAGE>



the numerator shall be the then current market price per share of Class A Common
Stock as of such  record  date,  less the fair value as of such  record date (as
determined by the Board of Directors of the Company,  whose  determination shall
be  conclusive)  of the portion of the assets of  evidences of  indebtedness  so
distributed or of such subscription rights,  convertible  securities or warrants
applicable  to one share of Class A Common Stock,  and of which the  denominator
shall be such current  market price per share of Class A Common Stock as of such
record date.  Such  adjustment  shall be made whenever any such  distribution is
made, and shall become effective on the date of distribution  retroactive to the
record date for the  determination  of  stockholders  entitled  to receive  such
distribution.

                (B) In  case  the  Company  shall  fix a  record  date  for  the
distribution  to all holders of its shares of Class B Common  Stock of evidences
of its indebtedness or assets (excluding cash dividends) or rights to subscribe,
convertible  securities or warrants  (excluding  those referred to in paragraphs
(iii)(A)  or (iii)(B)  above),  then in each case the  Exercise  Price Per Share
shall be adjusted to a price  determined by  multiplying  the Exercise Price Per
Share in effect  immediately prior to such distribution by a fraction,  of which
the numerator shall be the then current market price per share of Class B Common
Stock as of such  record  date,  less the fair value as of such  record date (as
determined by the Board of Directors of the Company,  whose  determination shall
be  conclusive)  of the portion of the assets of  evidences of  indebtedness  so
distributed or of such subscription rights,  convertible  securities or warrants
applicable  to one share of Class B Common Stock,  and of which the  denominator
shall be such current  market price per share of Class B Common Stock as of such
record date.  Such  adjustment  shall be made whenever any such  distribution is
made, and shall become effective on the date of distribution  retroactive to the
record date for the  determination  of  stockholders  entitled  to receive  such
distribution.

                (v) For the purpose of any computation under paragraphs (iii) or
(iv) above the current market price per share of Class A Common Stock or Class B
Common Stock at any date shall be deemed to be the average of the daily  closing
prices  of  Class  A  Common  Stock  for the  thirty  consecutive  trading  days
commencing  forty-five  trading  days before the date in  question.  The closing
price  for  each day  shall be (i) if the  Class A  Common  Stock is  listed  or
admitted to trading on a national securities exchange,  the closing price on the
NYSE- Consolidated Tape (or any successor composite tape reporting  transactions
on national  securities  exchanges) or, if such a composite tape shall not be in
use or shall  not  report  transactions  in the Class A Common  Stock,  the last
reported sales price regular way on the principal national  securities  exchange
on which the Class A Common Stock is listed or admitted to trading  (which shall
be the national  securities  exchange on which the greatest  number of shares of
the Class A Common  Stock has been  traded  during such 30  consecutive  trading
days), or, if there is no transaction on any such day in any such situation, the
mean of the bid and  asked  prices  on such  day,  or (ii) if the Class A Common
Stock is not  listed or  admitted  to  trading  on any such  exchange,  the last
reported sale price, if reported, or, if no sale occurs on such date or the last
reported sale price is not  available,  the average of the closing bid and asked


                                        7

<PAGE>



prices as reported by the National  Association of Securities  Dealers Automated
Quotation  System (NASDAQ) or a similar source selected from time to time by the
Company  for the  purpose.  If on any such date the Class A Common  Stock is not
quoted by any such  organization,  the fair value of the Class A Common Stock on
such date, as determined in good faith by the Board of Directors of the Company,
shall be used.

                (vi) No adjustment in the number of Shares purchasable hereunder
or the Warrant Price shall be required unless such  adjustment  would require an
increase  or  decrease  of at least  five per cent (5%) in the  number of Shares
purchasable upon the exercise of this Warrant or the Exercise Price Per Share.

                (vii)  Whenever  the  number  of  Shares  purchasable  upon  the
exercise of this Warrant is adjusted, as herein provided, the Exercise Price Per
Share  payable  upon  exercise of the Warrant  shall be adjusted (to the nearest
cent) by  multiplying  such Exercise Price Per Share  immediately  prior to such
adjustment by a fraction,  of which the numerator  shall be the number of Shares
purchasable  upon  the  exercise  of the  Warrant,  immediately  prior  to  such
adjustment,  and of which  the  denominator  shall be the  number  of  Shares so
purchasable immediately thereafter.

                (viii)  Whenever  the  number  of  Shares  purchasable  upon the
exercise of this Warrant or the Exercise Price Per Share is adjusted,  as herein
provided,  the  Company  shall  cause  the  Warrant  Agent  promptly  to mail by
first-class  mail,  postage prepaid,  to the Holder notice of such adjustment or
adjustments  and shall deliver to the Warrant Agent a certificate  setting forth
the  number of Shares  purchasable  upon the  exercise  of the  Warrant  and the
Exercise Price Per Share after such adjustment,  setting forth a brief statement
of the facts  requiring  such  adjustment  and setting forth the  computation by
which such adjustment was made. Such certificate shall be conclusive evidence of
the correctness of such adjustment.  The Warrant Agent shall be entitled to rely
on such certificate and shall be under no duty or responsibility with respect to
any such  certificate,  except to exhibit  the same,  from time to time,  to any
Holder desiring an inspection  thereof during  reasonable  business  hours.  The
Warrant Agent shall not at any time be under any duty or  responsibility  to any
Holder to determine  whether any facts exist that may require any  adjustment of
the Exercise  Price Per Share or the number of Warrants or Shares or other stock
or  property  purchasable  or with  respect  to the nature or extent of any such
adjustment  when made,  or with  respect to the method  employed  in making such
adjustment.

                (ix) In any case in which this  subsection  9(a)  shall  require
that an adjustment become effective  retroactively to a record date, the Company
may, at its option,  elect to defer (but only until five business days following
the filing by the Company with the Warrant Agent of the certificate described in
paragraph  (viii) above)  issuing to the holder of any Warrant  exercised  after
such  record  date the  shares of Common  Stock and other  capital  stock of the
Company  issuable  upon such  exercise over and above the shares of Common Stock
and other capital  stock of the Company  issuable upon such exercise only on the
basis of the Exercise Price Per Share for the Warrant prior to such  adjustment;


                                        8

<PAGE>



and,  in lieu of the shares the  issuance of which is so  deferred,  the Company
shall issue or cause its transfer agents to issue due bills or other appropriate
evidence of the right to receive such shares.

                (x) In the event that at any time,  as a result of an adjustment
made pursuant to paragraphs  (ii) through (iv) above,  the Holder of the Warrant
shall become  entitled to purchase  any shares of the  Company's  capital  stock
other than shares of Common Stock, thereafter the number of such other shares so
purchasable  upon  exercise of each Warrant and the Exercise  Price Per Share of
such shares shall be subject to adjustment  from time to time in a manner and on
terms as nearly  equivalent as practicable to the provisions with respect to the
Shares  contained in this subsection 9(a) and the provisions of subsections 9(b)
through 9(e),  inclusive and subsection  10(b), with respect to the Shares shall
apply on like terms to any such other shares.

                (xi) Upon the  expiration  of any rights,  options,  warrants or
conversion  rights referred to in this subsection 9(a), if any thereof shall not
have been  exercised,  the  Exercise  Price  Per Share and the  number of Shares
purchasable  upon the  exercise of a Warrant  shall,  upon such  expiration,  be
readjusted  and  shall  thereafter  be such as it  would  have  been had it been
originally  adjusted (or had the original  adjustment not been required,  as the
case may be)  assuming the only shares of Common Stock so issued were the shares
of Common  Stock,  if any,  actually  issued or sold upon the  exercise  of such
rights, options,  warrants or conversion rights and such shares of Common Stock,
if any,  were  issued or sold for the  consideration  actually  received  by the
Company upon such exercise.

                (xii) The Company may make  reductions in the Exercise Price Per
Share, in addition to those required by this subsection 9(a), as it considers to
be  advisable  in order to avoid or diminish any income tax to any holder of its
Common Stock resulting from any dividend or distribution of stock or issuance of
rights or warrants to purchase or subscribe  for stock or from any event treated
as such for income tax purposes or for any other reasons.

                (xiii)  The  adjustments  provided  for  in  paragraphs  (i)(A),
(iii)(A)  and (iv)(A) are based upon the  assumption  that each share of Class B
Common Stock of the Company is convertible  into one (1) share of Class A Common
Stock of the Company.  In the event that the conversion  ratio applicable to the
Company's  Class B Common  Stock  shall,  after  the date  hereof  but  prior to
expiration of this Warrant,  be changed,  then the procedures for adjustment set
out in those paragraphs shall be equitably amended to reflect the new conversion
ratio.

         (b) No Adjustment for Dividends. Except as provided in subsection 9(a),
no adjustment in respect of any dividends  shall be made during the term of this
Warrant or upon the exercise of this Warrant.

         (c) No Adjustment in Certain Cases. No adjustments  shall be made under
subsection 9(a) or any other Section herein:


                                        9

<PAGE>



            (i) In  connection  with the issuance of Shares upon exercise of the
Warrant.

            (ii) In  connection  with the  issuance  of shares of Class A Common
Stock issuable pursuant to any stock option or employee benefit plans which have
been or may be adopted by the Company.

         (d)   Preservation   of   Purchase   Rights   Upon    Reclassification,
Consolidation,  etc. In case of any  consolidation of the Company with or merger
of the Company into another  corporation or in case of any sale or conveyance to
another   corporation  of  the  property  of  the  Company  as  an  entirety  or
substantially  as an  entirety,  each  Holder of a Warrant  shall have the right
thereafter  upon payment of the Exercise  Price Per Share in effect  immediately
prior to such action to  purchase  upon  exercise  of each  Warrant the kind and
amount of shares and other  securities  and property that such person would have
owned  or  have  been   entitled  to  receive   after  the   happening  of  such
consolidation,  merger,  sale or  conveyance  had such  Warrant  been  exercised
immediately prior to such action and the Company or such successor or purchasing
corporation, as the case may me, shall execute with the Warrant Agent agreements
so providing.  The Company shall mail by first-class mail,  postage prepaid,  to
the Holder of each Warrant, notice of the execution of any such agreement.  Such
agreement shall provide for adjustments,  which shall be as nearly equivalent as
may be  practicable  to the  adjustments  provided  for in this  Section  9. The
provisions  of  this   subsection  9(d)  shall  similarly  apply  to  successive
consolidations,  mergers, sales or conveyances. The Warrant Agent shall be under
no duty  or  responsibility  to  determine  the  correctness  of any  provisions
contained in any such agreement  relating either to the kind or amount of shares
of stock or other securities or property receivable upon exercise of Warrants or
with respect to the method employed and provided therein for any adjustments.

         (e)  Statement  on Warrants.  Irrespective  of any  adjustments  in the
Exercise  Price Per Share or the number or kind of shares  purchasable  upon the
exercise of the Warrant,  Warrants theretofore or thereafter issued may continue
to express the same price and number of and kind of shares as are stated in this
Warrant.

         10. Fractional Interests.

         (a)  Fractional  Shares.  The  Company  shall not be  required to issue
fractional  Shares on the exercise of this  Warrant.  If any fraction of a Share
would be issuable on the exercise of any Warrant (or specified portion thereof),
the Company shall pay an amount equal to the current  market price per Share (as
defined in subsection 9(a)(ix) above) on the date of such exercise multiplied by
such fraction.

         (b)  Fractional  Warrants.  The Company  shall not be required to issue
fractions  of  Warrants  on any  distribution  of Warrants to holders of Warrant
certificates  pursuant  to  subsection  9(a)  hereof  or to  distribute  Warrant
certificates  which evidence  fractional  Warrants.  In lieu of such  fractional


                                       10

<PAGE>



Warrants,  there shall be paid to the registered holders of Warrant certificates
with regard to which such fractional  Warrants would  otherwise be issuable,  an
amount in cash equal to the same fraction of the current market value of a whole
Warrant  on the  trading  day  immediately  prior  to the  date  on  which  such
fractional  Warrant  would have been  otherwise  issuable.  For purposes of this
subsection  10(b),  the current  market value of a Warrant  shall be the closing
price of the Warrant for the trading day immediately  prior to the date on which
such fractional  Warrant would have been otherwise  issuable.  The closing price
for any day shall be the last sale  price  regular  way or, in case no such sale
takes place on such day, the average of the closing bid and asked prices regular
way, in either case as quoted on NASDAQ,  or, if the  Warrants are not quoted on
NASDAQ, on the principal national  securities exchange on which the Warrants are
listed or admitted to trading.  If on any such date the  Warrants are not quoted
by any such  organization,  the fair  value of the  Warrants  on such  date,  as
determined  in good faith by the Board of  Directors  of the  Company,  shall be
used.

         11. Descriptive Headings and Governing Law. The descriptive headings of
the several  sections of this Warrant are inserted for  convenience  only and do
not  constitute a part of this Warrant.  This Warrant shall be deemed a contract
made  under  the laws of the State of  Delaware  and for all  purposes  shall be
construed in accordance with the laws of said State.

         IN WITNESS  WHEREOF,  the Company has caused this  Warrant to be signed
and attested by its duly authorized  officers under its corporate seal as of the
date set forth below.

                                   INTERVEST BANCSHARES CORPORATION

                                   By:      __________________________________
                                   Its:     __________________________________




[Corporate Seal]

Attest:

- -------------------------------
Secretary


Countersigned:

THE BANK OF NEW YORK

By:      ________________________
         Authorized Officer


                                       11

<PAGE>



Dated:  _______________________

                                       12

<PAGE>


                              ELECTION TO PURCHASE

TO:      Intervest Bancshares Corporation

         The  undersigned  hereby  irrevocably  elects to exercise  the right of
purchase  represented  by the within  Warrant for,  and to purchase  thereunder,
_________  shares of the Company's Class B Common Stock provided for thereon and
requests that certificates for such shares be issued in the name of


- --------------------------------------------------------------------------------
            (please print name, address, and social security number)


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

- --------------------------------------------------------------------------------
and,  if  said  number  of  shares  shall  not be  all  the  shares  purchasable
thereunder,  that a new Warrant  Certificate  for the balance  remaining  of the
shares  purchasable  under the within  Warrant  Certificate be registered in the
name of the undersigned  Holder or his Assignee as below indicated and delivered
to the address stated below.

Dated:   ____________________, _____
                                             Name of Warrantholder
                                             or Assignee

                                             -----------------------------------
                                                       (please print)
                                            
                    Address  _______________________________________

                             ---------------------------------------
                    Social Security
                    Number   _______________________________________

Medallion Signature Guaranteed:  

                    Signature _______________________________________

___________________________NOTE: THE ABOVE SIGNATURE MUST CORRESPOND WITH THE
                           NAME AS WRITTEN UPON THE FACE OF THIS WARRANT
                           CERTIFICATE IN EVERY PARTICULAR WITHOUT ALTERATION
                           OR ENLARGEMENT OR ANY CHANGE WHATEVER, UNLESS
                           THIS WARRANT HAS BEEN ASSIGNED

                                   ASSIGNMENT

                 (To be signed only upon assignment of Warrant)

    FOR VALUE RECEIVED the undersigned hereby sells, assigns and transfers to

- --------------------------------------------------------------------------------
                    (name, address and social security number
                  of assignee must be printed or typewritten)

all of the rights of the undersigned  under the within Warrant,  with respect to
________________   shares  of  the  Company's  Class  B  Common  Stock,   hereby
irrevocably constituting and appointing
            Attorney to transfer  said  Warrant on the books of the Company with
full power of  substitution  in the premises and, if said number of shares shall
not be all the shares purchasable  hereunder,  a new Warrant Certificate for the
balance remaining of the shares purchasable under the within Warrant Certificate
be registered in the name of the undersigned.

Dated:   ______________________, _____


                                    -------------------------------------------
                                           Signature of Registered Holder

Medallion Signature Guaranteed:  Signature _____________________________________

___________________________NOTE: THE SIGNATURE TO THIS ASSIGNMENT MUST
                           CORRESPOND WITH THE NAME AS IT APPEARS UPON THE
                           FACE OF THE WITHIN WARRANT CERTIFICATE IN EVERY
                           PARTICULAR, WITHOUT ALTERATION OR ENLARGEMENT OR
                           ANY CHANGE WHATEVER


                                       13

<PAGE>




April 30, 1997





Intervest Bancshares Corporation
10 Rockefeller Plaza, Suite 1015
New York, New York  10020-1903

         Re:      Intervest Bancshares Corporation
                  Registration Statement on Form SB-2

Gentlemen:

         You have  requested  our  opinion  in  connection  with a  Registration
Statement  on Form  SB-2  (the  "Registration  Statement")  filed  by  Intervest
Bancshares   Corporation  (the  "Company")  with  the  Securities  and  Exchange
Commission  under  the  Securities  Act of 1933,  as  amended  (the  "Act"),  in
connection  with the  Company's  warrants  for the  purchase of up to  1,019,110
shares of Class A Common  Stock and 100,000  shares of Class B Common Stock (the
"Warrants"), as well as the 1,019,110 shares of Class A Common Stock (the "Class
A Common  Stock"),  and the 100,000 shares of Class B Common Stock (the "Class B
Common  Stock") that may be issued upon  exercise of the  Warrants.  The Class A
Common Stock and the Class B Common Stock are collectively referred to herein as
the Common Stock. Capitalized terms, unless otherwise defined herein, shall have
the meanings set forth in the Registration Statement.

         In  connection  with this opinion,  we have  examined the  Registration
Statement,  the Certificate of Incorporation  of the Company,  the Bylaws of the
Company,  Certificates of Public  Officials and Officers of the Company and such
other  documents  and records as we have deemed  necessary  or  appropriate  for
purposes of our opinion.

         Based  on  the  foregoing,   and  subject  to  the  qualifications  and
assumptions referred to herein, we are of the opinion that:

                           a. The Company is a corporation  validly existing and
in good standing under the laws of the State of Delaware.

                           b. The  Warrants  constitute  the  legal,  valid  and
binding obligations of the Company.

                           c. When shares of Common  Stock,  which are  issuable
upon exercise of the Warrants,  have been issued and delivered  upon exercise of
Warrants in  accordance  with the terms of the  Warrants,  such shares of Common
Stock will be duly and validly issued, fully paid and nonassessable.


<PAGE>







         We have assumed the  authenticity  of all documents  submitted to us as
originals,  the conformity to the original documents of all documents  submitted
to us as copies, and the truth of all facts recited in all relevant documents.

         The  opinions  set forth above are limited to the laws of the states of
Delaware and New York and the federal laws of the United States.

         We hereby  consent  to the use of this  opinion  as an  exhibit  to the
Registration Statement and to the reference to this firm under the headings "Tax
Consequences - Warrants" and "Legal  Matters" in the prospectus  included in the
Registration Statement.


                                                Very truly yours,

                                                Harris Beach & Wilcox, LLP



                                                By:      /s/ Thomas E. Willett
                                                             Thomas E. Willett,
                                                             Member of the Firm


Enc.
intbanc.sha\opinion.04


<PAGE>




                              Accountants' Consent




The Board of Directors
Intervest Bancshares Corporation
New York, New York:

We consent  to the use of our  report  dated  January  7, 1997  relating  to the
consolidated  financial  statements as of December 31, 1996 and 1995 and for the
years then ended of Intervest Bancshares  Corporation and to the use of our name
under the caption of "Experts",  in the  Registration  Statement on Form SB-2 of
Intervest Bancshares Corporation.




HACKER, JOHNSON, COHEN & GRIEB
Tampa, Florida
April 30, 1997



<PAGE>





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