INTERVEST BANCSHARES CORP
SB-2, 1998-09-24
STATE COMMERCIAL BANKS
Previous: INTERVEST BANCSHARES CORP, S-3/A, 1998-09-24
Next: EQUITY CORP INTERNATIONAL, 424B3, 1998-09-24



     As filed with the Securities and Exchange Commission on September 24, 1998

                                                    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 of      (Primary Standard Industrial    (IRS Employer 
Incorporation or Organization)  Classification Code Number)  Identification No.)

        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            Amount to be        Proposed Maximum              Proposed             Amount of
Securities to be                  Registered          Offering Price Per            Maximum              Registration
Registered                                            Unit(2)(3)                    Offering Price       Fee
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>                      <C>                   <C>                    <C>    
Warrants                                  $0                      $0                       $0                   $0
- ----------------------------------------------------------------------------------------------------------------------------------
Class A Common Stock                    122,000                  $8.75                 $1,067,500             $323.49
- ----------------------------------------------------------------------------------------------------------------------------------
Class B Common Stock                    50,000                  $10.00                  $500,000              151.51
- ----------------------------------------------------------------------------------------------------------------------------------
Total                                    ----                     ---                  $2,600,000             $475.00
- ----------------------------------------------------------------------------------------------------------------------------------
</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.  333-82246) with respect to 675,000 Warrants and 675,000 shares of
         Class A Common  Stock;  a  Registration  Statement  on Form  SB-2  (No.
         333-3522) with respect to 613,500  Warrants and 613,500 shares of Class
         A Common Stock; a Registration  Statement on Form SB-2 (No.  333-26583)
         with  respect to  240,165  Warrants,  240,165  shares of Class A Common
         Stock and 150,000  shares of Class B Common Stock;  and a  Registration
         Statement on Form SB-2 (No.  333-33419) related to 965,683 Warrants and
         965,683 shares of Class A Common Stock.

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


                                        1

<PAGE>



(3)      Estimated solely for purposes of calculating the Registration  Fee. The
         shares of Class A Common  Stock are  issuable  upon  conversion  of the
         Warrants and the  offering  price is based on the closing sale price on
         the NASDAQ SmallCap Market on September 14, 1998.

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

                                        2

<PAGE>



                              SUBJECT TO COMPLETION
                 PRELIMINARY PROSPECTUS DATED SEPTEMBER 23, 1998
PROSPECTUS
                        INTERVEST BANCSHARES CORPORATION
                   (A Bank Holding Company for Intervest Bank)

         The securities  offered hereby consist of warrants related to 1,732,683
shares of Class A Common Stock issued by Intervest  Bancshares  Corporation (the
"Company"),  a warrant  related to the  purchase  of  150,000  shares of Class B
Common Stock  (collectively  the  "Warrants")  and  2,616,348  shares of Class A
Common Stock, par value $1.00 per share (the "Class A Common Stock") and 200,000
shares of Class B Common  Stock,  par value $1.00 per share (the "Class B Common
Stock")  issuable  upon  exercise of  Warrants.  Warrants  related to a total of
645,000  shares  of  Class A  Common  Stock  were  issued  by the  Company  in a
registered  public  offering  in 1994.  Warrants  related  to a total of 965,683
shares of Class A Common Stock were issued by the Company in a registered public
offering in 1997.  In addition,  Warrants  related to 883,665  shares of Class A
Common Stock have been issued in private  placements by the Company and Warrants
related  to an  additional  122,000  shares of Class A Common  Stock and  50,000
shares of Class B Common Stock are being registered hereunder.

         The  Company's  Warrants are not  exercisable  unless the Company has a
current  prospectus  covering the shares  issuable upon exercise of the Warrants
and a prospectus covers those shares.

         The Class A Common  Stock of the Company is listed on the Nasdaq  Stock
Market SmallCap Market under the symbol "IBCA".

      Prospective investors should consider the information discussed under
            "Investment Considerations and Risk Factors" on page 10.
                                -----------------

      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.

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

                                                                         Underwriting
                                                                         Discounts and                   Proceeds to
                                        Price to Public                 Commissions(1)                    Company(2)
<S>                                     <C>                                   <C>                       <C>           
- ----------------------------------------------------------------------------------------------------------------------------------
Per Share(2)                                  (3)                             $0                              (3)
- ----------------------------------------------------------------------------------------------------------------------------------
Per Warrant(2)(4)                             ---                             $0                              ---
- ----------------------------------------------------------------------------------------------------------------------------------
Total(2)                                $14,545,754.00                        $0                        $14,545,754.00
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


(1)      The  Company  will not use brokers or dealers in  connection  with this
         offering.

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

(3)      Warrants  related to 1,492,365 shares of Class A Common Stock are at an
         exercise price of $6.67 per share;  Warrants  related to 122,000 shares
         of Class A Common  Stock are at an exercise  price of $14.00 per share;
         and the remaining  Class A Warrants are at an exercise  price of $10.00
         per share.  Warrants  related to 150,000 shares of Class B Common Stock
         are at an  exercise  price of $6.67 per share and  Warrants  related to
         50,000  shares  of Class B Common  Stock  are at an  exercise  price of
         $10.00 per share.

(4)      The Company has attributed no value to the Warrants.

                The date of this Prospectus is ____________, 1998

                                        1

<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.

                                        2

<PAGE>



                               PROSPECTUS SUMMARY

         The  following  summary is  qualified in its entirety by, and should be
read  in  conjunction   with,  the  more  detailed   information  and  financial
statements, including the notes thereto, appearing elsewhere 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 99% 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 real estate loans, commercial 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 June 30, 1998, the Company had  consolidated  assets and deposits
of $177.7 million and $148.8 million,  respectively. The Company's stockholders'
equity  at June  30,  1998 was  $18.5  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

Securities Offered.....................   2,576,068  shares  of  Class A  Common
                                          Stock  and  200,000  shares of Class B
                                          Common Stock issuable upon exercise of
                                          the  Warrants.   See  "Description  of
                                          Securities."

Shares of Class A Common
Stock currently outstanding.........      2,164,715(1)

Shares of Class A Common
Stock outstanding after
Exercise of Class A Warrants......        4,740,783

Shares of Class B Common
Stock currently outstanding..........       300,000

Shares of Class B Common
Stock outstanding after
Exercise of Class B Warrants.......         500,000

Class A Common Stock...............       The Class A Common  Stock is listed on
                                          the  Nasdaq  Stock  Market's  SmallCap
                                          Market  under the  symbol  "IBCA."  At
                                          June 30,  1998,  2,157,915  shares  of
                                          Class A Common Stock were outstanding.

Use of Proceeds.........................  The  Company  intends to apply the net
                                          proceeds  of  this   Offering  to  the
                                          Company's  capital  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."


                                        3

<PAGE>



Investment Considerations.............    Prospective     investors    in    the
                                          Debentures    should    consider   the
                                          information    discussed   under   the
                                          heading "Investment Considerations and
                                          Risk Factors."

(1)      Does not include:  (i) 300,000  shares of Class A Common stock issuable
         upon the conversion of issued and outstanding  shares of Class B Common
         Stock;  (ii)  2,576,068  shares of Class A Common Stock  issuable  upon
         exercise of Warrants for Class A Common Stock; and (iii) 200,000 shares
         of Class A Common  Stock  issuable  upon  conversion  of Class B Common
         Stock issuable upon exercise of Warrants for Class B Common Stock;  and
         (iv) 608,696 shares of Class A Common Stock issuable upon conversion of
         the Company's Series 5/14/98 Convertible Subordinated Debentures.




                                        4

<PAGE>

<TABLE>

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

                                                                                    As of or for the
                                         Six Months Ended                Year Ended    Year Ended      Year Ended     Year Ended
                                              June 30,                   December 31,  December 31,   December 31,    December 31,
                                      -----------------------            ------------  ------------   ------------    ------------
                                      1998             1997                   1997          1996            1995          1994
                                      ----             ----                   ----          ----            ----          ----
                                          (unaudited)
Income Statement Summary:

<S>                                 <C>            <C>                   <C>            <C>            <C>            <C>      
Interest income .................   $     6,018    $     4,304           $     9,347    $     6,381    $     4,190    $     2,158
Interest expense ................        (3,814)        (2,688)               (5,894)        (3,745)        (2,225)          (803)
                                    -----------    -----------           -----------    -----------    -----------    -----------
Net interest income .............         2,204          1,616                 3,453          2,636          1,965          1,355
Provision for loan losses .......          (230)          (184)                 (352)          (250)          (233)          (124)
                                    -----------    -----------           -----------    -----------    -----------    -----------
Net interest income
  after provision
  for loan losses ...............         1,974          1,432                 3,101          2,386          1,732          1,231
Other Income ....................           100             68                   136            106             89            112
Other expense ...................        (1,036)          (940)               (1,906)        (1,551)        (1,415)        (1,054)
                                    -----------    -----------           -----------    -----------    -----------    -----------
Earnings before
  income taxes ..................         1,038            560                 1,331            941            406            289
Provision for income
  taxes .........................          (405)          (213)                 (487)          (383)          (136)          (108)
                                    -----------    -----------           -----------    -----------    -----------    -----------
Net earnings ....................   $       633    $       347           $       844    $       558    $       270    $       181
                                    ===========    ===========           ===========    ===========    ===========    ===========

Per Share Data:

Basic earnings per share ........   $       .26    $       .21           $       .49    $       .34    $       .16    $       .11
Diluted earnings per share ......           .19            .18                   .41            .34            .16            .11
Cash dividends ..................          --             --                    --             --             --             --
Book value (1) ..................          7.53           6.12                  7.27           5.91           5.57           5.38
Shares outstanding at
  period-end(2) .................     2,457,915      1,650,000             2,424,415      1,650,000      1,650,000      1,650,000

Period-End Balance Sheet Summary:

Total assets ....................   $   177,697    $   117,537           $   150,755    $   105,196    $    68,942    $    40,117
Securities ......................        60,842         38,296                58,821         34,507         19,630          8,638
Loans (net of unearned
  income) .......................        90,961         70,539                76,825         60,310         37,058         22,754
Allowance for loan losses .......         1,405            999                 1,173            811            593            369
Deposits ........................       148,842        104,862               131,167         93,447         58,601         30,092
Convertible debentures ..........         7,000           --                    --             --             --             --
Stockholders' equity ............        18,518         10,094                17,620          9,747          9,189          8,884
- ----------------------
</TABLE>


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

(2)      Represents  issued and  outstanding  shares of Class A Common Stock and
         Class B Common Stock.

                                        5

<PAGE>

<TABLE>
<CAPTION>

                                                                                   As of or for the
                                           Six Months      Year         Year         Year          Year
                                             Ended         Ended       Ended        Ended          Ended
                                             June 30,    December 31, December 31, December 31,  December 31,
                                          -------------- -----------  ------------ ------------  ------------
                                          1998      1997      1997       1996       1995             1994
                                          ----      ----      ----       ----       ----             ----
                                           (unaudited)
Selected Financial Ratios:
<S>                                      <C>       <C>       <C>        <C>       <C>                 <C>   
sReturn on average
  assets .........................         .77%      .61%      .68%       .67%      .51%                .61%
Return on average
  equity .........................        7.02%     7.00%     7.53%      5.91%     3.01%               3.02%
Dividends declared to
  net earnings ...................          --        --        --         --        --                  --
Loans (net of unearned
  income) to deposits ............       61.11%    67.27%    58.57%     64.54%    63.24%              75.61%
Net charge-offs to
  loans at period-end ............          --        --      (.01%)      .05%      .02%                .03%
Ratio of Allowance for loan
  losses to loans
  at period-end ..................         .015      .014      .015       .013      .016               .016
Average stockholders'
  equity to average total
  assets .........................       10.15%     8.43%     8.96%     11.29%    16.89%              20.05%
Ratio of Allowance for Loan losses
  to nonperforming loans .........     --        --        --         --        --                     1.05

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



                                        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  99.8% 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 June 30, 1998, the Company,  on a
consolidated  basis, had total assets of $177.7 million,  net portfolio loans of
$89.6 million,  total deposits of $148.8 million,  and  stockholders'  equity of
$18.5 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 which was organized
in December,  1987.  The Bank engages in  commercial  banking from five offices,
four of which are  located in  Clearwater,  Florida and one of which is in South
Pasadena, 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 (primarily commercial real estate loans).

         The Bank's income is derived  principally from interest and fees earned
in connection with its lending activities, interest and dividends on securities,
short-term investments and other services. The Bank's income is also affected by
provisions for loan losses. 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's operations are also significantly affected by local
economic  and  competitive  conditions  in its market  areas.  Changes in market
interest  rates,  government  legislation and policies  concerning  monetary and
fiscal affairs, and the attendant actions of the regulatory authorities all have
an impact on the Bank's operations.

         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 625 Court Street, Clearwater, Florida 34625, and its telephone number
is (813)  442-2551.  In addition  to its  principal  office,  the Bank has three
branch offices in Clearwater,  Florida, located at: (i) 2575 Ulmerton Road; (ii)
2175 Nursery  Road;  and (iii) 1875 Belcher  Road North,  Clearwater,  and has a
fourth branch in South Pasadena, Florida at 6750 Gulfport Blvd.


                                        7

<PAGE>



                   INVESTMENT CONSIDERATIONS AND RISK FACTORS

         A  prospective  investor  should  review  and  consider  carefully  the
following risk factors,  together with the other  information  contained in this
prospectus  in  evaluating  an  investment  in the  Debentures.  The  prospectus
contains  certain  forward-looking  statements  and actual  results could differ
materially from those projected in the forward-looking statements as a result of
numerous  factors,  including  those  set  forth  below  and  elsewhere  in  the
prospectus.

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

         None of the  proceeds  of the  Offering  have  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.

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  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.


                                        8

<PAGE>



         As of June 30, 1998, the Company had a loan portfolio of  approximately
$89.6  million  and  the  allowance  for  loan  losses  was  $1,405,000,   which
represented  1.57% of the total amount of loans. At June 30, 1998, there were no
non-performing  assets. 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.  Although the
Company  believes  that  it is in  compliance  in  all  material  respects  with
applicable  state  and  federal  laws,  rules and  regulations,  there can be no
assurance that more restrictive  laws, rules and regulations will not be adopted
in the future  which could make  compliance  more  difficult  or  expensive,  or
otherwise affect the ability of the Bank to attract deposits and make loans. See
"Supervision and Regulation."

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."



                                        9

<PAGE>



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  written
employment  agreements  with its President,  its Vice President and its Cashier.
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."

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

         As of the date of this Prospectus,  the three original  shareholders of
the Company own 900,000 shares of Class A Common Stock or  approximately  42% 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.


                                 USE OF PROCEEDS

         The net proceeds to the Company will depend upon the number of Warrants
actually exercised and cannot be determined at this time. However,  assuming all
of the Warrants were to be  exercised,  the net proceeds to the Company would be
$22.8 million.

         The net  proceeds of the Offering  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.  On July 10,1998,  the Company filed an application
with the Office of the  Comptroller  of the Currency and the FDIC for a national
bank charter for a de novo bank. The new bank will be a wholly-owned  subsidiary
of the Company with a principal  office in the City of New York. It is presently
anticipated that  approximately  $9.0 million will be contributed to the capital
of that new subsidiary.  Except for that bank,  neither the Company nor the Bank
currently has any plans, understandings,  arrangements or agreements, written or
oral, with respect to the establishment of any branches or subsidiaries, or with
respect  to  any  specific  acquisition  prospect,   and  neither  is  presently
negotiating with any party with respect thereto.

         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

                                       10

<PAGE>



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

         The  Company's  Class A Common  Stock was  approved  for listing on the
NASDAQ SmallCap Market (Symbol:  IBCA) in November of 1997. Prior to then, there
had been no established public trading market for the securities of the Company.
The high and low sales  prices for Class A Common  Stock  during the period from
November 25, 1997, when trading commenced, and December 31, 1997 were $12.25 and
$11.50, respectively. At December 31, 1997, there were approximately 272 holders
of record (and  approximately  700 beneficial  owners) of the Company's  Class A
Common Stock and three holders of record of the Company's Class B Common Stock.

                                    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  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.

         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.





                                       11

<PAGE>



                                 CAPITALIZATION

         The following table sets forth the  capitalization of the Company as of
August 31, 1998, and as adjusted at that date after giving effect to the receipt
of the estimated net proceeds from the exercise of all of the Warrants.
<TABLE>
<CAPTION>

                                                                                Actual       As Adjusted(1)
                                                                                ------       --------------
                                                                                (Dollars in thousands)

Stockholders' Equity:

<S>                                                                            <C>            <C>    
Class A Common Stock, $1.00 par value,  7,500,000 shares  authorized,  
   2,164,715 shares issued
   and outstanding(2).....................................................     $ 2,165         $ 4,741
Class B Common Stock, $1.00 par value, 700,000
   shares authorized, 300,000 shares issued and outstanding...............         300             500
 Additional Paid-in Capital...............................................      13,634          33,638
 Retained Earnings........................................................       2,724           2,724
                                                                                 -----           -----

Total Stockholders' Equity................................................     $18,823         $41,603
                                                                               =======         =======
- -------------------------
</TABLE>

(1)      Reflects  the  2,576,068  shares of Class A Common  Stock  and  200,000
         shares of Class B Common Stock issuable upon exercise of the Warrants.

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

                                       12

<PAGE>



                             SELECTED FINANCIAL DATA

         The following table presents selected  consolidated  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,  1997,  1996,  1995 and  1994 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. The data for the six months ended June 30,
1998 and 1997  have  been  derived  from the  unaudited  consolidated  financial
statements of the Company,  which include all  adjustments,  consisting  only of
normal,  recurring accruals,  which the Company considers necessary for the fair
presentation  of the  financial  position  and results of  operations  for these
periods.  Operating  results  for  the six  month  periods  are not  necessarily
indicative of the results that may be expected for the entire fiscal year.
<TABLE>
<CAPTION>

                                                                                                                At or         At or
                                                                                                              for the       for the
                                      At or for the                                                         Seven Months Five Months
                                    Six Months Ended                At or for the Years Ended               Ended Months     Ended
                                        June 30,                             December 31,                    December 31,    May 31,
                                   -----------------         --------------------------------------------       -------     -------
                                   1998         1997         1997          1996         1995         1994       1993(1)     1993(2)
                                   ----         ----         ----          ----         ----         ----       -------     -------
                                              (unaudited)                              (Dollars in Thousands, Except Per Share Data)
Balance Sheet Data:
<S>                             <C>          <C>           <C>              <C>     <C>          <C>          <C>          <C>     
  Total assets ..............   $ 177,697    $ 117,537     $150,755     $105,196    $  68,942    $  40,117    $  29,071    $ 22,557
  Cash and cash equivalents .      19,096        3,836        9,176        6,320        8,551        6,088        5,519       2,569
  Net loans .................      89,556       69,540       75,652       59,499       36,465       22,385       16,224      16,163
 Securities .................      60,842       38,296       58,821       34,507       19,630        8,638        5,231       2,958
  Deposits ..................     148,842      104,862      131,167       93,447       58,601       30,092       22,195      20,138
  Convertible debentures ....       7,000         --           --           --           --           --           --          --
  Retained earnings
    (accumulated deficit) ...       2,469        1,339        1,836          992          434          164          (17)     (2,050)
  Total stockholders' equity       18,518       10,094       17,620        9,747        9,189        8,884        5,828       1,275

Income Statement Data:
  Interest income ...........   $   6,018    $   4,304    $   9,347    $   6,381    $   4,190    $   2,158    $   1,007    $    741
  Interest expense ..........      (3,814)      (2,688)      (5,894)      (3,745)      (2,225)        (803)        (345)       (335)
                                ---------    ---------    ---------    ---------    ---------    ---------    ---------    ---------
  Net interest income .......       2,204        1,616        3,453        2,636        1,965        1,355          662         406
  Provision for loan losses .        (230)        (184)        (352)        (250)        (233)        (124)        --           (90)
                                ---------    ---------    ---------    ---------    ---------    ---------    ---------    ---------
  Net interest income after
    provision for loan losses       1,974        1,432        3,101        2,386        1,732        1,231          662         316
  Other income ..............         100           68          136          106           89          112           59         102
  Other expense .............      (1,036)        (940)      (1,906)      (1,551)      (1,415)      (1,054)        (738)       (401)
                                ---------    ---------    ---------    ---------    ---------    ---------    ---------    ---------
  Earnings (loss) before
     income taxes ...........       1,038          560        1,331          941          406          289          (17)         17
  Provision for income taxes         (405)        (213)        (487)        (383)        (136)        (108)        --           --
                                ---------    ---------    ---------    ---------    ---------    ---------    ---------    ---------
  Net earnings (loss) .......   $     633    $     347    $     844    $     558    $     270    $     181    $     (17)   $     17
                                =========    =========    =========    =========    =========    =========    =========    =========

Per Share Data:
Basic earnings (loss) .......   $     .26    $     .21    $     .49    $     .34    $     .16    $     .11    $    (.01)   $    .05
Diluted earnings (loss) .....   $     .19    $     .18    $     .41    $     .34    $     .16    $     .11    $    (.01)   $    .05
Book value at period end ....   $    7.53    $    6.12    $    7.27    $    5.91    $    5.57    $    5.38    $    3.53    $   3.64
</TABLE>
- ---------------------
(1)      Includes the  consolidated  financial  information  of the Company from
         June 1, 1993.

(2)      Financial information of the Bank only

                                       13

<PAGE>



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

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 1997,
the Company  completed a public  offering of 747,500 Units for gross proceeds of
$7,475,000  (the  "1997  Offering").  Each  Unit  consisted  of one share of the
Company's  Class A Common Stock and one warrant to purchase an additional  share
of Class A Common  Stock.  In  connection  with the 1997  Offering,  the Company
issued  warrants  related  to  145,850  shares  of Class A  Common  Stock to the
Underwriter and participating  broker/dealers.  The Company has reserved a total
of 2,494,348 shares of Class A stock for issuance upon exercise of the Company's
warrants  to  purchase  shares of Class A Common  Stock.  In 1998,  the  Company
completed  a  sale  of  $7.0  million   principal   amount  of  its  Convertible
Subordinated Debentures.

         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.

         The Bank's present offices are located in or near Clearwater,  Florida.
Clearwater is located in Pinellas  County,  which is the most populous county in
the Tampa Bay area of Florida.  It also has a branch  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).

         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

                                       14

<PAGE>



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 six months ended June
30, 1998 and 1997, and years ended December 31, 1997 and 1996.  This  discussion
should be read in conjunction  with the  consolidated  financial  statements and
related footnotes presented elsewhere herein.

Results Of Operations

Overview of the First Half of 1998
- ----------------------------------

         Intervest Bancshares  Corporation and Subsidiary (the "Company") earned
$325,000 for the second quarter of 1998, an increase of 74% from $187,000 in the
second  quarter of 1997.  On a diluted  per share  basis,  net income was $0.10,
compared to $0.09 in the second quarter of 1997. For the first half of 1998, net
income nearly doubled to $633,000 or $0.19 per diluted share, from $347,000,  or
$0.18 per diluted share,  for the same period of 1997. (The  computations of net
income per share for the 1998 periods included a higher amount of common shares,
due to the  public  offering  of Class A common  stock in  November  1997 and an
increase in common stock warrants  outstanding.)  The increase in net income for
both periods of 1998 over the corresponding periods of 1997 was primarily due to
higher  net  interest  and  dividend   income   resulting  from  growth  in  net
interest-earning assets.



                                       15

<PAGE>



         The  following  table  shows  selected  ratios at the end of or for the
period indicated:
<TABLE>

- -----------------------------------------------------------------------------------------------------------------------------------
                                                      For the Quarter Ended                          Six Months Ended
                                                 June 30, 1998      June 30, 1997               June 30, 1998     June 30, 1997
                                                 -------------      -------------               -------------     -------------
<S>                                                <C>                   <C>                        <C>                 <C>  
Stockholders' equity to total assets               10.42%                8.59%                      10.42%              8.59%
Average stockholders' equity to total assets       10.28%                8.51%                      10.15%              8.43%
Return on average assets                            0.77%                0.64%                       0.77%              0.61%
Return on average equity                            7.12%                7.48%                       7.02%              7.00%
Average interest-earning assets to
    interest-bearing liabilities                    1.11x                1.08x                       1.11x              1.08x
Net interest margin                                 2.83%                3.03%                       2.82%              2.97%
Noninterest expense to average assets               1.25%                1.65%                       1.26%              1.64%
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

         On June 26, the Company completed the sale of $7,000,000 of Convertible
Subordinated Debentures (the "Debentures").  The Debentures are due July 1, 2008
and are  convertible  at the option of the holders at any time prior to April 1,
2008  into  shares of Class A common  stock at an  initial  conversion  price of
$11.50 per share.  The conversion price per share increases over the life of the
Debentures as noted in note 3 to the consolidated  financial  statements for the
six months ended June 30, 1998. The Company can also redeem the Debentures  plus
accrued  interest at any time prior to maturity  at various  redemption  prices.
Interest on the  debentures  accrues  and  compounds  quarterly  at 8%, with all
accrued interest payable at maturity.

         In July, an application  for a national bank charter was filed with the
OCC and FDIC by Intervest National Bank, In Organization. The new bank will be a
wholly owned  subsidiary of the Company,  with a principal office in the City of
New York. The new bank will have initial  capital of  $9,000,000,  which will be
provided by the Company.

Comparison of Financial Condition at June 30, 1998 and December 31, 1997
- ------------------------------------------------------------------------

         General. Total assets at June 30, 1998 increased to $177,697,000,  from
$150,755,000  at December 31, 1997.  The increase was  primarily due to a higher
level of loans  receivable  and cash  and cash  equivalents.  Total  liabilities
increased from  $133,135,000  at December 31, 1997, to  $159,179,000 at June 30,
1998, reflecting increases in deposit liabilities and borrowed funds.



                                       16

<PAGE>



         The Company's balance sheet was comprised of the following:

<TABLE>

                                                       At June 30, 1998           At December 31, 1997
                                                       ----------------           --------------------
                                                  Carrying      % of             Carrying      % of
($ in thousands)                                    Value    Total Assets          Value    Total Assets
- ----------------                                    -----    ------------          -----    ------------
<S>                                             <C>             <C>             <C>          <C>   
Cash and cash equivalents                       $ 19,096         10.7%          $  9,176       6.1%
Securities held to maturity, net                  60,842         34.2             58,821      39.1
Loans receivable, net                             89,556         50.5             75,652      50.1
All other assets                                   8,203          4.6              7,106       4.7
- -----------------------------------------------------------------------------------------------------------------------------------
Total assets                                    $177,697        100.0%          $150,755     100.0%
- -----------------------------------------------------------------------------------------------------------------------------------
Deposits                                        $148,842         83.8%          $131,167      87.0%
Convertible debentures                             7,000          3.9               --         --
All other liabilities                              3,337          1.9              1,968       1.3
- -----------------------------------------------------------------------------------------------------------------------------------
Total liabilities                                159,179         89.6            133,135      88.3
- -----------------------------------------------------------------------------------------------------------------------------------
Stockholders' equity                              18,518         10.4             17,620      11.7
- -----------------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity      $177,697        100.0%          $150,755     100.0%
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

         Cash  and  Cash  Equivalents.   Cash  and  cash  equivalents  increased
primarily due to the net proceeds from the sale of the Debentures.

         Loans Receivable. Loans receivable increased due to new originations of
commercial real estate loans,  partially  offset by principal  repayments on the
portfolio.  At June 30, 1998 and December 31, 1997, the Company did not have any
loans on a nonaccrual status or classified as impaired.

         Allowance for Loan Losses.  The Company  monitors its loan portfolio to
determine  the  appropriate  level of the  allowance  for loan  losses  based on
various  factors  that are  discussed on pages 21 and 22 of the  Company's  1997
Annual  Report on Form  10-KSB.  At June 30,  1998,  the  allowance  amounted to
$1,405,000,  compared to $1,173,000 at year-end 1997. The increase reflected the
growth in the loan portfolio.

         Deposits.  Deposit liabilities increased due to net deposit inflows and
growth in deposit  accounts.  At June 30, 1998,  time deposit  accounts  totaled
$101,496,000  and demand deposits and savings and checking  accounts  aggregated
$47,346,000.   This  compared  to  deposits  of  $93,378,000  and   $37,789,000,
respectively,  at December  31, 1997.  Time  deposits  represented  68% of total
deposits at June 30, 1998, compared to 71% at year-end 1997.

         Stockholders'  Equity  and  Regulatory  Capital.  Stockholders'  equity
increased  primarily as a result of net income of $633,000 for the first half of
1998 and  $235,000 of  proceeds  from the  issuance of 33,500  shares of Class A
common  stock upon the  exercise  of stock  warrants.  Intervest  Bank's  Tier 1
leverage capital ratio was 6.01% at June 30, 1998, compared to 6.53% at December
31, 1997. The Bank's total  risk-based  capital ratio amounted to 10.45% at June
30,  1998,  compared to 11.46% at  year-end  1997.  The decline in these  ratios
reflected the growth in the bank's assets.

Comparison  of Results of  Operations  for the Quarters  Ended June 30, 1998 and
1997
- --------------------------------------------------------------------------------

         General.  Net  income  for the  second  quarter  of 1998  increased  to
$325,000, or $0.10 per diluted share, from $187,000, or $0.09 per diluted share,
for the same quarter of 1997.  Higher net income was due to a $294,000  increase
in net interest and dividend income, partially offset by increases of $84,000

                                       17

<PAGE>



in the provision for income taxes,  $38,000 in the provision for loan losses and
$48,000 in noninterest expenses.

         Net Interest and Dividend  Income.  Net interest and dividend income is
the  Company's  largest  source of earnings and is  influenced  primarily by the
amount,  distribution  and  repricing  characteristics  of its  interest-earning
assets and  interest-bearing  liabilities as well as by the relative  levels and
movements of interest rates.  The table below sets forth  information on average
assets,  liabilities and stockholders' equity; yields earned on interest-earning
assets;  and  rates  paid  on  interest-bearing   liabilities  for  the  periods
indicated.  The yields and rates shown are based on a computation  of annualized
income/expense   for   each   period   divided   by   average   interest-earning
assets/interest-bearing liabilities during each period. Certain yields and rates
shown are  adjusted  for  related fee income or expense.  Average  balances  are
derived  from daily  balances.  Net  interest  margin is  computed  by  dividing
annualized   net  interest   and  dividend   income  by  the  average  of  total
interest-earning assets during each period.
<TABLE>
<CAPTION>
                                                                       For the Quarter Ended
                                              ------------------------------------------------------------------------
                                                      June 30, 1998                            June 30, 1997
                                                      -------------                            -------------
                                              Average    Interest      Yield/           Average   Interest      Yield/
($ in thousands)                              Balance    Inc./Exp.      Rate            Balance   Inc./Exp.      Rate
- ----------------                              -------    ---------      ----            -------   ---------      ----
<S>                                          <C>        <C>            <C>             <C>        <C>            <C>  
- -----------------------------------------------------------------------------------------------------------------------------------
                     Assets
Interest-earning assets:
   Loans                                     $ 86,271   $  1,991       9.23%           $67,986    $  1,569       9.23%
   Securities                                  65,870      1,009       6.13             40,665         623       6.12
   Other interest-earning assets                8,241        109       5.30              2,121          27       5.07
- -----------------------------------------------------------------------------------------------------------------------------------
Total interest-earning assets                 160,382   $  3,109       7.75%           110,772    $  2,219       8.01%
- -----------------------------------------------------------------------------------------------------------------------------------
Noninterest-earning assets                      8,591                                    5,688
- -----------------------------------------------------------------------------------------------------------------------------------
Total assets                                 $168,973                                 $116,460
- -----------------------------------------------------------------------------------------------------------------------------------

      Liabilities and Stockholders' Equity
Interest-bearing liabilities:
   Demand, money market and NOW
   deposits                                  $ 26,778   $    310       4.63%           $17,929    $    203       4.53%
   Savings deposits                            15,824        192       4.85              8,783         107       4.87
   Time deposits                              101,509      1,456       5.74             75,517       1,068       5.66
                                       --------------------------------------------------------------------------------------------
   Total deposits accounts                    144,111      1,958       5.44            102,229       1,378       5.39
                                       --------------------------------------------------------------------------------------------
   Convertible debentures and other
       borrowed funds                             801         17       8.59                  9           1       6.15
- -----------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities            144,912   $  1,975       5.45%           102,238    $  1,379       5.39%
- -----------------------------------------------------------------------------------------------------------------------------------
Noninterest-bearing liabilities                 5,798                                    4,224
Stockholders' equity                           18,263                                    9,998
- -----------------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity   $168,973                                 $116,460
- -----------------------------------------------------------------------------------------------------------------------------------
Net interest and dividend income/spread                 $  1,134       2.30%                      $    840       2.62%
- -----------------------------------------------------------------------------------------------------------------------------------
Net interest-earning assets/margin           $ 15,470                  2.83%          $  8,534                   3.03%
- -----------------------------------------------------------------------------------------------------------------------------------
Ratio of total interest-earning assets
   to total interest-bearing liabilities        1.11x                                    1.08x
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       18

<PAGE>



         Net interest and dividend income  increased to $1,134,000 in the second
quarter of 1998, from $840,000 in the 1997 second quarter.  The increase was due
to a higher level of net interest-earning  assets, partially offset by a decline
in the net  interest  margin.  The increase in net  interest-earning  assets was
largely due to the  investment of the proceeds from the issuance of common stock
in November  1997.  The decline in the net  interest  margin was a function of a
lower  interest  rate  spread  resulting  from a decline in the yield on earning
assets and an increase in the cost of funds.

         The yield on earning assets  declined by 26 basis points  primarily due
to the investment of a portion of the proceeds from the public stock offering in
November 1997, as well as deposit inflow,  into securities and other  short-term
investments,  which have lower  yields than loans.  The cost of funds  increased
slightly by 6 basis points due to higher rates paid on deposits.

         Provision  for Loan Losses.  The  provision for loan losses is based on
management's  ongoing  assessment  of the  adequacy  of the  allowance  for loan
losses.  The  provision  amounted  to  $130,000  in the second  quarter of 1998,
compared to $92,000 in the second quarter of 1997,  reflecting a higher level of
outstanding loans.

         Noninterest Expenses.  Total noninterest expenses increased to $527,000
in the second quarter of 1998,  from $479,000 in the second quarter of 1997. The
increase  over last year's  period was  primarily due to an increase in salaries
and  employee  benefits,  resulting  primarily  from the  Company's  growth  and
increased staff.

         Provision for Income Taxes. The provision for income taxes increased to
$203,000 in the second  quarter of 1998,  from $119,000 in the second quarter of
1997,  due  to  higher  pre-tax  earnings.  The  Company's  effective  tax  rate
(inclusive  of state and local taxes)  amounted  38.4% in the second  quarter of
1998, compared to 38.9% in the same quarter of 1997.

Comparison of Results of  Operations  for the Six Months Ended June 30, 1998 and
1997
- --------------------------------------------------------------------------------

         General. Net income for the six months ended June 30, 1998 increased to
$633,000, or $0.19 per diluted share, from $347,000, or $0.18 per diluted share,
for the same half of 1997.  Higher net income was due to a $588,000  increase in
net interest and dividend  income,  partially offset by increases of $192,000 in
the  provision  for income  taxes,  $46,000 in the provision for loan losses and
$96,000 in  noninterest  expenses.  The reasons for the changes in the provision
for loan losses and income taxes as well as noninterest expenses are essentially
the same as those discussed in the comparison of the quarters ended.

         Net  Interest and  Dividend  Income.  The table that follows sets forth
information similar to the table on page 18 for the six-month periods.







                                       19

<PAGE>
<TABLE>
<CAPTION>

                                                 ---------------------------------------------------------------------------------
                                                                            For the Six Months Ended
                                                 ---------------------------------------------------------------------------------

                                                             June 30, 1998                               June 30, 1997
                                                 --------------------------------------      -------------------------------------

                                                     Average       Interest      Yield/            Average       Interest    Yield/
($ in thousands)                                     Balance       Inc./Exp.      Rate             Balance      Inc./Exp.     Rate
- -----------------------------------------------------------------------------------------------------------------------------------
                     Assets
Interest-earning assets:
<S>                                                    <C>              <C>       <C>           <C>             <C>          <C>  
Loans                                                  $  82,667        $3,801    9.19%         $  65,507       $3,003       9.17%
Securities                                                66,622         2,038    6.12             40,338        1,232       6.11
Other interest-earning assets                              7,238           179    4.96              2,959           69       4.70
- -----------------------------------------------------------------------------------------------------------------------------------
Total interest-earning assets                            156,527        $6,018    7.69%           108,804       $4,304       7.91%
- -----------------------------------------------------------------------------------------------------------------------------------
Noninterest-earning assets                                 7,661                                    5,591
- -----------------------------------------------------------------------------------------------------------------------------------
Total assets                                            $164,188                                 $114,395
- -----------------------------------------------------------------------------------------------------------------------------------

      Liabilities and Stockholders' Equity 
Interest-bearing liabilities:
Demand, money market and NOW deposits                  $  24,814        $  569    4.59%          $ 17,202      $   379       4.41%
Savings deposits                                          15,128           366    4.84              7,635          185       4.85
Time deposits                                            100,216         2,861    5.71             75,563        2,123       5.62
                                                  ---------------------------------------------------------------------------------
Total deposits accounts                                  140,158         3,796    5.42            100,400        2,687       5.35
                                                  ---------------------------------------------------------------------------------
Convertible debentures and other
    borrowed funds                                           426            18    8.44                 27            1       5.76
- -----------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities                       140,584        $3,814    5.43%           100,427       $2,688       5.35%
- -----------------------------------------------------------------------------------------------------------------------------------
Noninterest-bearing liabilities                            5,574                                    4,055
Stockholders' equity                                      18,030                                    9,913
- -----------------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity              $164,188                                 $114,395
- -----------------------------------------------------------------------------------------------------------------------------------
Net interest and dividend income/spread                                 $2,204    2.26%                         $1,616       2.56%
- -----------------------------------------------------------------------------------------------------------------------------------
Net interest-earning assets/margin                     $  15,943                  2.82%          $  8,377                    2.97%
- -----------------------------------------------------------------------------------------------------------------------------------
Ratio of total interest-earning assets
   to total interest-bearing liabilities                   1.11x                                    1.08x
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

         Net interest and dividend  income  increased to $2,204,000 in the first
half of 1998,  from $1,616,000 in the 1997 first half. The increase was due to a
higher level of net  interest-earning  assets,  partially offset by a decline in
the net interest margin.  The reasons for these changes are essentially the same
as those  discussed in the  comparison  of the quarters  ended June 30, 1998 and
1997.

Comparison of Year Ended December 31, 1997 and 1996.

General
- -------

         Net  earnings  for the year  ended  December  31,  1997  were  $844,000
compared to $558,000 for the year ended December 31, 1996.  This increase in the

                                       20

<PAGE>



Company's net earnings was  primarily due to an increase in net interest  income
partially  offset by an increase in  noninterest  expenses and the provision for
income taxes.

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

         Interest  income  increased by $2,966,000  from $6,381,000 for the year
ended  December  31, 1996 to  $9,347,000  for the year ended  December 31, 1997.
Interest income on loans increased  $1,791,000 due to an increase in the average
loan  portfolio  balance from $49.3 million for the year ended December 31, 1996
to $68.7  million  for 1997,  partially  offset by a  decrease  in the  weighted
average yield of 5 basis points. Interest on securities increased $1,118,000 due
to an increase in the average  securities  balance from $25.6 million in 1996 to
$42.8 million in 1997 and an increase in the average yield from 5.92% in 1996 to
6.15% in 1997.  Interest  on other  interest-earning  assets  increased  $57,000
primarily due to an increase from $4.7 million in average other interest-earning
assets in 1996 to $6.9 million in 1997.

         Interest  expense  increased to $5,894,000  for the year ended December
31, 1997 from $3,745,000 for the year ended December 31, 1996.  Interest expense
on deposit accounts  increased  primarily because of a $39.0 million increase in
the average balance, in addition to an increase of 4 basis points in the average
yield paid on deposits for the year ended December 31, 1997 compared to 1996.

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
provision  increased  from  $250,000  for the year ended  December  31,  1996 to
$352,000 for the year ended December 31, 1997. At December 31, 1997,  there were
no non-performing loans. Management believes that the allowance for loan loss of
$1,173,000 is adequate at December 31, 1997.

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

         Total other income  increased  $30,000 for the year ended  December 31,
1997 compared to 1996.

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

         Total other expenses increased $355,000 for the year ended December 31,
1997  when  compared  to  1996,   primarily  due  to  an  increase  in  employee
compensation and benefits and occupancy and equipment expenses.  The increase is
primarily due to additional costs for the new branches and the overall growth of
the Company.

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

         In 1997 the provision for income taxes is $487,000, an effective income
tax rate of 36.6%, as compared to $383,000 and 40.7%  respectively,  in 1996. In
1996,  a greater  portion of the  consolidated  earnings  was  generated  by the
holding company which has a higher state income tax rate.


                                       21

<PAGE>



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  securities  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  $3,453,000 for the Company for the year ended
December 31, 1997 compared with $2,636,000 for the year ended December 31, 1996.
This  improvement in net interest income is primarily a result of a higher level
of net interest-earning assets.


                                       22

<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>

                                                           Six Months Ended June 30,
                                     -------------------------------------------------------------------
                                                   1998                              1997
                                     --------------------------------   --------------------------------
                                                              (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) .......................   $ 82,667    $  3,801       9.19%   $ 65,507   $  3,003      9.17%
  Securities .....................     66,622       2,038       6.12      40,338      1,232      6.11
  Other interest-earning assets(2)      7,238         179       4.96       2,959         69      4.70
                                      -------    --------       ----     -------   --------      ---- 

         Total interest-earning
             assets ..............    156,527    $  6,018       7.69%    108,804   $  4,304      7.91%
                                      -------    --------       ----               --------      ---- 

Noninterest-earning assets .......      7,661                              5,591
                                      -------                             ------- 

         Total assets ............   $164,188                           $114,395
                                     ========                           ========

Interest-bearing liabilities:
   Demand, money market and
     NOW deposits ................   $ 24,814    $    569       4.59%   $ 17,202   $    379      4.41%
   Savings .......................     15,128         366       4.84       7,635        185      4.85
   Certificates of deposit .......    100,216       2,861       5.71      75,563      2,123      5.62
                                      -------    --------       ----     -------   --------      ---- 
   Total Deposit Accounts ........    140,158       3,796       5.42     100,400      2,687      5.35
   Convertible debentures and
      other borrowed funds .......        426          18       8.44          27          1      5.76
                                      -------    --------       ----     -------   --------      ---- 
         Total interest-bearing
            liabilities ..........    140,584    $  3,814       5.43%    100,427   $  2,688      5.35%
                                                 --------       ----               -------- 

Noninterest-bearing liabilities ..      5,574                              4,055

Stockholders' equity .............     18,030                              9,913
                                       ------                              -----

         Total liabilities and
            stockholders' equity .   $164,188                           $114,395
                                     ========                           ========

Net interest/dividend income .....               $  2,204                          $  1,616
                                                 ========                          ========

Interest rate spread(3) ..........                              2.26%                            2.56%
                                                                ====                             ==== 

Net interest margin(4) ...........                              2.82%                            2.97%
                                                                ====                             ==== 

Ratio of average interest-earning
   assets to average interest-
   bearing liabilities ...........     1.11                              1.08
                                       ====                              ====
</TABLE>

                                       23

<PAGE>

<TABLE>
<CAPTION>


                                                           Year Ended December 31,
                                    ------------------------------------------------------------------
                                                     1997                         1996
                                    ---------------------------------  -------------------------------
                             (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) .......................   $ 68,711    $  6,415       9.34% $ 49,266   $  4,624      9.39%
  Securities .....................     42,763       2,632       6.15%   25,577      1,514      5.92%
  Other interest-earning assets(2)      6,913         300       4.34%    4,730        243      5.14%
                                     --------    --------       ----  --------   --------      ---- 

         Total interest-earning
             assets ..............    118,387    $  9,347       7.90%   79,573   $  6,381      8.02%
                                                 --------       ----             --------      ---- 

Noninterest-earning assets .......      6,619                            4,089
                                        -----                            -----


         Total assets ............   $125,006                         $ 83,662
                                     ========                         ========

Interest-bearing liabilities:
   Demand, money market and
     NOW deposits ................   $ 18,087    $    816       4.51% $  8,432   $    310      3.68%
   Savings .......................      9,128         446       4.89%    1,470         62      4.22%
   Certificates of deposit .......     81,167       4,632       5.71%   59,437      3,371      5.67%
   Other .........................       --          --          --         34          2      5.88%
                                       ------       -----       ----    ------      -----      ---- 

         Total interest-bearing
            liabilities ..........    108,382    $  5,894       5.44%   69,373   $  3,745      5.40%
                                                 --------       ----             --------      ---- 

Noninterest-bearing liabilities ..      5,413                            4,840

Stockholders' equity .............     11,211                            9,449
                                       ------                            -----

         Total liabilities and
            stockholders' equity .   $125,006                         $ 83,662
                                     ========                         ========


Net interest/dividend income .....               $  3,453                        $  2,636
                                                 ========                        ========


Interest rate spread(3) ..........                              2.46%                          2.62%
                                                                ====                           ==== 

Net interest margin(4) ...........                              2.92%                          3.31%
                                                                ====                           ==== 

Ratio of average interest-earning
   assets to average interest-
   bearing liabilities ...........       1.09                                        1.15
                                         ====                                        ====
- ------------------------------------
</TABLE>


                                       24

<PAGE>



(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  annualized  net  interest  income  divided by
         average interest-earning assets.


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

         The following tables set 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).

                                                    Six Months Ended June 30,
                                                          1998 vs. 1997
                                                   ---------------------------
                                                   Increase (Decrease) Due to:
                                                   ---------------------------
                                                               Rate/
                                             Rate     Volume   Volume    Total
                                             ----     ------   ------    -----
Interest-earning assets: ...............             (Dollars in thousands)
   Loans ...............................   $   10    $  787   $    1    $  798
   Securities ..........................        9       788        9       806
   Other interest-earning assets .......        7        80       23       110
                                           ------    ------   ------    ------

  Total ................................       26     1,655       33     1,714
                                           ------    ------   ------    ------

Interest-bearing liabilities:
   Demand, Money Market and NOW Deposits       16       167        7       190
   Savings .............................       (1)      182     --         181
   Certificates of Deposit .............       34       693       11       738
                                           ------    ------   ------    ------
   Total Deposits ......................       49     1,042       18     1,109
   Convertible debentures and
      other borrowed funds .............     --        --         17        17
                                           ------    ------   ------    ------

  Total ................................       49     1,042       35     1,126
                                           ------    ------   ------    ------

Net change in net interest income
   before provision for credit losses ..   $  (23)   $  613   $   (2)   $  588
                                           ======    ======   ======    ======


                                       25

<PAGE>
<TABLE>
<CAPTION>

                                                     Year Ended December 31,
                                                          1997 vs. 1996
                                                   ---------------------------
                                                   Increase (Decrease) Due to:
                                                   ---------------------------
                                                                     Rate/
                                              Rate     Volume       Volume    Total
                                              ----     ------       ------    -----
<S>                                        <C>        <C>        <C>        <C>    
Interest-earning assets: ...............              (Dollars in thousands)
   Loans ...............................   $   (25)   $ 1,826    $   (10)   $ 1,791
   Securities ..........................        59      1,020         39      1,118
   Other interest-earning assets .......       (38)       112        (17)        57
                                           -------    -------    -------    -------

  Total ................................        (4)     2,958         12      2,966
                                           -------    -------    -------    -------

Interest-bearing liabilities:
   Demand, Money Market and NOW Deposits        70        356         80        506
   Savings .............................        10        323         51        384
   Certificates of Deposit .............        24      1,228          9      1,261
   Other Borrowings ....................        (2)        (2)         2         (2)
                                           -------    -------    -------    -------

  Total ................................       102      1,905        142      2,149
                                           -------    -------    -------    -------

Net change in net interest income
   before provision for credit losses ..   $  (106)   $ 1,053    $  (130)   $   817
                                           =======    =======    =======    =======
</TABLE>


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

  At June 30, 1998, 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 $479,000,  with specified  portions  expiring in each
year from 2006 through 2008.  Use of the  carryforwards  is 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
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.

                                       26

<PAGE>



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  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.



                                       27

<PAGE>



  The following table sets forth certain  information  relating to the Company's
interest-earning  assets and interest-bearing  liabilities at June 30, 1998 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                         $  2,309     $    390     $    236    $    200    $  3,135
   Commercial real estate loans                9,916       14,125       39,725      21,614      85,380
   Residential mortgage loans                    324          257          324       1,937       2,842
   Consumer loans                                 15            8           59          25         107
                                            --------     --------     --------    --------    --------

         Total loans                          12,564       14,780       40,344      23,776      91,464

Federal funds sold                             6,021         --           --          --         6,021
Interest-bearing deposits with banks            --             99         --           100         199
Securities (2)                                14,697        7,285       25,506      24,782      72,270
                                            --------     --------     --------    --------    --------

         Total rate-sensitive assets        $ 33,282     $ 22,164     $ 65,850    $ 48,658    $169,954
                                            ========     ========     ========    ========    ========

Deposit accounts (3):
   Money market deposits                    $ 21,944        $----        $----       $----    $ 21,944
   NOW deposits                                6,547         --           --          --         6,547
   Savings deposits                           15,957         --           --          --        15,957
   Certificates of deposit                    19,687       31,977       38,748      11,084     101,496
                                            --------     --------     --------    --------    --------
Total Deposits                                64,135       31,977       38,748      11,084     145,944
Convertible debentures                          --           --           --         7,000       7,000
                                            --------     --------     --------    --------    --------

         Total rate-sensitive liabilities     64,135       31,977       38,748      18,084     152,944
                                            --------     --------     --------    --------    --------

GAP (repricing differences)                 $(30,853)    $ (9,813)    $ 27,102    $ 30,574    $ 17,010
                                            ========     ========     ========    ========    ========

Cumulative GAP                              $(30,853)    $(40,666)    $(13,564)   $ 17,010
                                            ========     ========     ========    ========

Cumulative GAP/total assets                   (17.4%)      (22.9%)      (7.6%)       9.5%
                                            ========     ========     ========    ========
- -------------------------------
</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)      Securities  are scheduled  through  their  maturity  dates.  Securities
         include  Federal  Reserve  Bank  stock and  short-term  investments  in
         securities and money market funds.

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

                                       28

<PAGE>



Financial Condition

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

         A significant  source of income for the Company is the interest  earned
on loans.  At June 30, 1998, the Company's  total assets were $177.7 million and
its net loans were $89.6  million or 50.4% of total assets as compared to $150.8
million of total  assets at December 31,  1997,  and net loans of $75.6  million
representing 50.1% of the total assets at December 31, 1997.

         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 June 30, 1998          At December 31, 1997     At December 31, 1996
                                  ----------------          --------------------     --------------------
                                                 % of      % of                      % of
                                 Total           Amount    Amount            Total   Amount         Total
                                 -----           ------    ------            -----   ------         -----
                                                            (Dollars in thousands)
<S>                            <C>               <C>     <C>               <C>    <C>               <C> 
Commercial loans               $  3,135            3.4%  $  3,281            4.3% $  3,514            5.8%
Commercial real estate loans     85,380           93.4     70,533           91.3    54,198           89.4
Residential mortgage loans        2,842            3.1      3,150            4.1     2,784            4.6
Consumer loans                      107             .1        262             .3       157             .2
                                 ------           ----     ------           ----    ------           ----

         Total loans             91,464          100.0%    77,226          100.0%   60,653          100.0%
                                                 =====                     =====                    ===== 
Less:
   Deferred loan fees              (503)                     (401)                    (343)
   Allowance for loan losses     (1,405)                   (1,173)                    (811)
                                 ------                    ------                     ---- 

         Loans, net            $ 89,556                  $ 75,652                 $ 59,499
                               ========                  ========                =========
</TABLE>

                                                                 29
<PAGE>

         The following  table reflects the contractual  principal  repayments by
period of the Company's loan portfolio at June 30, 1998.

                                             Residential   Commercial
     Years Ended    Commercial    Mortgage   Real Estate    Consumer
     December 31,      Loans       Loans        Loans         Loans    Total
     ------------      -----       -----        -----         -----    -----
                             (Dollars in thousands)
       1999           $2,699       $581       $21,840          $23    $25,143
       2000              236        262        29,693           16     30,207
       2001-2002         136        443        11,674           43     12,296
       2003-2004          64        564        10,461           25     11,114
       2005-2010        ----        992        11,712         ----     12,704
                    --------        ---        ------       ------     ------
      Total           $3,135     $2,842       $85,380         $107    $91,464
                      ======     ======       =======         ====    =======


         Of the $66.3  million of loans due after  1999,  30% of such loans have
fixed interest rates and 70% have adjustable interest rates.


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

                                          Six Months    Year Ended   Year Ended
                                       Ended June 30,  December 31, December 31,
                                     1998       1997         1997       1996
                                     ----       ----         ----       ----
                                               (Dollars in thousands)
Originations:
Commercial loans                  $  1,115    $    373    $    502    $    497
Real estate loans                   18,738      12,935      23,180      30,802
Consumer loans                          70          40         162         145
                                  --------    --------    --------    --------

         Total loans originated     19,923      13,348      23,844      31,444

Principal reductions                (6,439)     (3,088)     (7,271)     (8,082)
                                  --------    --------    --------    --------

Increase in total loans           $ 13,484    $ 10,260    $ 16,573    $ 23,362
                                  ========    ========    ========    ========


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 June 30,  1998,  approximately  93.4%,  and as of December 31,
1997, approximately 91.3% 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.  There  were  no
non-performing  assets at June 30, 1998 or December  31,  1997.  At December 31,
1996 non-performing assets totaled $185,000.

         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


                                       30

<PAGE>



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."

         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.  Concentrations  of  loans in the
following  categories  constituted  the  total  loan  portfolio  as of the dates
indicated:

                                   At June 30,  At December 31,  At December 31,
                                   -----------  ---------------  ---------------
                                        1998         1997             1996
                                        ----         ----             ----
         Commercial loans               3.4%         4.3%             5.8%
         Real estate mortgage loans    93.4%        91.3%            89.4%
         Consumer and other loans       3.2%         4.4%             4.8%

         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.  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.
At June 30, 1998 and December 31, 1997 and 1996, the Bank had no foreclosed real
estate.



                                       31

<PAGE>



         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 June 30,  At December 31,
                                                  -----------  ---------------
                                                     1998      1997    1996
                                                     ----      ----    ----
                                                     (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%
                                                     ======   ======   ====

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

         The Company follows  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 six months  ended June 30, 1997 and for the
years ended December 31, 1997 and 1996.

         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

                                       32

<PAGE>


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 June 30, 1998,  December 31, 1997
or 1996.  The average  recorded  investment  in impaired  loans  during 1996 was
$31,000. There were no impaired loans identified during 1997. No interest income
on impaired loans was recognized in 1996.

         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
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, 1997 was
$1,173,000,  and the Bank  increased its allowance for loan losses to $1,405,000
as of June 30,  1998,  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."



                                       33

<PAGE>



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

                                     Six Months Ended
                                     ----------------
                                   June 30,    June 30,  Year Ended  Year Ended
                                                       December 31, December 31,
                                      1998       1997      1997        1996
                                      ----       ----      ----        ----
                                              (Dollars in thousands)
Average loans outstanding, net      $ 82,667   $ 65,507   $ 68,711   $ 49,266
                                    ========   ========   --------   --------

Allowance at beginning of period    $  1,173   $    811   $    811   $    593
                                    --------   --------   --------   --------
Charge-offs:
   Real estate loans                    --         --         --           62
   Commercial loans                     --         --         --         --
   Consumer loans                       --         --         --            3
                                    --------   --------   --------   --------

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

Recoveries                                 2          4         10         33
                                    --------   --------   --------   --------

   Net recoveries (charge-offs)            2          4         10        (32)
                                    --------   --------   --------   --------

Provision for loan losses charged
   to operating expenses                 230        184        352        250
                                    --------   --------   --------   --------

Allowance at end of period          $  1,405   $    999   $  1,173   $    811
                                    ========   ========   ========   ========

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

Ratio of allowance for loan losses
   to period-end total loans            .015       .014       .015       .013
                                    ========   ========   ========   ========

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

Period end total loans              $ 91,464   $ 70,913   $ 77,226   $ 60,653
                                    ========   ========   ========   ========




                                       34

<PAGE>



         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:
<TABLE>
<CAPTION>

                                 At June 30, 1998  At December 31, 1997 At December 31, 1996
                                 ----------------  ----------------------- -----------------
                                         Loans to           Loans to           Loans to
                                Amount Total Loans Amount Total Loans Amount Total Loans
                                ------ ----------- ------ ----------- ------ -----------
                                              (Dollars in thousands)
<S>                             <C>        <C>    <C>        <C>    <C>        <C>   
Commercial loans                $   50       3.6% $   50       4.3% $   82       5.8%
Commercial real estate loans     1,309      93.2   1,071      91.3     677      89.4
Residential real estate loans       44       3.1      48       4.1      50       4.6
Consumer loans and other             2        .1       4        .3       2        .2
                                 -----      ----   -----      ----     ---      ----

   Total allowance for
     loan losses                $1,405     100.0% $1,173     100.0% $  811     100.0%
                                ======     =====  ======     =====  ======     ===== 
</TABLE>


    The  allowance  for  loan  losses   represented  1.5%  of  the  total  loans
outstanding  at June 30,  1998 and  December  31,  1997,  compared  with 1.3% at
December 31, 1996.

Securities


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

                           At June 30,    At December 31,
                           -----------    --------------
                                1998      1997      1996
                                ----      ----      ----
                                 (Dollars in thousands)

Securities held to maturity:
  U.S. Treasury securities     $ 3,021   $ 4,027   $ 1,499

Other U.S. Government and
  agency securities             57,821    54,794    33,008
                               -------   -------   -------

                               $60,842   $58,821   $34,507
                               =======   =======   =======



                                       35

<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)
At June 30, 1998:
<S>                         <C>          <C>      <C>          <C>    <C>          <C>    <C>           <C>  
 U.S. Treasury Securities   $ 1,999      6.01%    $ 1,022      6.04%  $  ---   ---%       $ 3,021       6.02%
 Other U.S. Government
    agency securities ...     8,788      6.05      36,750      6.17    12,283      6.32    57,821       6.18
                              -----      ----      ------      ----    ------      ----    ------       ----
          Total .........   $10,787      6.04%    $37,772      6.17%  $12,283      6.32%  $60,842       6.18%
                            =======      ====     =======      ====   =======      ====   =======       ==== 

At December 31, 1997:
 U.S. Treasury Securities   $ 1,996      6.10%    $ 2,031      6.03%  $ ----        ---%  $ 4,027       6.06%
 Other U.S. Government
    agency securities ...    11,173      6.08      30,859      6.23    12,762      6.46    54,794       6.28
                             ------      ----      ------      ----    ------      ----    ------       ----
          Total .........   $13,169      6.08%    $32,890      6.21%  $12,762      6.46%  $58,821       6.24%
                            =======      ====     =======      ====   =======      ====   =======       ==== 

At December 31, 1996:
 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%
                            =======      ====     =======      ====   =======      ====   =======       ==== 
</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 June 30,
1998,  the  Bank  met  the  definition  of  a  "well   capitalized"   depository
institution.

                                       36

<PAGE>




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

                              At June 30, 1998  At December 31, 1997  At December 31, 1996
                              ----------------  --------------------  --------------------
                                        % of                % of                % of
                             Amount   Deposits   Amount   Deposits  Amount     Deposits
                                                                         (Dollars in thousands)

<S>                        <C>          <C>    <C>          <C>    <C>          <C>   
Demand deposits ........   $  2,898       1.9% $  3,490       2.7% $  2,401       2.6%
NOW deposits ...........      6,546       4.4     4,290       3.3     4,536       4.9
Money market deposits ..     21,944      14.8    17,180      13.1     7,507       8.0
Savings deposits .......     15,958      10.7    12,829       9.7     4,742       5.0
                             ------      ----    ------      ----    ------      ----
        Subtotal .......     47,346      31.8    37,789      28.8    19,186      20.5
                             ------      ----    ------      ----    ------      ----

Certificate of deposits:
   4.00%-4.99% .........       --      --            30    --         1,682       1.8
   5.00%-5.99% .........     78,868      53.0    69,855      53.3    53,507      57.3
   6.00%-6.99% .........     16,792      11.3    16,882      12.9    13,307      14.2
   7.00%-7.99% .........      5,836       3.9     6,611       5.0     5,765       6.2
                             ------      ----    ------      ----    ------      ----

Total certificates
   of deposit (1) ......    101,496      68.2    93,378      71.2    74,261      79.5
                           --------   -----    --------   -----    --------   -----

Total deposit ..........   $148,842     100.0% $131,167     100.0% $ 93,447     100.0%
                           ========     =====  ========     =====  ========     ===== 
</TABLE>
- -------------------------

(1)     Includes individual  retirement  accounts ("IRAs") totaling  $7,663,000,
        $7,136,000  and  $5,569,000  at June 30,  1998,  December  31,  1997 and
        December  31,  1996  respectively,  all of  which  are in  the  form  of
        certificates of deposit.

                                       37

<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:
<TABLE>
<CAPTION>

                                     Six Months Ended
                                     ----------------                Year Ended        Year Ended
                                 June 30,          June 30,         December 31,      December 31,
                                 --------          --------         ------------      ------------
                                  1998               1997              1997               1996
                           Average    Average  Average  Average  Average  Average  Average     Average
                           Balance     Yield   Balance   Yield   Balance   Yield   Balance      Yield
                           -------     -----   -------   -----   -------   -----   -------      -----
                                                                      (Dollars in thousands)
<S>                       <C>           <C>   <C>        <C>    <C>         <C>   <C>           <C>  
Money market
  & NOW                   $ 24,814      4.59  $ 17,202   4.41%  $ 18,087    4.51% $  8,432      3.68%
Savings deposit             15,128      4.84     7,635   4.85      9,128    4.89     1,470      4.22
Certificates of deposit    100,216      5.71    75,563   5.62     81,167    5.71    59,437      5.67
                           -------      ----    ------   ----     ------    ----    ------      ----

  Total deposits          $140,158      5.42% $100,400   5.35%  $108,382    5.44% $ 69,339      5.40%
                          ========      ====  ========   ====   ========    ====  ========      ==== 
</TABLE>


  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.



                                       38

<PAGE>



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

                                                  Six Months Ended June 30,
                                 ---------------------------------------------------------------
                                    1999      2000       2001       2002 2003 & thereafter Total
                                    ----      ----       ----       ---- -----------------------
                                                      (dollars in thousands)
<S>                             <C>        <C>        <C>        <C>        <C>        <C>     
At June 30, 1998:
     4.00%-4.99%                $   ----   $   ----   $   ----   $   ----   $   ----   $  ----
     5.00%-5.99%                  51,501     13,187      6,082      3,115      4,983     78,868
     6.00%-6.99%                      38      1,391        898      8,363      6,102     16,792
     7.00%-7.99%                     127      5,502       --          207       --        5,836
                                --------   --------   --------   --------   --------   --------

Total certificates of deposit   $ 51,666   $ 20,080   $  6,980   $ 11,685   $ 11,085   $101,496
                                ========   ========   ========   ========   ========   ========



                                                               Year Ending December 31,
                                 ---------------------------------------------------------------
                                  1998      1999      2000       2001 2002 & thereafter     Total
                                  ----      ----      ----       ---- -----------------     -----
                                                            (dollars in thousands)
<S>                             <C>       <C>       <C>       <C>       <C>                <C>    
At December 31, 1997:
     4.00%-4.99%                $    30   $  ----   $  ----   $  ----   $  ----            $    30
     5.00%-5.99%                 46,513    13,955     4,149     1,873     3,365             69,855
     6.00%-6.99%                    349       791       656     7,389     7,697             16,882
     7.00%-7.99%                     62     1,808     4,641       100      --                6,611
                                -------   -------   -------   -------   -------            -------

Total certificates of deposit   $46,954   $16,554   $ 9,446   $ 9,362   $11,062            $93,378
                                =======   =======   =======   =======   =======            =======



                                                       Year Ending December 31,
                                 ---------------------------------------------------------------
                                  1997      1998      1999      2000 2001 & thereafter  Total
                                  ----      ----      ----      ---- -----------------  -----
                                                  (dollars in thousands)
At 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
                                =======   =======   =======   =======   =======        =======
</TABLE>

                                       39

<PAGE>



Jumbo certificates ($100,000 and over) mature as follows:
                                         At        At           At
                                      June 30, December 31, December 31,
                                      ----------------------------------
                                        1998      1997         1996
                                        ----      ----         ----
                                          (Dollars in thousands)
Due three months or less              $ 2,383   $ 1,554     $   733
Due over three months to six months     1,934     1,149       2,136
Due over six months to one year         1,494     1,787       2,566
Due over one year                       5,209     5,016       1,826
                                      -------   -------     -------

                                      $11,020   $ 9,506     $ 7,261
                                      =======   =======     =======


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

                               Six Months Ended   Year Ended       Year Ended
                                    June 30,     December 31,      December 31,
                                1998      1997       1997              1996
                                ----      ----       ----              ----
                                       (Dollars in thousands)
Net increase before
   interest credited           $13,526   $ 8,731   $32,164            $31,168
Net interest credited            4,149     2,684     5,556              3,678
                               -------   -------   -------            -------

        Net deposit increase   $17,675   $11,415   $37,720            $34,846
                               =======   =======   =======            =======

Convertible Debentures
- ----------------------

        On  June  26,  1998,   the  Company  sold   $7,000,000  of   Convertible
Subordinated  Debentures (the "Debentures").  The proceeds from the sale, net of
underwriting  discounts,  commissions and other fees,  amounted to approximately
$6,500,000.  The proceeds are part of the  Company's  capital  funds and are not
restricted  to  their  usage.  The  Debentures  are  due  July 1,  2008  and are
convertible  at the  option of the  holders  at any time prior to April 1, 2008,
unless previously  redeemed by the Company,  into shares of Class A common stock
at an initial  conversion  price of $11.50 per share through  December 31, 1998.
The  initial  conversion  price was based on the average  closing  prices of the
Class A common  stock  during the 20 trading  days prior to June 26,  1998.  The
table that follows shows the conversion prices beginning January 1, 1999.

                Period                 Conversion Price Per Share
                ------                 --------------------------
From January 1, 1999 to June 30, 1999          $   12.50
From July 1, 1999 to June 30, 2000                 14.00
From July 1, 2000 to June 30, 2001                 15.50
From July 1, 2001 to June 30, 2002                 17.00
From July 1, 2002 to June 30, 2003                 18.50
From July 1, 2003 to June 30, 2004                 20.50
From July 1, 2004 to June 30, 2005                 22.50
From July 1, 2005 to June 30, 2006                 25.50
From July 1, 2006 to June 30, 2007                 28.50
From July 1, 2007 to April 1, 2008                 32.50



                                       40

<PAGE>



        The Company has the right to establish conversion prices, which are less
than those set forth above for such  periods as the Company may  determine.  The
conversion  prices are also subject to adjustments  based on certain  conditions
and  circumstances.  The Company  also has the option at any time to call all or
any part of the  Debentures for payment and redeem the same at any time prior to
maturity thereof. The redemption price for the Debentures is (i) the face amount
plus a 2% premium if the date of redemption  is prior to July 1, 1999,  (ii) the
face amount plus a 1% premium if redemption  occurs on or after July 1, 1999 and
prior to July 1, 2000,  or (iii) the face amount if the date of redemption is on
or after July 1, 2000.  In all cases,  the  debenture  holder will also  receive
accrued  interest to the date of  redemption.  Interest on the  Debentures  will
accrue and compound each calendar quarter at 8%, which represents the prime rate
of Chase  Manhattan  Bank on June 26, 1998,  less  one-half of one percent.  All
accrued  interest  is  payable  at the  maturity  of the  debentures  whether by
acceleration,  redemption or otherwise.  Any debenture  holder may, on or before
July 1 of each  year  commencing  July 1,  2003,  elect to be paid  all  accrued
interest and to thereafter  receive payments of interest  quarterly.  Once made,
the election to receive interest is irrevocable.

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 Company'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 June 30, 1998,  that the Bank
meets all capital adequacy requirements to which it is subject.



                                       41

<PAGE>



        As of December 31, 1997, 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.
<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 June 30, 1998::
 Total capital
<S>                          <C>          <C>     <C>          <C>    <C>          <C>   
 (to Risk Weighted Assets)   $10,896      10.45%  $ 8,340      8.00%  $10,425      10.00%
 Tier I Capital
 (to Risk Weighted Assets)   $ 9,593       9.20%  $ 4,170      4.00%  $ 6,255       6.00%
 Tier I Capital
 (to Average Assets)         $ 9,593       6.01%  $ 6,379      4.00%  $ 7,974       5.00%

As of December 31, 1997:
 Total capital
 (to Risk Weighted Assets)   $10,243      11.46%  $ 7,153      8.00%  $ 8,941      10.00%
 Tier I Capital
 (to Risk Weighted Assets)   $ 9,125      10.21%  $ 3,578      4.00%  $ 5,365       6.00%
 Tier I Capital
 (to Average Assets)         $ 9,125       6.53%  $ 5,591      4.00%  $ 6,988       5.00%
</TABLE>


        The Company  continues to explore a variety of  alternatives  related to
the expansion of its business,  including both branch expansions in and near the
Bank's existing markets,  as well as the acquisition or de novo chartering of an
additional bank outside the Bank's existing market.  While  management  believes
that its current capital is adequate to finance any expansion  opportunities  it
may pursue in the near term,  including  the  organization  of a de novo banking
institution headquartered in the City of New York, the Company believes that the
additional  capital to be raised in the offering  will position it for continued
growth. In that regard,  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,   additional
transactions to obtain funds will be considered by the Company.

Recent Accounting Developments

Reporting Comprehensive Income
- ------------------------------

         On  January  1,  1998,  the  Company  adopted  Statement  of  Financial
Accounting  Standards (SFAS) No. 130,  "Reporting  Comprehensive  Income," which
establishes standards for reporting  comprehensive income.  Comprehensive income

                                       42

<PAGE>



is defined by the standard as the change in equity of an  enterprise  except for
those  changes  resulting  from  stockholder  transactions.  All  components  of
comprehensive  income are required to be reported in a new  financial  statement
that is displayed with equal prominence as existing  financial  statements.  The
Company has no items of comprehensive income,  therefore such a statement is not
presented.

Employers' Disclosures about Pensions and Other Postretirement Benefits
- -----------------------------------------------------------------------

        In February 1998, the Financial Accounting Standards Board (FASB) issued
SFAS No. 132,  "Employers'  Disclosures about Pensions and Other  Postretirement
Benefits  - an  amendment  of SFAS No. 87, 88 and 106." The  statement  revises,
deletes or adds  certain  disclosures  with  regard to such  plans.  It does not
change the measurement or recognition of those plans. The statement is effective
for fiscal years  beginning after December 15, 1997. This standard has no impact
to the Company's  financial statement  disclosures,  since the Company currently
does not provide these benefits.

Accounting for Derivative Instruments and Hedging Activities
- ------------------------------------------------------------

        In June 1998, the FASB issued SFAS No. 133,  "Accounting  for Derivative
Instruments and Hedging  Activities." The statement  establishes  accounting and
reporting  standards for derivative  instruments,  including certain  derivative
instruments  embedded  in  other  contracts,  and  for  hedging  activities.  It
requires,  among other things,  that an entity  recognizes  all  derivatives  as
either  assets or  liabilities  in the  statement  of  financial  condition  and
measures  those  instruments  at fair value.  The statement is effective for all
fiscal quarters of fiscal years beginning after June 15, 1999. Since the Company
does not currently use derivative financial  instruments,  the standard will not
have any impact to the Company's financial statements when adopted.

Accounting for Start-Up Costs
- -----------------------------

        In April  1998,  the AICPA  issued  Statement  of  Position  (SOP) 98-5,
"Reporting  on the Costs of Start-Up  Activities,"  which is  effective  for all
nongovermental  entities,  except as  provided  for  therein,  for fiscal  years
beginning  after  December 15, 1998.  The SOP requires  that all start-up  costs
(except  for those that are  capitalizable  under  other  GAAP) be  expensed  as
incurred.

        At June 30,  1998,  the  Company had  approximately  $90,000 of deferred
costs  associated  with  organizing  a de  novo  bank.  Upon  adoption  of  this
statement,  it is anticipated that a significant portion of these deferred costs
will be expensed. In addition,  the Company expects additional start-up costs to
be incurred in the third quarter of 1998 in connection  with organizing this new
bank.

Accounting for the Costs of Computer Software Developed or Obtained for Internal
Use
- --------------------------------------------------------------------------------

        In March 1998, the AICPA issued SOP 98-1,  "Accounting  for the Costs of
Computer  Software  Developed or Obtained for Internal  Use," which is effective
for all  nongovermental  entities for fiscal years  beginning after December 15,
1998. The SOP, among other things,  provides  guidance as to when and what types
of costs should be  capitalized  as it relates to  internal-use  software.  Upon
adoption,  the  Company  expects  that this SOP will not have any  impact on its
financial statements.


                                       43

<PAGE>



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.

Market Risk
- -----------

        Market risk is the risk of loss from  adverse  changes in market  prices
and rates.  The Company's  market risk arises  primarily from interest rate risk
inherent in its lending and deposit taking activities.  To that end,  management
actively  monitors and manages its interest rate risk exposure.  The measurement
of market risk associated with financial instruments is meaningful only when all
related and offsetting on- and  off-balance-sheet  transactions  are aggregated,
and the resulting net positions are identified. Disclosures about the fair value
of financial instruments as of December 31, 1997 and 1996, which reflect changes
in market  prices  and  rates,  can be found in Note 7 of Notes to  Consolidated
Financial Statements for the years ended December 31, 1997 and 1996.

        The Company's  primary  objective in managing  interest-rate  risk is to
minimize  the  adverse  impact of  changes in  interest  rates on the Bank's net
interest  income and capital,  while  adjusting  the  Company's  asset-liability
structure to obtain the maximum yield-cost spread on that structure. The Company
relies primarily on its asset-liability structure to control interest rate risk.
However,  a sudden and  substantial  increase  in interest  rates may  adversely
impact the Company's  earnings,  to the extent that the interest  rates borne by
assets and liabilities do not change at the same speed,  to the same extent,  or
on the same basis. The Company does not engage in trading activities.

Year 2000 Compliance
- --------------------

        The Bank has an ongoing program  designed to ensure that its operational
and financial  systems will continue to function  properly on and after the year
2000,  free  of  software   failures  due  to  processing  errors  arising  from
calculations  using the year 2000  date.  The Bank does not  expect to incur any
significant  expenditures over the next three years on its program to redevelop,
replace, or repair its computer applications to make them "year 2000 compliant."
While the Bank  believes  it is doing  everything  technologically  possible  to
assure  year  2000  compliance,  it is to  some  extent  dependent  upon  vendor
cooperation.  The Bank is requiring its computer system and software  vendors to
represent that the products  provided are, or will be, year 2000 compliant,  and
has planned a program of testing for compliance.  It is recognized that any year
2000 compliance failures could result in additional expense to the Bank.



                                       44

<PAGE>



                                    BUSINESS

General
- -------

        The Company is a registered bank holding company  incorporated under the
laws of the State of  Delaware in 1993.  Its  99%-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 has ATM  facilities  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
(primarily commercial real estate loans). 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 Bank's income is derived  principally  from interest and fees earned
in connection with its lending activities, interest and dividends on securities,
short-term investments and other services. The Bank's income is also affected by
provisions for loan losses. 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's operations are also significantly affected by local
economic and competitive conditions in its market areas.

        As  is  the  case  with  banking  institutions  generally,   the  Bank's
operations  are  materially  and  significantly  influenced by general  economic

                                       45

<PAGE>



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.

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  890,000.  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  a  locally-based  bank is  often  perceived  by the  local
business  community as possessing a clearer  understanding of local commerce and
its needs.

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

General
- -------

        The primary source of income  generated by the Bank is from the interest
earned  from  both the  loan  and  securities  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 June 30,  1998 the  Bank's  net loan  portfolio  was  $89.6  million,
representing  50.4% of its total  assets.  As of such date,  the loan  portfolio
consisted of 3.6% commercial  loans,  96.3%  real-estate  mortgage loans and .1%
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.  As part of its loan portfolio  management  strategy,
the  Company  typically  limits its loans to 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.

                                       46

<PAGE>



        Commercial   mortgage  lending  generally  involves  greater  risk  than
residential  mortgage  lending.  Such  lending  typically  involves  larger loan
balances to single borrowers and repayment of loans secured by  income-producing
properties is typically  dependent upon the successful  operation of the related
real estate project.

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.

        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.


                                       47

<PAGE>



        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.

Employees
- ---------

         At June 30,  1998,  the  Company  and the  Bank  together  employed  32
full-time employees and 1 part-time employee. 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 at 10  Rockefeller  Plaza,  New York,  New
York. The Bank maintains its principal  office at 625 Court Street,  Clearwater,
Florida.  In  addition to its  principal  office the bank  operates  four branch
offices. Three of the branch offices are in Clearwater, Florida, at 1875 Belcher
Road  North,  2175  Nursery  Road and  2575  Ulmerton  Road,  and one is at 6750
Gulfport Blvd., South Pasadena,  Florida. With the exception of the Belcher Road
office, which is leased, all of the offices are owned by the Bank.

         The  office  at 625  Court  Street  consists  of a two  story  building
containing  approximately  22,000  sq. ft. The Bank  occupies  the ground  floor
(approximately  8,500 sq.  ft.) and leases the 2nd floor to a single  commercial
tenant.  The branch office at 1875 Belcher Road is a two story building in which
the bank leases  approximately  5,100 sq. ft. for its branch office.  The branch

                                       48

<PAGE>



office at 2175 Nursery  Road is a one story  building  containing  approximately
2,700 sq. ft. which is entirely  occupied by the Bank. The branch office at 2575
Ulmerton Road is a three story building containing  approximately 17,000 sq. ft.
The bank occupies the ground floor  (approximately 2,500 sq. ft.) and leases the
upper floors to commercial tenants.  The branch office at 6750 Gulfport Blvd. is
a one story building  containing  approximately  2,800 sq. ft. which is entirely
occupied  by  the  Bank.  In  addition,  each  of  the  Bank's  offices  include
drive-through teller facilities.

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,  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 and recoveries 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,
New York and New Jersey 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.




                                       49

<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 53, 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 57, 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 79, 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 47, 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 68, 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 a director and senior
officer of Lincoln Savings Bank, F.S.B. for more than five years.


                                       50

<PAGE>



         William F. Holly,  age 69,  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.

        Edward J. Merz,  age 66,  serves as a Director  of the  Company  and has
served in such capacity  since  February,  1998. Mr. Merz received a Bachelor of
Business  Administration  from The City College of New York and is a graduate of
The Stonier School of Banking at Rutgers University. Mr. Merz is Chairman of the
Board of Directors of The Suffolk  County  National Bank of Riverhead and of its
parent, Suffolk Bancorp, and has been an officer and director of those companies
for more than five  years.  He is also a  director  of the  Independent  Bankers
Association of New York.

         David J. Willmott, age 60, 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.

        Wesley T. Wood,  age 55,  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 67,  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.


                                       51

<PAGE>



                Robert J. Carroll,  age 55, 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 51,  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 55,  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.

                Mark W. Maconi,  age 47, 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 71, 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 44, 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.

         Lawton  Swan,  III,  age 55,  serves as a Director  of the Bank and has
served in such capacity  since  November,  1997. Mr. Swan received a Bachelor of
Science in Insurance from Florida State University.  He is President of Interisk

                                       52

<PAGE>



Corporation,  a firm  specializing  in  risk  management  and  employee  benefit
consulting  services,  which he founded  more than 20 years ago.  Mr. Swan is an
active member of the insurance  industry  participating on an executive level in
various organizations, as well as lecturing and publishing numerous articles.

                Charlotte Grant, age 60, serves as Vice President and Cashier of
the Bank and has served in that capacity since July 23, 1998. Ms. Grant received
her Bachelors degree from the University of South Florida and her Masters degree
from the  University of Tampa.  Prior to joining the Bank, she was an accountant
in  practice  with the firm of  Hacker,  Johnson,  Cohen & Grieb,  P.A.,  Tampa,
Florida.

        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.



                                       53

<PAGE>


<TABLE>
<CAPTION>

                           SUMMARY COMPENSATION TABLE

                                             Annual Compensation          Long-Term Compensation
                                             -------------------          ----------------------

                                                                           Awards(2)
                                                              Other Annual Number of
Name and Principal                 Year   Salary(1)   Bonuses Compensation   Shares   Pay-Outs
- ------------------                 ----   ---------   --------------------   ------   --------
    Position
<S>                                <C>    <C>        <C>                     <C>            
Keith A. Olsen, President          1995   $ 90,000   $ 10,000       --       15,000       --
                                   1996   $ 95,000   $ 10,000       --       15,000       --
                                   1997   $115,000   $ 10,000       --         --         --
</TABLE>

(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  the number of shares of Class A
         Common Stock set forth in the table.

         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 an  employment  agreement  with Mr.  Keith A.  Olsen.  The
agreement  provides  for a base  annual  salary  of not less than  $115,000  and
provides for a maximum of two years' severance upon termination of employment.

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  $21,377 to this Plan in
1997.

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 of the Bank (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 $3.2 million as of December
31,  1997,  which  represented   approximately  18.2%  of  the  Company's  total
stockholders'  equity.  There are no loans to directors or officers of Intervest
Bancshares Corporation.

         Except  for the  transactions  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.


                                       54

<PAGE>



         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.
Mr.  William F. Holly,  a director of the Company,  is Chairman of the Board and
Chief Executive  Officer of Sage, Rutty & Co., Inc., which is the underwriter in
this offering and which was the underwriter in the Company's  public offering of
units  in  1997.  In  that  public  offering,  Sage,  Rutty  received  aggregate
compensation of  approximately  $256,000,  as well as warrants to related 18,000
shares of the Company's Class A Common Stock.  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.

                                       55

<PAGE>



         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The  following  table  sets  forth  certain  information   regarding  beneficial
ownership of the Company's  Common Stock as of March 31, 1998 by (i) each person
who is known by the  Company to be the  beneficial  owner of more than 5% of the
outstanding Common Stock of the Company,  (ii) each of the Company's  directors,
(iii) each executive  officer of the Company and (iv) all current  directors and
executive officers of the Company as a group.
<TABLE>
<CAPTION>

                                    Class A Common Stock       Class B Common Stock
                                    --------------------       --------------------
Name and Address of
Beneficial Holder                  Number of      Percent of  Number       Percent of
                                     Shares        Class(1)  of Shares        Class
                                     ------        --------  ---------        -----
<S>                                <C>               <C>     <C>             <C>   
Helene D. Bergman                    225,000         10.73%   75,000         16.67%
   201 East 62nd Street
   New York, New York 10021

Directors and Executive Officers

Lawrence G. Bergman                  307,500(2)      14.11%   75,000         16.67%
   201 East 62nd Street
   New York, New York 10021

Lowell S. Dansker                    532,500(2)      24.27%  150,000         33.33%
   360 West 55th Street
   New York, New York 10019

Michael A. Callen                     45,000(3)       2.11%        0          0%
   Ryutat
   Jeddah, Saudi Arabia

Jerome Dansker                       553,965(4)      20.89%  150,000(4)      33.33%
   860 Fifth Avenue
   New York, New York 10021

Milton F. Gidge                       31,500(5)       1.48%        0          0%
   43 Salem Ridge Drive
   Huntington, New York 11743

William F. Holly                      22,500(6)       1.06%        0          0%
   206 Edgemere Drive
   Rochester, New York 14612

David J. Wilmott                      82,500(7)       3.84%        0          0%
   West Way
   Southhampton, New York

Wesley T. Wood                        97,500(8)       4.52%        0          0%
   24 Timber Ridge Drive
   Oyster Bay, New York 11771

All directors and executive
   officers as a group             1,672,965         56.49%  375,000         83.33%
- ------------------------------
</TABLE>

                                       56

<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  82,500  shares  of Class A  common  stock  issuable  upon the
         exercise of warrants.
(3)      Includes  33,750  shares  of Class A  common  stock  issuable  upon the
         exercise of warrants.
(4)      The  553,965  shares  of Class A common  stock  are  issuable  upon the
         exercise of outstanding warrants.  The 150,000 shares of Class B Common
         Stock are issuable upon exercise of a warrant.
(5)      Includes  11,250  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  52,500  shares  of Class A  common  stock  issuable  upon the
         exercise of warrants.
(8)      Includes  60,000  shares  of Class A  common  stock  issuable  upon the
         exercise of warrants.



                                       57

<PAGE>



                            DESCRIPTION OF SECURITIES

General
- -------

         The  Company's  Articles  of  Incorporation  provide for two classes of
common capital stock consisting of 7,500,000 shares of Class A Common Stock, par
value $1.00 per share,  and 700,000  shares of Class B Common  Stock,  par value
$1.00 per share. In addition,  the Company's Articles provide for 300,000 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
2,164,715  shares  of Class A Common  Stock,  900,000  of which  are held by the
initial  stockholders  of the Company and 300,000 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 (none of which are presently outstanding), 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.

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

         As of the date of this prospectus,  there are also outstanding warrants
related to 2,454,068  shares of the  Company's  Class A Common  Stock.  Warrants
related to  1,492,365  shares of Class A Common  Stock  entitle  the  registered
holders  thereof  to  purchase  one share of Class A Common  Stock at a price of
$6.67 per share and the  remaining  warrants (the "1997  Warrants")  entitle the
holder to purchase shares of Class A Common Stock at a price of $10.00 per share
through  December  31,  1999;  $11.50  per share from  January  1, 2000  through
December  31, 2000;  $12.50 per share from January 1, 2001 through  December 31,
2001;  and $13.50 per share from January 1, 2002 to December 31, 2002.  Warrants
related to 990,900  shares of Class A Common  Stock  expire on December 31, 2001
and another warrant related to 501,465 shares of Class A Common Stock expires on

                                       58

<PAGE>



January 31, 2006.  Except for the exercise price,  the expiration  dates and the
redemption  provisions  applicable to the 1997 warrants,  all of the outstanding
warrants  related to Class A Shares are alike in all respects and the  following
discussion  applies to all of the warrants for Class A Common Stock. In addition
to the warrants  described  above,  on May 27,  1998,  the  shareholders  of the
Company approved,  subject to their  registration  under the Securities Act, the
issuance of warrants related to the purchase of 122,000 shares of Class A Common
Stock to  directors  of the Company and  officers,  directors  and  employees of
Intervest Bank.  Such warrants  entitle the holder to purchase shares at a price
of $14.00 per share through December 31, 1999;  $15.00 per share from January 1,
2000 through  December  31, 2000;  $16.00 per share from January 1, 2001 through
December 31, 2001;  and $17.00 per share from January 1, 2002 until  expiration.
Except for the exercise prices, such warrants are the same as the 1997 Warrants.

         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. 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 cumulative  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.


                                       59

<PAGE>



Class B Warrants
- ----------------

         There is an  outstanding  warrant to purchase  up to 150,000  shares of
Class B Common Stock, at any time prior to January 31, 2007, at a purchase price
of $6.67 per share. The warrant  contains terms and conditions  substantially in
conformity  with the  Warrants  related  to 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.  On April 27, 1998,  the Board of Directors also  authorized,  subject to
registration,  the  issuance  of stock  warrants  to the  Company's  chairman to
purchase a total of 50,000  shares of Class B Common  Stock,  exercisable  on or
before  January 31, 2008, at a price of $10.00 per share.  The issuance of these
warrants  was  approved by the  Company's  shareholders  on May 27,  1998.  That
warrant  would vest as to 7,100  shares  upon its grant and as to an  additional
7,100  shares on each  anniversary  of its grant  for five  years.  On the sixth
anniversary of its grant, the warrant vests for an additional  7,400 shares,  so
that it is fully vested.  Should the Chairman  cease to be  affiliated  with the
Company,  then the warrant shall  thereafter be  exercisable  only to the extent
vested at the date of  termination,  except that the warrant  shall become fully
vested upon termination by reason of death or disability.

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.

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 300,000  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

                                       60

<PAGE>



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."

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

         As a bank holding company registered hereunder the BHCA, the Company is
subject to the regulation and  supervision of the Federal Reserve Board ("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.

         As a bank holding company,  the Company is required to obtain the prior
approval of the FRB before acquiring direct or indirect  ownership or control of
more than 5% of the voting  shares of a bank or bank  holding  company.  The FRB
will not  approve any  acquisition,  merger or  consolidation  that would have a
substantial  anti-competitive result, unless the anti-competitive effects of the
proposed  transaction are outweighed by a greater public interest in meeting the
needs and convenience of the public. The FRB also considers managerial,  capital
and other financial factors in acting on acquisition or merger applications.

         A bank holding company may not engage in, or acquire direct or indirect
control  of more than 5% of the  voting  shares of any  company  engaged  in any
non-banking activity,  unless such activity has been determined by the FRB to be
closely  related  to  banking  or  managing  banks.  The FRB has  identified  by
regulation  various  non-banking  activities in which a bank holding company may
engage with notice to, or prior approval by, the FRB.

         It is the policy of the FRB that bank holding companies should pay cash
dividends  on common stock only out of income  available  over the past year and
only if  prospective  earnings  retention is consistent  with the  organizations
expected  future needs and financial  condition.  The policy  provides that bank
holding  companies should not maintain a level of cash dividends that undermines
the bank  holding  company's  ability  to serve as a source of  strength  to its
banking subsidiaries.  In the future, dividends from Intervest Bank are expected
to be a significant  source of funds for the Company.  In addition,  the federal
regulatory  agencies are  authorized to prohibit a banking  institution  or bank
holding  company  from  engaging  in an  unsafe  or  unsound  banking  practice.
Depending  upon the  circumstances,  the agencies  could take the position  that
paying a dividend would constitute an unsafe or unsound banking practice.  Under
FRB policy,  a bank holding  company is expected to act as a source of financial
strength to its banking  subsidiaries  and to commit resources to their support.
Such  support may be required at times when,  absent this FRB policy,  a holding
company may not be inclined to provide it. As  discussed  below,  a bank holding
company in certain circumstances could be required to guarantee the capital plan
of an undercapitalized banking subsidiary.

                                       61

<PAGE>



         In the event of a bank holding company's bankruptcy under Chapter 11 of
the U.S.  Bankruptcy  Code,  the trustee  will be deemed to have  assumed and is
required to cure  immediately  any deficit  under any  commitment  by the debtor
holding company to any of the federal  banking  agencies to maintain the capital
of an  insured  depository  institution,  and  any  claim  for  breach  of  such
obligation will generally have priority over most other unsecured claims.

         Because the Company is a legal entity  separate  and distinct  from its
subsidiary,  its  right to  participate  in the  distribution  of  assets of any
subsidiary upon the subsidiary's  liquidation or reorganization  will be subject
to the prior claims of the subsidiary's creditors. In the event of a liquidation
or other  dissolution  of Intervest  Bank,  the claims of  depositors  and other
general or subordinated creditors are entitled to a priority of payment over the
claims of holders of any  obligation  of the  institution  to its  stockholders,
including any depository  institution  holding  company (such as the Company) or
any stockholder or creditor thereof.

         The FRB monitors the capital adequacy of bank holding companies and has
adopted  risk-based  capital  adequacy   guidelines  to  evaluate  bank  holding
companies on a consolidated basis. The guidelines require a ratio of "Tier I" or
Core Capital (generally,  common stockholders equity,  perpetual preferred stock
and  minority  interests in  consolidated  subsidiaries,  less good will,  other
disallowed intangibles and disallowed deferred tax assets, among other items) to
total  risk-weighted  assets  of at least 4% and a ratio  of  total  capital  to
risk-weighted assets of at least 8%. At June 30, 1998, the Bank's ratio of total
capital to  risk-weighted  assets was 10.45% and its  risk-based  Tier I capital
ratio was 9.20%.

         The FRB also uses a leverage ratio to evaluate the capital  adequacy of
bank holding companies.  The leverage ratio applicable to the Company requires a
ratio of Tier I capital to adjusted  total assets of not less than 3%,  although
most  organizations  are expected to maintain  leverage  ratios that are 100-200
basis points above this minimum  ratio.  The Bank's  leverage  ratio at June 30,
1998 was 6.01%.

         The  federal  banking  agencies'  risk-based  and  leverage  ratios are
minimum  supervisory ratios generally  applicable to banking  organizations that
meet certain specified criteria,  assuming that they have the highest regulatory
rating. Banking organizations not meeting these criteria are expected to operate
with capital  positions well above the minimum  ratios.  The FRB guidelines also
provide  that  banking  organizations  experiencing  internal  growth  or making
acquisitions will be expected to maintain strong capital positions substantially
above the minimum supervisory levels, without significant reliance on intangible
assets.  In addition,  the regulations of the FRB provide that  concentration of
credit risk and certain risk arising from nontraditional  activities, as well as
an  institution's  ability to manage these risks,  are  important  factors to be
taken into account by regulatory agencies in assessing an organization's overall
capital adequacy.

         The  FRB  and the  other  federal  banking  agencies  recently  adopted
amendments  to  their  risk-based   capital   regulations  to  provide  for  the
consideration  of interest rate risk in the agency's  determination of a banking
institutions  capital  adequacy.  The amendments  require such  institutions  to
effectively measure and monitor their interest rate risk and to maintain capital
adequate for that risk.

         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

                                       62

<PAGE>



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
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.

         Applicable 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." The federal
banking agencies have issued uniform  regulations  defining such capital levels.
Under the regulations,  a bank is 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 is
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 is 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  June  30,  1998,  the  Bank  met  the  definition  of  a  "Well
Capitalized" institution.

         The FDIC has issued rules  regulating  brokered  deposits.  Under these
rules,   "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 deposits of Intervest Bank are insured by the FDIC through the Bank
Insurance  Fund (the  "BIF") to the  extent  provided  by law.  Under the FDIC's
risk-based  insurance system,  BIF-insured  institutions are currently  assessed
premiums of between $.0 and $.27 per $100 of eligible  deposits,  depending upon
the  institutions  capital  position  and other  supervisory  factors.  Congress
recently enacted legislation that, among other things,  provides for assessments
against BIF-  insured  institutions  that will be used to pay certain  financing
corporation ("FICO") obligations.  In addition to any BIF insurance assessments,
BIF-insured  banks are expected to make payments for the FICO obligations  equal
to an  estimated  $0.0129  per $100 of eligible  deposits  each year during 1997
through 1999 and an estimated $0.024 per $100 of eligible deposits thereafter.

                                       63

<PAGE>



         Intervest  Bank is  subject  to  Sections  23A  and 23B of the  Federal
Reserve Act, which governs certain  transactions,  such as loans,  extensions of
credit,  investments  and  purchases  of assets  between  member banks and their
affiliates,  including their parent holding companies.  These restrictions limit
the transfer of funds to the Company,  as defined in the statute, in the form of
loans,  extensions of credit,  investment or purchases of assets  ("Transfers"),
and they require that Intervest Bank's transactions with the Company be on terms
no less  favorable  to  Intervest  Bank  than  comparable  transactions  between
Intervest Bank and unrelated  third parties.  Transfers by Intervest Bank to the
Company are limited in amount to 10% of  Intervest  Bank's  capital and surplus,
and transfers to all affiliates are limited in the aggregate to 20% of Intervest
Bank's capital and surplus. Furthermore, such loans and extensions of credit are
also subject to various collateral requirements.

         Under the Financial  Institutions Reform,  Recovery and Enforcement Act
of 1989  ("FIRREA"),  a depository  institution  insured by the FDIC can be held
liable for any loss incurred by, or  reasonably  expected to be incurred by, the
FDIC in connection  with (i) the default of a commonly  controlled  FDIC-insured
depository institution or (ii) any assistance provided by the FDIC to a commonly
controlled  FDIC-insured  institution endanger of default.  "Default" is defined
generally  as the  appointment  of a  conservator  or receiver and "in danger of
Default" is defined generally as the existence of certain conditions  indicating
that a  "default"  is likely to occur in the absence of  regulatory  assistance.
This provision would become  applicable to the Company and Intervest Bank in the
event  that  the  Company   acquired  or  organized  an  additional   depository
institution subsidiary.

         The  Federal  Community  Reinvestment  Act of 1977  ("CRA")  has become
increasingly  important to financial  institutions.  Among other things, the CRA
allows regulators to withhold approval of an acquisition or the establishment of
a branch  unless  the  applicant  has  performed  satisfactorily  under the CRA.
Satisfactory  performance  means  adequately  meeting  the  credit  needs of the
communities the institution serves, including low and moderate income areas. The
applicable  federal  regulators now regularly conduct CRA examinations to assess
the  performance  of  financial   institutions.   Intervest  Bank  has  received
"satisfactory" ratings in its most recent CRA examination.

         The  federal  regulators  have  adopted   regulations  and  examination
procedures  promoting  the safety and soundness of  individual  institutions  by
specifically addressing, among other things: (i) internal controls,  information
systems and  internal  audit  systems;  (ii) loan  documentation;  (iii)  credit
underwriting;  (iv) interest  rate  exposure;  (v) asset  growth;  (vi) ratio of
classified assets to capital;  (vii) minimum earnings;  and (viii)  compensation
and benefits standards for management officials.

         The laws and regulations affecting banks and bank holding companies are
continually being reviewed and revised.  The rules of the regulatory agencies in
this area have  changed  significantly  over recent years and there is reason to
expect that  similar  changes  will  continue in the future.  It is difficult to
predict the outcome of these changes.

         The FRB and the other federal banking  agencies have broad  enforcement
powers, including the power to terminate deposit insurance, and poss substantial
fines and other  civil and  criminal  penalties  and appoint a  conservative  or
receiver.  Failure to comply with applicable  laws,  regulations and supervisory
agreements  could  subject  the Company or its  banking  subsidiary,  as well as
officers,   directors   and  other   institution-affiliated   parties  of  these
organizations,  to  administrative  sanctions  and  potentially  civil  monetary
penalties.   In  addition,   the  Florida  Banking  Department  possess  certain
enumerated  enforcement  powers to address violations of the Florida Banking Law
by state-chartered banks and to preserve safety and soundness, including, in the
most severe cases, the authority to take possession of a state bank.

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

                                       64

<PAGE>



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.

                              PLAN OF DISTRIBUTION

         The  Company's  Warrants are not  exercisable  unless the Company has a
current  prospectus  covering the shares  issuable upon exercise of the Warrants
and this prospectus covers those shares.

         With  respect to the shares of Class A Common  Stock and Class B Common
Stock  issuable upon  exercise of the Warrants,  those shares shall be issued by
the  Company,  from time to time,  upon  exercise by the holders  thereof of the
Warrants.  Shares  of Class A  Common  Stock  or  Class B  Common  Stock  may be
purchased by the holders of 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 then applicable exercise price
per share for each warrant  surrendered  to the Bank of New York,  the Company's
warrant  agent,  prior to  expiration  of the  warrant.  Payment  may be made in
certified funds,  cashier check, bank draft or bank check,  payable to the order
of the Warrant Agent.  All funds received by the Warrant Agent from the exercise
of warrants will be forwarded to the Company.

                                  LEGAL MATTERS

         The validity of the Warrants and shares  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,  1997  and 1996  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  PA,  Tampa,  Florida,  independent
accountants,  given on the authority of that firm as experts in  accounting  and
auditing.


                                       65

<PAGE>

<TABLE>
<CAPTION>
                                                    Index to Financial Statements
                                           INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

<S>                                                                                                                             <C>
Intervest Bancshares Corporation and Subsidiary                                                                                 Page

Condensed Consolidated Statements of Financial Condition as of
         June 30, 1998 and December 31, 1997                                                                                     F-2

Condensed Consolidated Statements of Income for the Quarters Ended
         June 30, 1998 and 1997                                                                                                  F-3

Condensed Consolidated Statements of Income for the Six Months Ended
         June 30, 1998 and 1997                                                                                                  F-4

Condensed Consolidated Statements of Changes in Stockholders' Equity for the
         Six Months Ended June 30, 1998 and 1997                                                                                 F-5

Condensed Consolidated Statements of Cash Flows for the Six Months Ended
         June 30, 1998 and 1997                                                                                                  F-6

Notes to Condensed Consolidated Financial Statements                                                                             F-7

Independent Auditors' Report                                                                                                    F-10

Consolidated Balance Sheets as of December 31, 1997 and 1996                                                                    F-11

Consolidated Statements of Earnings for the Years Ended December 31, 1997 and 1996                                              F-12

Consolidated Statements of Stockholders' Equity for the Years Ended December 31,
         1997 and 1996                                                                                                          F-13

Consolidated Statements of Cash Flows for the Years Ended December 31, 1997 and 1996                                            F-14

Notes to Consolidated Financial Statements                                                                                      F-15
</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>

<TABLE>
<CAPTION>

                 Intervest Bancshares Corporation and Subsidiary
            Condensed Consolidated Statements of Financial Condition

                                                                            (Unaudited)

                                                                                    June 30,           December 31,
($ in thousands, except par value)                                                   1998                  1997           Change

- ------------------------------------------------------------------------ ------------------- ----------------------  -------------
<S>                                                                                 <C>                    <C>             <C>    
ASSETS
Cash and due from banks                                                           $    6,676             $    1,738        $ 4,938
Federal funds sold                                                                     6,021                    162          5,859
Short-term investments                                                                 6,399                  7,276          (877)
                                                                         ------------------- ----------------------  -------------
Total cash and cash equivalents                                                       19,096                  9,176          9,920
Interest-bearing deposits with banks                                                     199                     99            100
Securities held to maturity, net (estimated fair value of
   $60,965 and $58,836, respectively)                                                 60,842                 58,821          2,021
Federal Reserve Bank stock, at cost                                                      233                    233              -
Loans receivable (net of allowance for loan losses of
   $1,405 and $1,173, respectively)                                                   89,556                 75,652         13,904
Accrued interest receivable                                                            1,513                  1,327            186
Premises and equipment, net                                                            5,028                  4,877            151
Deferred income tax asset                                                                479                    485            (6)
Other assets                                                                             751                     85            666
- ------------------------------------------------------------------------ ------------------- ----------------------  -------------
Total assets                                                                        $177,697               $150,755        $26,942
- ------------------------------------------------------------------------ ------------------- ----------------------  -------------

LIABILITIES
Deposits:
   Demand deposits                                                                 $   2,898              $   3,490        $ (592)
   Savings and NOW deposits                                                           22,504                 17,119          5,385
   Money-market deposits                                                              21,944                 17,180          4,764
   Time deposits                                                                     101,496                 93,378          8,118
                                                                         ------------------- ----------------------  -------------
Total deposits                                                                       148,842                131,167         17,675
Convertible debentures                                                                 7,000                      -          7,000
Other liabilities                                                                      3,314                  1,947          1,367
- ------------------------------------------------------------------------ ------------------- ----------------------  -------------
Total liabilities                                                                    159,156                133,114         26,042
- ------------------------------------------------------------------------ ------------------- ----------------------  -------------

Minority interest                                                                         23                     21              2

STOCKHOLDERS' EQUITY
Preferred stock (300,000 shares authorized, none issued)                                   -                      -              -
Class A common stock ($1.00 par value, 7,500,000 shares
   authorized, 2,157,915 and 2,124,415 shares issued and
   outstanding, respectively)                                                          2,158                  2,124             34
Class B common stock ($1.00 par value, 700,000 shares
   authorized, 300,000 issued and outstanding)                                           300                    300              -
Additional paid-in-capital, common                                                    13,591                 13,360            231
Retained earnings                                                                      2,469                  1,836            633
- ------------------------------------------------------------------------ ------------------- ----------------------  -------------
Total stockholders' equity                                                            18,518                 17,620            898
- ------------------------------------------------------------------------ ------------------- ----------------------  -------------
Total liabilities, minority interest and stockholders' equity                       $177,697               $150,755        $26,942
- ------------------------------------------------------------------------ ------------------- ----------------------  -------------
See accompanying notes to condensed consolidated financial statements.

</TABLE>
                                       F-2


<PAGE>

<TABLE>
<CAPTION>
                 Intervest Bancshares Corporation and Subsidiary
                   Condensed Consolidated Statements of Income
                                   (Unaudited)


                                                                                       For the Quarter Ended
                                                                                              June 30,
                                                                                  --------------------------------

($ in thousands, except per share data)                                                 1998             1997            Change
- --------------------------------------------------------------------------------- ---------------- ----------------  ---------------
<S>                                                                                         <C>              <C>              <C>  
INTEREST AND DIVIDEND INCOME
Loans receivable                                                                            $1,991           $1,569           $ 422
Securities                                                                                   1,009              623             386
Other interest-earning assets                                                                  109               27              82
- --------------------------------------------------------------------------------- ---------------- ----------------  ---------------
Total interest and dividend income                                                           3,109            2,219             890
- --------------------------------------------------------------------------------- ---------------- ----------------  ---------------


INTEREST EXPENSE
Deposits                                                                                     1,958            1,378             580
Borrowed funds                                                                                  17                1              16
- --------------------------------------------------------------------------------- ---------------- ----------------  ---------------
Total interest expense                                                                       1,975            1,379             596
- --------------------------------------------------------------------------------- ---------------- ----------------  ---------------
Net interest and dividend income                                                             1,134              840             294

Provision for loan losses                                                                      130               92              38
- --------------------------------------------------------------------------------- ---------------- ----------------  ---------------
Net interest and dividend income after provision for loan losses                             1,004              748             256
- --------------------------------------------------------------------------------- ---------------- ----------------  ---------------

NONINTEREST INCOME
Customer service fees                                                                           43               29              14
Other                                                                                            8                8               -
- --------------------------------------------------------------------------------- ---------------- ----------------  ---------------
Total noninterest income                                                                        51               37              14
- --------------------------------------------------------------------------------- ---------------- ----------------  ---------------

NONINTEREST EXPENSES
Salaries and employee benefits                                                                 270              222              48
Occupancy and equipment, net                                                                    82              101             (19)
Advertising and promotion                                                                        4               31             (27)
Professional fees                                                                               60               50              10
Other                                                                                          111               75              36
- --------------------------------------------------------------------------------- ---------------- ----------------  ---------------
Total noninterest expenses                                                                     527              479              48
- --------------------------------------------------------------------------------- ---------------- ----------------  ---------------

Income before income taxes                                                                     528              306             222

Income taxes                                                                                   203              119              84
- --------------------------------------------------------------------------------- ---------------- ----------------  ---------------
Net income                                                                                  $  325           $  187           $ 138
- --------------------------------------------------------------------------------- ---------------- ----------------  ---------------

Basic earnings per share                                                                    $ 0.13           $ 0.11           $0.02
Diluted earnings per share                                                                  $ 0.10           $ 0.09           $0.01
- --------------------------------------------------------------------------------- ---------------- ----------------  ---------------

See accompanying notes to the condensed consolidated financial statements.
</TABLE>



                                       F-3

<PAGE>

<TABLE>
<CAPTION>
                 Intervest Bancshares Corporation and Subsidiary
                   Condensed Consolidated Statements of Income
                                   (Unaudited)


                                                                                     For the Six Months Ended
                                                                                             June 30,
                                                                               -----------------------------------

($ in thousands, except per share data)                                               1998               1997            Change
- -----------------------------------------------------------------------------  ------------------  ---------------- ----------------
<S>                                                                                         <C>               <C>             <C>  
INTEREST AND DIVIDEND INCOME
Loans receivable                                                                           $3,801            $3,003          $  798
Securities                                                                                  2,038             1,232             806
Other interest-earning assets                                                                 179                69             110
- -----------------------------------------------------------------------------  ------------------  ---------------- ----------------
Total interest and dividend income                                                          6,018             4,304           1,714
- -----------------------------------------------------------------------------  ------------------  ---------------- ----------------


INTEREST EXPENSE

Deposits                                                                                    3,796             2,687           1,109
Borrowed funds                                                                                 18                 1              17
- --------------------------------------------------------------------------------- ---------------- ----------------  ---------------
Total interest expense                                                                      3,814             2,688           1,126
- -----------------------------------------------------------------------------  ------------------  ---------------- ----------------

Net interest and dividend income                                                            2,204             1,616             588


Provision for loan losses                                                                     230               184              46

- -----------------------------------------------------------------------------  ------------------  ---------------- ----------------
Net interest and dividend income after provision for loan losses                            1,974             1,432             542
- -----------------------------------------------------------------------------  ------------------  ---------------- ----------------

NONINTEREST INCOME
Customer service fees                                                                          88                56              32
Other                                                                                          12                12               -
- --------------------------------------------------------------------------------- ---------------- ----------------  ---------------
Total noninterest income                                                                      100                68              32
- -----------------------------------------------------------------------------  ------------------  ---------------- ----------------

NONINTEREST EXPENSES
Salaries and employee benefits                                                                516               438              78
Occupancy and equipment, net                                                                  156               191             (35)
Advertising and promotion                                                                      11                42             (31)
Professional fees                                                                             103                64              39
Other                                                                                         250               205              45
- --------------------------------------------------------------------------------- ---------------- ----------------  ---------------
Total noninterest expenses                                                                  1,036               940              96
- -----------------------------------------------------------------------------  ------------------  ---------------- ----------------

Income before income taxes                                                                  1,038               560             478

Income taxes                                                                                  405               213             192
- -----------------------------------------------------------------------------  ------------------  ---------------- ----------------
Net income                                                                                 $  633            $  347          $  286
- -----------------------------------------------------------------------------  ------------------  ---------------- ----------------

Basic earnings per share                                                                   $ 0.26            $ 0.21          $ 0.05
Diluted earnings per share                                                                 $ 0.19            $ 0.18          $ 0.01
- -----------------------------------------------------------------------------  ------------------  ---------------- ----------------
</TABLE>

See accompanying notes to condensed consolidated financial statements.


                                       F-4

<PAGE>

<TABLE>
<CAPTION>


                 Intervest Bancshares Corporation and Subsidiary
      Condensed Consolidated Statements of Changes in Stockholders' Equity
                                   (Unaudited)



                                                                                             For the Six Months Ended
                                                                                                     June 30,
                                                                                       -------------------------------------

($ in thousands)                                                                              1998                1997
- -------------------------------------------------------------------------------------- ------------------- ------------------
<S>                                                                                                <C>                <C>    
CLASS A COMMON STOCK
Balance at beginning of period                                                                     $ 2,124             $  900
Issuance of 33,500 shares upon exercise of warrants                                                     34                  -
- -------------------------------------------------------------------------------------- ------------------- ------------------
Balance at end of period                                                                             2,158                900
- -------------------------------------------------------------------------------------- ------------------- ------------------

CLASS B COMMON STOCK
- -------------------------------------------------------------------------------------- ------------------- ------------------
Balance at beginning and end of period                                                                 300                200
- -------------------------------------------------------------------------------------- ------------------- ------------------

ADDITIONAL PAID-IN-CAPITAL, COMMON
Balance at beginning of period                                                                      13,360              7,655
Compensation related to issuance of stock warrants                                                      30                  -
Issuance of 33,500 shares upon exercise of stock warrants                                              201                  -
- -------------------------------------------------------------------------------------- ------------------- ------------------
Balance at end of period                                                                            13,591              7,655
- -------------------------------------------------------------------------------------- ------------------- ------------------

RETAINED EARNINGS
Balance at beginning of period                                                                       1,836                992
Net income for the period                                                                              633                347
- --------------------------------------------------------------------------------- ---------------- ----------------  ---------------
Balance at end of period                                                                             2,469              1,339
- -------------------------------------------------------------------------------------- ------------------- ------------------

Total stockholders' equity at end of period                                                        $18,518            $10,094
- -------------------------------------------------------------------------------------- ------------------- ------------------
</TABLE>

See accompanying notes to condensed consolidated financial statements.


                                       F-5

<PAGE>
<TABLE>
<CAPTION>


                 Intervest Bancshares Corporation and Subsidiary
                 Condensed Consolidated Statements of Cash Flows
                                   (Unaudited)


                                                                                               For the Six Months Ended
                                                                                                       June 30,
                                                                                          ----------------------------------
<S>                                                                                              <C>                 <C>     
($ in thousands)                                                                                1998              1997
- ----------------------------------------------------------------------------------------- ----------------  -----------------

OPERATING ACTIVITIES
Net income                                                                                         $   633            $   347
Adjustments to reconcile net income to net cash provided by operating
activities:
Depreciation and amortization                                                                          125                108
Provision for loan losses                                                                              230                184
Provision for deferred income taxes                                                                     18                 31
Accrued interest expense on debentures                                                                  16                  -
Compensation expense related to stock warrants                                                          30                  -
Amortization of premiums, fees and discounts, net                                                       69                 12
Increase in accrued interest receivable and other assets                                              (374)              (183)
Increase in other liabilities                                                                        1,246                579
- --------------------------------------------------------------------------------- ---------------- ----------------  ---------------
Net cash provided by operating activities                                                            1,993              1,078
- ----------------------------------------------------------------------------------------- ----------------  -----------------

INVESTING ACTIVITIES
Increase to interest-earning deposits                                                                 (100)                -
Principal repayments of securities held to maturity                                                 21,576             11,358
Purchases of securities held to maturity                                                           (23,568)           (15,128)
Net increase in loans receivable                                                                   (14,136)           (10,256)
Purchases of premises and equipment, net                                                              (278)            (1,135)
Sales of foreclosed real estate                                                                          -                184
- ----------------------------------------------------------------------------------------- ----------------  -----------------
Net cash used by investing activities                                                              (16,506)           (14,977)
- ----------------------------------------------------------------------------------------- ----------------  -----------------

FINANCING ACTIVITIES
Net increase in demand, savings, NOW and money-market deposits                                       9,557             10,017
Net increase in time deposits                                                                        8,118              1,398
Proceeds from convertible debentures and other borrowed funds                                        7,683                  -
Repayment of other borrowed funds                                                                   (1,160)                 -
Proceeds from issuance of common stock                                                                 235                  -
- --------------------------------------------------------------------------------- ---------------- ----------------  ---------------
Net cash provided by financing activities                                                           24,433             11,415
- ----------------------------------------------------------------------------------------- ----------------  -----------------

Net increase (decrease) in cash and cash equivalents                                                 9,920             (2,484)

Cash and cash equivalents at beginning of period                                                     9,176              6,320
- ----------------------------------------------------------------------------------------- ----------------  -----------------
Cash and cash equivalents at end of period                                                       $  19,096           $  3,836
- ----------------------------------------------------------------------------------------- ----------------  -----------------

SUPPLEMENTAL DISCLOSURES Cash paid during the period for:
   Interest                                                                                       $  3,798           $  2,684
   Income taxes                                                                                        229                397
Noncash financing activities:
   Outstanding stock warrants                                                                           30                  -
   Interest on convertible debentures                                                                   16                  -
- ----------------------------------------------------------------------------------------- ----------------  -----------------
See accompanying notes to condensed consolidated financial statements.

</TABLE>

                                       F-6
<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

        Notes to Condensed Consolidated Financial Statements (Unaudited)

Note 1 - General

         The condensed consolidated financial statements of Intervest Bancshares
Corporation  and Subsidiary (the "Company") in this report have not been audited
except for the information  derived from the audited  Consolidated  Statement of
Financial  Condition as of December 31, 1997. These statements should be read in
conjunction with the consolidated financial statements and related notes thereto
included in the Company's  Annual Report to  Stockholders on Form 10-KSB for the
year ended December 31, 1997.

         The consolidated financial statements include the accounts of Intervest
Bancshares  Corporation,  a bank holding company, and its subsidiary,  Intervest
Bank. The holding  company's  primary business  activity is the ownership of the
bank.  All  intercompany  accounts  and  transactions  have been  eliminated  in
consolidation.  In the opinion of management, all material adjustments necessary
for a fair presentation of financial condition and results of operations for the
interim  periods  presented have been made.  These  adjustments  are of a normal
recurring  nature.  The results of  operations  for the interim  periods are not
necessarily  indicative  of results  that may be expected for the entire year or
any other interim period.  In preparing the consolidated  financial  statements,
management  is  required  to make  estimates  and  assumptions  that  affect the
reported amounts of assets,  liabilities,  revenues and expenses. Actual results
could differ from those estimates.  Certain  reclassifications have been made to
prior period amounts to conform to the current periods' presentations.

Note 2 - Loan Impairment and Credit Losses

         No loans were  identified  as being  impaired  during the 1998 and 1997
reporting periods.  The table below summarizes the activity in the allowance for
loan losses:

<TABLE>
<CAPTION>

                                                                 For the Quarter Ended                 For the Six Months Ended
                                                                      June 30,                               June 30,
                                                                 ---------------------                 ------------------------

($ in thousands)                                                 1998           1997                 1998                 1997
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                             <C>              <C>                <C>                    <C> 
Balance at beginning of period                                  $1,274           $906               $1,173                 $811
Provision for loan losses charged to operations                    130             92                  230                  184
Recoveries                                                           1              1                    2                    4
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at end of period                                        $1,405           $999               $1,405                 $999
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Note 3 - Convertible Debentures

         On  June  26,  1998,   the  Company  sold   $7,000,000  of  Convertible
Subordinated  Debentures (the "Debentures").  The proceeds from the sale, net of
underwriting  discounts,  commissions and other fees,  amounted to approximately
$6,500,000.  The proceeds are part of the  Company's  capital  funds and are not
restricted  to  their  usage.  The  Debentures  are  due  July 1,  2008  and are
convertible  at the  option of the  holders  at any time prior to April 1, 2008,
unless previously  redeemed by the Company,  into shares of Class A common stock
at an initial  conversion  price of $11.50 per share through  December 31, 1998.
The  initial  conversion  price was based on the average  closing  prices of the
Class A common  stock  during the 20 trading  days prior to June 26,  1998.  The
table that follows on page 7 shows the conversion  prices  beginning  January 1,
1999.

                  Period                  Conversion Price Per Share
                  ------                  --------------------------
From January 1, 1999 to June 30, 1999             $   12.50
From July 1, 1999 to June 30, 2000                    14.00
From July 1, 2000 to June 30, 2001                    15.50
From July 1, 2001 to June 30, 2002                    17.00
From July 1, 2002 to June 30, 2003                    18.50
From July 1, 2003 to June 30, 2004                    20.50
From July 1, 2004 to June 30, 2005                    22.50
From July 1, 2005 to June 30, 2006                    25.50
From July 1, 2006 to June 30, 2007                    28.50
From July 1, 2007 to April 1, 2008                    32.50

                                       F-7

<PAGE>


                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

   Notes to Condensed Consolidated Financial Statements (Unaudited), Continued

         The Company has the right to  establish  conversion  prices,  which are
less than those set forth above for such  periods as the Company may  determine.
The  conversion  prices  are  also  subject  to  adjustments  based  on  certain
conditions  and  circumstances.  The Company  also has the option at any time to
call all or any part of the  Debentures  for  payment and redeem the same at any
time prior to maturity  thereof.  The redemption price for the Debentures is (i)
the face amount plus a 2% premium if the date of  redemption is prior to July 1,
1999,  (ii) the face amount plus a 1% premium if  redemption  occurs on or after
July 1, 1999 and prior to July 1, 2000,  or (iii) the face amount if the date of
redemption is on or after July 1, 2000. In all cases,  the debenture holder will
also  receive  accrued  interest  to the  date of  redemption.  Interest  on the
Debentures  will  accrue  and  compound  each  calendar  quarter  at  8%,  which
represents  the  prime  rate of  Chase  Manhattan  Bank on June 26,  1998,  less
one-half of one percent.  All accrued interest is payable at the maturity of the
debentures  whether by  acceleration,  redemption  or  otherwise.  Any debenture
holder may, on or before July 1 of each year commencing  July 1, 2003,  elect to
be paid all accrued  interest  and to  thereafter  receive  payments of interest
quarterly. Once made, the election to receive interest is irrevocable.

Note 4 - Earnings Per Share (EPS) and Common Stock Warrants

         Basic EPS is calculated by dividing net income by the  weighted-average
number of shares of common  stock  outstanding.  Diluted  EPS is  calculated  by
dividing adjusted net income by the weighted-average  number of shares of common
stock and dilutive  potential common stock shares that may be outstanding in the
future.  Diluted EPS reflects  the  potential  dilution  that could occur if the
Company's  outstanding  stock warrants and Convertible  Subordinated  Debentures
were  converted  into  common  stock  that then  shared in the  earnings  of the
Company.  Adjusted  net income for  Diluted EPS  represents  net income plus the
addback of  interest  expense,  net of taxes,  on the  Convertible  Subordinated
Debentures  outstanding.   This  adjustment  would  arise  from  a  hypothetical
conversion  of all the  debentures  into common  stock.  Potential  common stock
shares consist of outstanding dilutive common stock warrants (which are computed
using the treasury stock method) and the shares of common stock that would arise
from the  conversion of the  debentures.  Prior to the public stock  offering in
November 1997,  there was no public market for the Company's  common stock.  For
purposes of calculating Diluted EPS for the 1997 periods, the $10 stock offering
price is assumed to be the market price.

Intervest Bancshares Corporation and Subsidiary

         Net income applicable to common stock and the  weighted-average  number
of shares  used for basic  and  diluted  earnings  per  share  computations  are
summarized as follows:

<TABLE>
<CAPTION>

                                                                  For the Quarter Ended               For the Six Months Ended
                                                                         June 30,                             June 30,
                                                                  ---------------------               ------------------------

                                                                   1998            1997                  1998             1997
- ------------------------------------------------------------- -------------- ----------------      ---------------- ----------------
<S>                                                               <C>              <C>                  <C>               <C>       
Basic earnings per share:
 Net income applicable to common stockholders                     $  325,000       $  187,000            $  633,000       $  347,000
 Average number of common shares outstanding                       2,453,140        1,650,000             2,440,595        1,650,000
- ------------------------------------------------------------------------------------------------------------------------------------
Basic earnings per share amount                                        $0.13            $0.11                 $0.26            $0.21
- ------------------------------------------------------------- -------------- ---------------- ---- ---------------- ----------------
Diluted earnings per share:
 Adjusted net income applicable to common stockholders            $  334,000       $  187,000           $   642,000       $  347,000
 Average number of common shares outstanding:
    Common shares outstanding                                      2,453,140        1,650,000             2,440,595        1,650,000
     Potential dilutive shares from conversion of warrants           862,455          355,615               839,291          355,616
     Potential dilutive shares from conversion of debentures          67,037                -                33,518                -
                                                              ----------------------------------------------------------------------
 Total average number of common shares outstanding used            3,382,632        2,005,615             3,313,404        2,005,615
- ------------------------------------------------------------- -------------- ---------------- ---- ---------------- ----------------
Diluted earnings per share amount                                      $0.10            $0.09                 $0.19            $0.18
- ------------------------------------------------------------- -------------- ---------------- ---- ---------------- ----------------
</TABLE>

                                      F-8

<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

   Notes to Condensed Consolidated Financial Statements (Unaudited), Continued

         On March 16, 1998, the Board of Directors authorized the grant of stock
warrants to directors of the Company and  officers,  directors  and employees of
Intervest Bank, its subsidiary, to purchase a total of 122,000 shares of Class A
common  stock at an initial  price of $14.00 per share,  which  represented  the
market  price of the common  stock on such date.  The grant was  approved by the
Company's shareholders on May 27, 1998. The warrants vest immediately and expire
on December 31,  2002.  The warrants  were not included in the  computations  of
Diluted  EPS for the 1998  periods  because  the  warrants'  exercise  price was
greater than the average market price of the common shares. Also, the Debentures
were not outstanding for the entire part of 1998. Accordingly, if the Debentures
had been outstanding throughout 1998, approximately 560,000 of additional shares
would have been included in the Diluted EPS computations for 1998.

         On April 27, 1998, the Board of Directors also  authorized the issuance
of stock  warrants  to the  Chairman  of the Board to purchase a total of 50,000
shares of Class B common stock,  exercisable on or before January 31, 2008, at a
price of $10.00  per  share.  The  issuance  of these  stock  warrants  was also
approved by the  Company's  shareholders  on May 27, 1998.  The warrants vest as
follows: 7,100 immediately; 7,100 on each anniversary of the grant date for five
years; and 7,400 on the sixth anniversary date. The warrants become fully vested
earlier upon certain  conditions.  The exercise  price of the warrants was below
the  market  price of the  common  shares  at the date of grant.  Therefore,  in
accordance  with  APB No.  25,  "Accounting  for  Stock  Issued  to  Employees,"
approximately  $14,000,  net of taxes,  was  charged to  earnings  in the second
quarter of 1998 in connection with the issuance of these warrants.

Note 5 - Regulatory Capital

         The  Company's  subsidiary,  Intervest  Bank,  is  required to maintain
certain minimum regulatory capital  requirements.  The following is a summary at
June 30, 1998 of the regulatory capital requirements and Intervest Bank's actual
capital on a percentage basis:
<TABLE>
<CAPTION>

                                                                             Ratios of         Minimum              To Be Considered
                                                                             the Bank          Requirement          Well Capitalized
                                                                             --------          -----------          ----------------
<S>                                                                           <C>               <C>                      <C>   
Total capital to risk-weighted assets                                         10.45%            8.00%                    10.00%
Tier 1 capital to risk-weighted assets                                         9.20%            4.00%                     6.00%
Tier 1 capital to total average assets - leverage ratio                        6.01%            4.00%                     5.00%
</TABLE>

Note 6 - Proposed Bank

         On July 10, 1998, an application  for a national bank charter was filed
with the Office of the  Comptroller  of the  Currency  and the FDIC by Intervest
National Bank, In  Organization.  The new bank will be a wholly owned subsidiary
of the Company,  with a principal  office in the City of New York.  The new bank
will have an  initial  capital of  $9,000,000,  which  will be  provided  by the
Company.



                                       F-9

<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") at December 31, 1997 and
1996 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, 1997 and 1996 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 PA
Tampa, Florida
January 23, 1998


                                      F-10

<PAGE>


          INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

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

<TABLE>
<CAPTION>
                                                                         December 31,
                                                                 ---------------------------
    Assets                                                           1997            1996
                                                                     ----            ----
<S>                                                              <C>               <C>  
Cash and due from banks. . . . . . . . . . . . . . . .           $    1,738          2,318
Federal funds sold . . . . . . . . . . . . . . . . . .                  162          3,452
Short-term investments . . . . . . . . . . . . . . . .                7,276            550
                                                                  ---------        -------

         Total cash and cash equivalents . . . . . . .                9,176          6,320

Interest-bearing deposits with banks . . . . . . . . .                   99             99
Securities held to maturity. . . . . . . . . . . . . .               58,821         34,507
Loans receivable, net of allowance for loan losses of $1,173
  in 1997 and $811 in 1996 . . . . . . . . . . . . . .               75,652         59,499
Accrued interest receivable. . . . . . . . . . . . . .                1,327            842
Premises and equipment, net. . . . . . . . . . . . . .                4,877          2,940
Restricted securities, Federal Reserve Bank stock, at cost              233            203
Foreclosed real estate . . . . . . . . . . . . . . . .                   -             185
Deferred income tax asset. . . . . . . . . . . . . . .                  485            526
Other assets . . . . . . . . . . . . . . . . . . . . .                   85             75
                                                                  ---------        -------

                                                                  $ 150,755        105,196
                                                                  =========        =======

  Liabilities and Stockholders' Equity

Liabilities:
  Demand deposits. . . . . . . . . . . . . . . . . . .                3,490          2,401
  Savings and NOW deposits . . . . . . . . . . . . . .               17,119          9,278
  Money-market deposits. . . . . . . . . . . . . . . .               17,180          7,507
  Time deposits. . . . . . . . . . . . . . . . . . . .               93,378         74,261
                                                                  ---------        -------
         Total deposits. . . . . . . . . . . . . . . .              131,167         93,447

  Other liabilities. . . . . . . . . . . . . . . . . .                1,947          1,676
                                                                  ---------        -------
         Total liabilities . . . . . . . . . . . . . .              133,114         95,123
                                                                  ---------        -------
Minority interest. . . . . . . . . . . . . . . . . . .                   21            326
                                                                  ---------        -------
Commitments (Notes 4 and 7)

Stockholders' Equity:
  Preferred stock, 300,000 shares authorized, issued none               -              -
  Class A common stock - $1 par value, 7,500,000 shares
    authorized; 2,124,415 and 900,000 shares issued
    and outstanding in 1997 and 1996 . . . . . . . . .                2,124            900
  Class B common stock - $1 par value, 700,000 shares
    authorized; 300,000 and 200,000 shares issued
    and outstanding in 1997 and 1996 . . . . . . . . .                  300            200
  Additional paid-in capital . . . . . . . . . . . . .               13,360          7,655
  Retained earnings. . . . . . . . . . . . . . . . . .                1,836            992
                                                                  ---------        -------
         Total stockholders' equity. . . . . . . . . .               17,620          9,747
                                                                  ---------        -------
                                                                  $ 150,755        105,196
                                                                  =========        =======
</TABLE>

See Accompanying Notes to Consolidated Financial Statements.
                                      
                                      F-11
<PAGE>

                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

                       Consolidated Statements of Earnings
                    ($ in thousands except per share amounts)
<TABLE>
<CAPTION>

                                                                  Year Ended December 31,
                                                               ------------------------------
                                                                   1997             1996
                                                                   ----             ----
<S>                                                              <C>                <C>
Interest income:
  Loans receivable . . . . . . . . . . . . . . . . . .           $    6,415         4,624
  Securities held to maturity. . . . . . . . . . . . .                2,632          1,514
  Other interest earning assets. . . . . . . . . . . .                  300            243
                                                                  ---------      ---------

         Total interest income . . . . . . . . . . . .                9,347          6,381

Interest expense on deposits . . . . . . . . . . . . .                5,894          3,745
                                                                  ---------      ---------
         Net interest income . . . . . . . . . . . . .                3,453          2,636

Provision for loan losses. . . . . . . . . . . . . . .                  352            250
                                                                  ---------      ---------
         Net interest income after
         provision for loan losses . . . . . . . . . .                3,101          2,386
                                                                  ---------      ---------
Noninterest income:
  Customer service charges . . . . . . . . . . . . . .                  121             89
  Other. . . . . . . . . . . . . . . . . . . . . . . .                   15             17
                                                                  ---------      ---------
         Total noninterest income. . . . . . . . . . .                  136            106
                                                                  ---------      ---------
Noninterest expenses:
  Salaries and employee benefits . . . . . . . . . . .                  907            739
  Occupancy and equipment. . . . . . . . . . . . . . .                  406            342
  Advertising and promotion. . . . . . . . . . . . . .                   40              9
  Professional fees. . . . . . . . . . . . . . . . . .                   48             57
  State assessment . . . . . . . . . . . . . . . . . .                   26             19
  Audit and accounting . . . . . . . . . . . . . . . .                   48             27
  Data processing. . . . . . . . . . . . . . . . . . .                   21              9
  Deposit insurance premiums . . . . . . . . . . . . .                   12              2
  General insurance. . . . . . . . . . . . . . . . . .                   31             31
  Stationery, printing and supplies. . . . . . . . . .                   83             51
  Other                                      . . . . .                  282            246
  Minority interest in subsidiary. . . . . . . . . . .                    2             19

         Total noninterest expenses. . . . . . . . . .                1,906          1,551

Earnings before income taxes . . . . . . . . . . . . .                1,331            941

         Income taxes. . . . . . . . . . . . . . . . .                  487            383
                                                                  ---------      ---------

Net earnings . . . . . . . . . . . . . . .  . . . . . .          $      844            558
                                                                  =========      =========

Basic earnings per share . . . . . . . . . . . . . . .           $      .49            .34
                                                                  =========      =========

Diluted earnings per share . . . . . . . . . . . . . .           $      .41            .34
                                                                  =========      =========

Weighted-average number of shares
  outstanding for basic earnings per share . . . . . .            1,712,292      1,650,000
                                                                  =========      =========

Weighted-average number of shares
  outstanding for diluted earnings per share . . . . .            2,072,459      1,650,000
                                                                  =========      =========
</TABLE>

See Accompanying Notes to Consolidated Financial Statements

                                       F-12
<PAGE>

                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

                 Consolidated Statements of Stockholders' Equity
                                ($ in thousands)

<TABLE>
<CAPTION>

                                               Shares of
                                                Class A      Class A      Class B     Additional                  Total
                                                 Common      Common       Common       Paid-In    Retained    Stockholders'
                                                 Stock        Stock        Stock       Capital    Earnings       Equity
                                                 -----        -----        -----       -------    --------       ------

<S>                                          <C>           <C>              <C>     <C>            <C>        <C>
Balance at December 31,
  1995 ...................................     900,000     $   900          200       7,655          434       9,189

Net earnings .............................        -             -            -           -           558         558
                                             ---------     -------          ---      ------        -----      ------
Balance at December 31,
  1996 ...................................     900,000         900          200       7,655          992       9,747

Effect of 1.5 for 1 stock
  split ..................................     450,000         450          100        (550)          -           -

Proceeds from 747,500 shares
  of stock issued, net of stock
  issuance cost of $755  .................     747,500         748           -        5,972           -        6,720

Net earnings .............................         -            -            -           -           844         844

Issuance of common stock
  in exchange for common
  stock of minority
  stockholders of
  subsidiary .............................      26,915          26           -          283          -           309
                                             ---------     -------          ---      ------        -----      ------

Balance at December 31,
  1997 ...................................   2,124,415     $ 2,124          300      13,360        1,836      17,620
                                             =========     =======          ===      ======        =====      ======
</TABLE>


See Accompanying Notes to Consolidated Financial Statements
                                      F-13
<PAGE>


                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

                      Consolidated Statements of Cash Flows
                                 (In thousands)

<TABLE>
<CAPTION>
                                                                                    Year Ended
                                                                                   December 31,
                                                                         ------------------------------
                                                                           1997                  1996
                                                                           ----                  ----
<S>                                                                      <C>                 <C>    <C>
Cash flows from operating activities:
  Net earnings . . . . . . . . . . . . . . . . . . . . . .               $   844                 558
  Adjustments to reconcile net earnings to
    net cash provided by operating activities:
       Depreciation. . . . . . . . . . . . . . . . . . . .                   260                 176
       Provision for deferred income taxes . . . . . . . .                    41                  67
       (Increase) decrease in other assets . . . . . . . .                   (10)                 35
       Increase in other liabilities . . . . . . . . . . .                   275                 850
       Increase in accrued interest receivable . . . . . .                  (485)               (199)
       Net amortization of fees, premiums and discounts. .                    19                 271
       Provision for loan losses . . . . . . . . . . . . .                   352                 250
                                                                         -------             -------

         Net cash provided by operating activities . . . .                 1,296               2,008
                                                                         -------             -------
Cash flows from investing activities:
  Purchase of securities held to maturity. . . . . . . . .               (44,450)            (30,025)
  Maturities of securities held to maturity. . . . . . . .                20,175              15,050
  Net purchases of premises and equipment. . . . . . . . .                (2,197)               (667)
  Net increase in loans. . . . . . . . . . . . . . . . . .               (16,563)            (23,642)
  Proceeds from sale of foreclosed real estate . . . . . .                   185                 -
  Purchase of Federal Reserve Bank stock . . . . . . . . .                   (30)                -
  Maturity of interest-bearing deposits. . . . . . . . . .                    -                  199
                                                                         -------             -------
         Net cash used in investing activities . . . . . .               (42,880)            (39,085)
                                                                         =======             ======= 

Cash flows from financing activities:
  Net increase in demand, savings, NOW and
    money market deposits. . . . . . . . . . . . . . . . .                18,603               9,639
  Net increase in time deposits. . . . . . . . . . . . . .                19,117              25,207
  Proceeds from issuance of common stock, net of stock issuance costs      6,720                 -
                                                                         -------             -------
         Net cash provided by financing activities . . . .                44,440              34,846
                                                                         -------             -------
         Net increase (decrease) in cash and cash equivalents              2,856              (2,231)

Cash and cash equivalents at beginning of year . . . . . .                 6,320               8,551
                                                                         -------             -------
Cash and cash equivalents at end of year . . . . . . . . .              $  9,176               6,320
                                                                        ========             =======

Supplemental disclosure of cash flow information: 
       Cash paid during the year for:
         Interest. . . . . . . . . . . . . . . . . . . . .              $  5,832               3,678
                                                                        ========             =======

         Income taxes. . . . . . . . . . . . . . . . . . .              $    700                  17
                                                                        ========             =======

       Noncash transactions:
         Reclassification of loans to foreclosed real estate            $     -                  185
                                                                        ========             =======

         Issuance of common stock in exchange of common
           stock of minority stockholders of subsidiary. . . . .        $    309                   -
                                                                        ========             =======
</TABLE>


See Accompanying Notes to Consolidated Financial Statements.
                                      F-14
<PAGE>

                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

                   Notes to Consolidated Financial Statements

                 For the Years Ended December 31, 1997 and 1996


(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  owned  99.78% and
    95.76% at  December  31,  1997 and 1996,  respectively,  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 five  banking  offices  located in
    Pinellas County, Florida.

    The principal executive offices of the Bank are located at 625 Court Street,
    Clearwater, Florida. In addition, the Bank has four branch offices, three in
    Clearwater,  Florida  located at (i) 2575 Ulmerton  Road;  (ii) 2175 Nursery
    Road; and (iii) 1875 Belcher Road and one in South Pasadena, Florida at 6750
    Gulfport Boulevard.

  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.

  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.

    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.

                                                                     (continued)
                                      F-15
<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 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.

  Stock-Based Compensation. Statement of Financial Accounting Standards No. 123,
    "Accounting for Stock-Based  Compensation"  ("Statement  123") establishes a
    "fair value" based method of accounting for stock-based  compensation  plans
    and  encourages  all entities to adopt that method of accounting  for all of
    their  stock  compensation  plans.  However,  it also  allows  an  entity to
    continue to measure  compensation  cost for those plans using the  intrinsic
    value  based  method  of  accounting  prescribed  by  APB  Opinion  No.  25,
    "Accounting  for Stock Issued to  Employees"  (Opinion  25). The Company has
    elected to follow Opinion 25 and related  interpretations  in accounting for
    its  stock-based  compensation  which  is in the  form  of  stock  warrants.
    Statement 123 requires the  disclosure of proforma net earnings and earnings
    per share  determined  as if the Company  accounted  for its stock  warrants
    under the fair value method of that Statement.

  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   interest-bearing   deposits  with  banks
    approximate their fair value.

    Securities Held to Maturity. Fair values for securities held to maturity are
    based on quoted market prices.

                                                                     (continued)
                                      F-16

<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.
    Federal Reserve Bank Stock.  Book value  for  these  securities approximates
    fair value.

    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  ("EPS")  of common  stock has been
    computed  on the  basis of the  weighted-average  number of shares of common
    stock  outstanding.  Prior to the public stock  offering in November,  1997,
    there was no public market for the Company's  common stock.  For purposes of
    calculating  diluted EPS the $10 stock  offering  price is assumed to be the
    market  price  for the  entire  year  ended  December  31,  1997.  For 1997,
    outstanding  warrants are  considered  dilutive  securities  for purposes of
    calculating  diluted EPS which is computed  using the treasury stock method.
    Such  warrants were not  considered  dilutive in 1996.  The following  table
    presents the  calculations of EPS (See Note 16) ($ in thousands,  except per
    share amounts).

<TABLE>
<CAPTION>
                                                                         For the Year Ended December 31, 1997
                                                                         ------------------------------------
                                                                          Earnings      Shares      Per Share
                                                                        (Numerator)  (Denominator)    Amount
                                                                        -----------  -------------    ------
<S>                                                                      <C>           <C>            <C>
    Basic EPS:
       Net earnings available to common stockholders . . . . . . . .     $ 844         1,712,292       $ .49

    Effect of dilutive securities-
       Incremental shares from assumed conversion
       of warrants                     . . . . . . . . . .                               360,167
                                                                                       ---------

    Diluted EPS:
       Net earnings available to common stockholders
         and assumed conversions . . . . . . . .                         $ 844         2,072,459       $ .41
                                                                         =====         =========       =====
</TABLE>

                                                                    (continued)
                                      F-17
<PAGE>


                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(1)Description of Business and Summary of Significant Accounting Policies, 
   Continued
   Earnings Per Share,  Continued. Warrants  to purchase  1,528,665  and 150,000
    shares of Class A and Class B common  stock at $6.67 per share were  assumed
    to be exercised on January 1, 1997 and June 1, 1997, respectively.  Warrants
    to purchase  989,083  shares of Class A common stock at $10.00 per share are
    not  included  in the  computation  of diluted  EPS  because  the  warrants'
    exercise price approximated the market price of the stock. None of the above
    warrants have been exercised as of December 31, 1997.

  Reclassifications.  Certain amounts in the 1996 financial statements have been
    reclassified to conform to the 1997 presentation.

  Future Accounting Requirements. Financial Accounting Standards 130 - Reporting
    Comprehensive  Income  establishes  standards  for  reporting  comprehensive
    income. The Standard defines comprehensive income as the change in equity of
    an enterprise  except those  resulting from  stockholder  transactions.  All
    components  of  comprehensive  income are  required  to be reported in a new
    financial  statement  that is displayed  with equal  prominence  as existing
    financial  statements.  The Company will be required to adopt this  Standard
    effective  January  1,  1998.  As  the  Statement  addresses  reporting  and
    presentation  issues only, there will be no impact on operating results from
    the adoption of this Standard.

    Financial  Accounting  Standards  131 -  Disclosures  about  Segments  of an
    Enterprise  and  Related  Information   establishes  standards  for  related
    disclosures  about  products  and  services,  geographic  areas,  and  major
    customers.  The Company  will be required to adopt this  Standard  effective
    January 1, 1998. As the Standard  addresses  reporting and disclosure issues
    only,  there will be no impact on operating  results  from  adoption of this
    Standard.

                                                                     (continued)
                                      F-18
<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, 1997:
         U.S. Treasury securities. . . . . .           $  4,027           15             -            4,042
         U.S. Government and
               agency securities. . . . . .              54,794           64             64          54,794
                                                         ------           --             --          ------

                            Total. . . . . .           $ 58,821           79             64          58,836
                                                       ========           ==             ==          ======

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

  There were no sales of securities  during the years ended December 31, 1997 or
1996.

  The scheduled  maturities of securities  held to maturity at December 31, 1997
    are summarized as follows (in thousands):

<CAPTION>
                                                                   Amortized              Fair
                                                                     Cost                 Value
                                                                   --------              -------
<S>                                                                <C>                   <C>

         Due in one year or less . . . . . . . . . . . . .         $ 13,169              13,186
         Due after one year through five years . . . . . .           32,890              32,896
         Due after five years through ten years. . . . . .           12,762              12,754
                                                                   --------              ------

           Total . . . . . . . . . . . . . . . . . . . . .         $ 58,821              58,836
                                                                   ========              ======

                                                                     (continued)
</TABLE>
                                      F-19

<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):
<TABLE>
<CAPTION>
                                                                        At December 31,
                                                                     --------------------
                                                                     1997            1996
                                                                     ----            ----
<S>                                                                <C>             <C>  
         Commercial loans. . . . . . . . . . . . . . . . .         $  3,281          3,514
         Commercial real estate. . . . . . . . . . . . . .           70,533         54,198
         Residential real estate . . . . . . . . . . . . .            3,150          2,784
         Consumer loans. . . . . . . . . . . . . . . . . .              262            157
                                                                   --------         ------

                                                                     77,226         60,653

         Deferred loan fees. . . . . . . . . . . . . . . .             (401)          (343)
         Allowance for loan losses . . . . . . . . . . . .           (1,173)          (811)
                                                                   --------         ------
                                                                   $ 75,652         59,499
                                                                   ========         ======

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

                                                                          Year Ended
                                                                         December 31,
                                                                     ---------------------
                                                                      1997            1996
                                                                      ----            ----

         Balance at beginning of year. . . . . . . . . . .          $   811            593
                                                                    -------            ---
         Loans charged-off . . . . . . . . . . . . . . . .              -              (65)
         Recoveries. . . . . . . . . . . . . . . . . . . .               10             33
                                                                    -------            ---
                 Net . . . . . . . . . . . . . . . . . . .               10            (32)
                                                                    -------            ---
         Provision for loan losses . . . . . . . . . . . .              352            250
                                                                    -------            ---

         Balance at end of year. . . . . . . . . . . . . .          $ 1,173            811
                                                                    =======            ===
</TABLE>

  The Company had no impaired  loans at December  31, 1997 or 1996.  The average
    recorded  investment  in impaired  loans during the year ended  December 31,
    1996 was $31,000.  There were no impaired loans  identified  during 1997. No
    interest income was recognized on impaired loans during 1996.

                                                                     (continued)

                                      F-20




<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,
                                                   -----------------------
                                                     1997            1996
                                                     ----            ----
       Land. . . . . . . . . . . . . . . .        $    915            729
       Bank buildings. . . . . . . . . . .           3,570          1,926
       Leasehold improvements. . . . . . .             162             61
       Furniture and fixtures and equipment          1,203            565
                                                   -------          -----

             Total, at cost. . . . . . . .           5,850          3,281

       Less accumulated depreciation and 
       amortization. . . . . . . . . .                (973)          (341)
                                                   -------          ----- 

             Net book value. . . . . . . .         $ 4,877          2,940
                                                   =======          =====

  The Bank leases its Belcher  Road  office.  The lease is  accounted  for as an
    operating  lease and will expire on October 31,  2007.  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  $125,000  and  $163,000  for the years  ended
    December 31, 1997 and 1996, respectively.  Approximate future minimum annual
    rental payments under this  noncancellable  lease at December 31, 1997 is as
    follows (in thousands):

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

                 1998 . . . . . . . . . . . .  $    94
                 1999 . . . . . . . . . . . .       96
                 2000 . . . . . . . . . . . .       99
                 2001 . . . . . . . . . . . .      102
                 2002 . . . . . . . . . . . .      106
                 Thereafter . . . . . . . . .      514
                                               -------

                 Total. . . . . .  . . . . .   $ 1,011
                                               =======


                                                                     (continued)
                                      F-21
<PAGE>



                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(4) Premises and Equipment, Continued
  The Company  leases a  portion  of their  office  space in the  branch  office
    located on Ulmerton Road and beginning in September,  1997,  office space at
    the new main office on Court Street,  to other companies.  Such leases begin
    to expire in 1998.  Rental income  during the years ended  December 31, 1997
    and  1996  totaled  approximately   $195,000  and  $159,000,   respectively.
    Approximate  future  minimum lease income under these leases at December 31,
    1997 is as follows (in thousands):

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

                 1998 . . . . . . . . . . . .  $   343
                 1999 . . . . . . . . . . . .      275
                 2000 . . . . . . . . . . . .      271
                 2001 . . . . . . . . . . . .      211
                 2002 . . . . . . . . . . . .      190
                 Thereafter . . . . . . . . .      792
                                               -------
                 Total  . . . . . . . . . . .  $ 2,082
                                               =======

  This table  gives no  effect  to the  future  rental  value  of  office  space
    subsequent to lease expiration dates.

(5)  Deposits
  The aggregate amount of certificates of deposit with a minimum denomination of
    $100,000,  was approximately  $9,506,000 and $7,261,000 at December 31, 1997
    and 1996, respectively.

  Scheduled  maturities of  certificates  of deposit at December 31, 1997 are as
follows (in thousands):

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

                 1998 . . . . . . . . . . . .  $46,954
                 1999 . . . . . . . . . . . .   16,554
                 2000 . . . . . . . . . . . .    9,446
                 2001 . . . . . . . . . . . .    9,362
                 2002 and thereafter . . . .    11,062
                                               -------
                 Total  . . . . . . . . . . .  $93,378
                                               =======

                                                                     (continued)

                                      F-22
<PAGE>


                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(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, 1997 or 1996.

(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-23

<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, 1997         At December 31, 1996
                                                       --------------------        ----------------------
                                                      Carrying         Fair        Carrying          Fair
                                                       Amount         Value         Amount          Value
                                                       ------         -----         ------          -----
<S>                                                  <C>            <C>             <C>            <C>
    Financial assets:
         Cash and cash equivalents . . . . . . .     $   9,176        9,176          6,320          6,320
         Securities held to maturity . . . . . .        58,821       58,836         34,507         34,453
         Loans receivable, net . . . . . . . . .        75,652       75,658         59,499         59,692
         Accrued interest receivable . . . . . .         1,327        1,327            842            842
         Federal Reserve Bank stock. . . . . . .           233          233            203            203
         Interest-bearing deposits with bank . .            99           99             99             99

    Financial liabilities-
         Deposit liabilities . . . . . . . . . .       131,167      131,491         93,447         93,713
</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, 1997 
  follows (in thousands):



         Unfunded loan commitments at variable rates . . .           $ 2,950
                                                                     =======

         Available lines of credit . . . . . . . . . . . .           $   527
                                                                     =======

         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, 1997, the Company's loan portfolio  contained a concentration  of credit
    risk in retail shopping  centers,  apartment  buildings and office buildings
    totaling $55,707,000.

                                                                     (continued)


                                      F-24

<PAGE>


                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(9) Income Taxes
  The provision for income taxes consisted of the following (in thousands):


    Year Ended December 31, 1997:                         Current Deferred Total
                                                          ------- -------- -----

         Federal ........................................   $377     35    412
         State ..........................................     69      6     75
                                                            ----     --    ---

               Total ....................................   $446     41    487
                                                            ====     ==    ===

    Year Ended December 31, 1996:

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

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

  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,
                                                               ----------------
                                                               1997       1996
                                                               ----       ----

         Tax provision at statutory rate . . . . . . . . . .   34.0%      34.0%
         Increase (decrease) in taxes resulting from:
           State income taxes. . . . . . . . . . . . . . . .    3.8        8.1
           Other . . . . . . . . . . . . . . . . . . . . . .   (1.2)      (1.4)
                                                               ----       ---- 

         Income tax provision  . . . . . . . . . . . . . . .   36.6%      40.7%
                                                               ====       ==== 

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

                                                                  Year Ended
                                                                 December 31,
                                                               ----------------
                                                               1997       1996
                                                               ----       ----
       Net deferred tax assets:
        Allowance for loan losses. . . . . . . . . . . . .    $ 298        185
        Depreciation . . . . . . . . . . . . . . . . . . .      (19)       (20)
        Deferred loan fees . . . . . . . . . . . . . . . .       13         19
        Net operating loss carryforward. . . . . . . . . .      186        311
        Other. . . . . . . . . . . . . . . . . . . . . . .        7         31
                                                              -----        ---

           Net deferred tax assets . . . . . . . . . . . .    $ 485        526
                                                              =====        ===

                                                                     (continued)
                                      F-25
<PAGE>


                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued



(9) Income Taxes, Continued
  At December  31, 1997,  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
         ----------

             2006. . . . . . . . . . . . . . . . . . . . . . . . . . . $ 194
             2007. . . . . . . . . . . . . . . . . . . . . . . . . . .   297
             2008. . . . . . . . . . . . . . . . . . . . . . . . . . .     3
                                                                       -----
                                                                       $ 494
                                                                       =====

    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.

(10)  Related Parties
    The  Bank has entered into loan  transactions  with certain of its directors
         and their related entities. The activity is as follows (in thousands):

                                                                   Year Ended
                                                                  December 31,
                                                                --------------
                                                                1997      1996
                                                              -------     -----
         Balance at beginning of year. . . . . . . . . . .    $ 2,941     1,484
         Additions . . . . . . . . . . . . . . . . . . . .        510     1,570
         Repayments. . . . . . . . . . . . . . . . . . . .       (209)     (113)
                                                              -------     ----- 

         Balance at end of year. . . . . . . . . . . . . .    $ 3,242     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 were to expire on
    December 31, 2001, and were  exercisable  at $5 per share.  All such options
    were  exchanged  for warrants of the Holding  Company by the officer  during
    1997. In 1997 the option plan was terminated.

                                                                     (continued)


                                      F-26
<PAGE>


                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(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 $21,377
    and $12,181 for the years ended December 31, 1997 and 1996, respectively.

(13)  Common Stock Warrants of the Bank
  In 1995, Intervest  Bancshares  Corporation  purchased  200,000  shares of the
    Bank's  common  stock at $5 per share and  received  warrants to purchase an
    additional  200,000 shares of common stock at $5 par value.  In June,  1997,
    Intervest  Bancshares  Corporation  exercised  the  warrants  and  purchased
    200,000 shares of the Bank's common stock.

(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.

(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, 1997,
    that  the  Bank  meets  all  capital  adequacy  requirements  to which it is
    subject.

                                                                     (continued)

                                      F-27
<PAGE>


                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued



(15)  Regulatory Matters, Continued
  As of  December  31, 1997,  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, 1997:
  Total capital (to Risk
  Weighted Assets) ...............  $10,243      11.46%    $7,153    8.00%      $8,941      10.00%
  Tier I Capital (to Risk
  Weighted Assets) ...............    9,125      10.21      3,578    4.00        5,365       6.00
  Tier I Capital
  (to Average Assets)  ...........    9,125       6.53      5,591    4.00        6,988       5.00

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
</TABLE>

(16)  Capital 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  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.

                                                                     (continued)

                                      F-28
<PAGE>




                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued



(16)  Capital Stock, Continued
  On September 19, 1997, the Holding  Company's  charter was amended to increase
    the authorized number of shares of Class A common stock to 7,500,000,  Class
    B common stock to 700,000 and preferred stock to 300,000.

  Inaddition,  on  September  18,  1997,  the Board of  Directors of the Holding
    Company  declared a 1.5 for 1 Class A and Class B common stock split payable
    on September 19, 1997 to  stockholders  of record on September 19, 1997. All
    per share amounts reflect the effect of these stock splits.

(17) Common Stock Warrants
  The Company has  outstanding  warrants  which entitle the  registered  holders
    thereof to purchase one share of common stock for each issued  warrant.  All
    warrants were  exercisable  when issued.  These warrants have been issued in
    connection  with public stock  offerings,  to directors and employees of the
    Bank and  directors of the Holding  Company and to outside third parties for
    performance of services.  A summary of stock warrant transactions follows ($
    in thousands, except per share amounts).
<TABLE>
<CAPTION>

                                                                                                          Weighted-
                                                                          Weighted-                        Average
                                                                          Average                        Contractual
                                                            Exercise        Per        Aggregate           Life At
                                          Number of        Price Per      Warrant       Warrant          December 31,
  Class A Common Stock Warrants:           Warrants         Warrant        Price         Price              1997
                                           --------         -------        -----         -----              ----
<S>                                       <C>          <C>                <C>         <C>                <C>
    Outstanding at December 31,1995. .    1,288,500          $ 6.67       $ 6.67      $  8,594           5.4 years
    Warrants granted . . . . . . .          240,165            6.67         6.67         1,602           5.1 years

    Outstanding at December 31, 1996 .    1,528,665            6.67         6.67        10,196           5.4 years
    Warrants granted . . . . . . .          949,183           10.00        10.00         9,492           2.0 years(1)
    Warrants granted . . . . . . .           16,500           10.00        10.00           165           4.0 years

    Outstanding at December 31, 1997 .    2,494,348    $ 6.67-10.00       $ 7.96        19,853           4.1 years
                                          =========    ============       ======       =======           =========
</TABLE>
__________________________________
  (1) These warrants  entitle the holder to purchase one share of Class A common
  stock at a price of $10.00 per share  through  December 31,  1999;  $11.50 per
  share from  January 1, 2000 through  December 31, 2000;  $12.50 per share from
  January 1, 2001 through December 31, 2001 and $13.50 per share from January 1,
  2002 through  December 31, 2002. For purposes of the above table it is assumed
  that these warrants will be exercised on December 31, 1999.

                                                                     (continued)
                                      F-29


<PAGE>


                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(17)  Common Stock Warrants, Continued
<TABLE>
<CAPTION>
                                                                                                    Weighted-
                                                                         Weighted-                   Average
                                                                          Average                  Contractual
                                                             Option         Per      Aggregate       Life At
                                                Number of   Price Per     Warrant     Warrant      December 31,
  Class B Common Stock Warrants:                 Warrants    Warrant       Price       Price          1997
                                                 --------    -------       -----       -----          ----
<S>                                              <C>          <C>         <C>         <C>          <C>

Outstanding at December 31,1995
     and 1996  ...............................      -            -           -            -            -
Warrants granted .............................   150,000      $ 6.67      $ 6.67      $ 1,001      9.0 years
                                                 -------                              -------


Outstanding at December 31, 1997 .............   150,000      $ 6.67      $ 6.67      $ 1,001      9.0 years
                                                 =======      ======      ======      =======      =========
</TABLE>

  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
    issued to  employees  and  directors  of the Bank,  directors of the Holding
    Company and to outside  third  parties  for  performance  of services  being
    greater  than or  approximating  the market value of the common stock at the
    date  of  grant,  no  compensation   expense  has  been  recognized  in  the
    consolidated statements of earnings.

  Inorder to calculate  the fair value of the warrants  issued to employees  and
    directors of the Bank, directors of the Holding Company and to outside third
    parties for the  performance of services,  it was assumed that the risk-free
    interest rate was 6.0%, there would be no dividends paid by the Company over
    the exercise  period,  the expected life of the warrants would be the entire
    exercise  period,  except for warrants  issued in 1997 that have  increasing
    option  prices which is the end of the initial  exercise  period,  and stock
    volatility  would be zero due to the lack of an active market for the stock.
    The  following  information  pertains to the fair value of the such warrants
    granted to purchase common stock in 1996 and 1997 (in thousands,  except per
    share amounts):

                                                                   Year Ended
                                                                  December 31,
                                                                  ------------
                                                                  1997     1996
                                                                  ----     ----
    Weighted-average grant date fair value of warrants
         issued during the year. . . . . . . . . . . . . .       $ 622     470
                                                                 =====     ===

    Proforma net earnings. . . . . . . . . . . . . . . . .       $ 222      88
                                                                 =====      ==

    Proforma basic earnings per share. . . . . . . . . . .       $ .13     .05
                                                                 =====     ===

                                                                     (continued)

                                      F-30
<PAGE>


                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(18)  Holding Company Financial Information
  The Holding Company's financial information is as follows (in thousands):

                      Condensed Balance Sheets
                                                                At December 31,
                                                                ---------------
                                                                1997      1996
                                                                ----      ----
               Assets

         Cash. . . . . . . . . . . . . . . . . . . . . . .   $    223      698
         Short-term securities . . . . . . . . . . . . .        7,276      550
                                                             --------    -----

              Cash and cash equivalents. . . . . . . . .        7,499    1,248

         Loans receivable. . . . . . . . . . . . . . . . .        752    1,230
         Investment in subsidiary. . . . . . . . . . . . .      9,399    7,340
         Organizational costs, net . . . . . . . . . . . .          2       32
         Other assets. . . . . . . . . . . . . . . . . . .         23       17
                                                             --------    -----
              Total assets . . . . . . .                     $ 17,675    9,867
                                                             ========    =====

              Liabilities and Stockholders' Equity

         Liabilities . . . . . . . . . . . . . . . . . . .         55      120
         Stockholders' equity. . . . . . . . . . . . . . .     17,620    9,747
                                                             --------    -----
 
              Total liabilities and stockholders' equity . . $ 17,675    9,867
                                                             ========    =====

                  
                        Condensed Statements of Earnings

                                                              For the Year Ended
                                                                At December 31,
                                                                ---------------
                                                                1997      1996
                                                                ----      ----

    Revenues . . . . . . . . . . . . . . . . . . . . . . .      $ 264      325
    Expenses . . . . . . . . . . . . . . . . . . . . . . .        172      224
                                                                  ---      ---

         Earnings before earnings of subsidiary. . . . . .         92      101
         Earnings of subsidiary. . . . . . . . . . . . . .        752      457
                                                                  ---      ---

         Net earnings. . . . . . . . . . . . . . . . . . .      $ 844      558
                                                                =====      ===

                                                                     (continued)

                                      F-31
<PAGE>






                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued



(18)  Holding Company Financial Information, Continued

                       Condensed Statements of Cash Flows

                                                                  Year Ended
                                                                 December 31,
                                                                ---------------
                                                                1997      1996
                                                                ----      ----
    Cash flows from operating activities:
         Net earnings. . . . . . . . . . . . . . . . . .       $  844      558
         Adjustments to reconcile net earnings to net cash
           provided by operating activities:
            Equity in undistributed earnings of
                               subsidiary. . . . . . . .         (752)    (457)
            Net decrease in organizational costs . . . .           30       29
            Other. . . . . . . . . . . . . . . . . . . .          (69)      72
                                                               ------     -----
               Net cash provided by operating activities           53      202
                                                               ------     -----

    Cash flows used in investing activities -
         Net decrease (increase) in loans. . . . . . . .          478      (62)
                                                               ------     ----- 

    Cash flows from financing activities:
         Proceeds from issuance of common stock. . . . .        6,720        -
         Purchase of common stock of subsidiary. . . . .       (1,000)     (40)
                                                               ------     -----

               Net cash provided by (used in) financing
                  activities. . . . . . . . . . . . . .         5,720      (40)
                                                               ------     -----

    Net increase in cash and cash equivalents. . . . . .        6,251      100

    Cash and cash equivalents at beginning of
         the year. . . . . . . . . . . . . . . . . . . .        1,248    1,148
                                                              -------    -----

    Cash and cash equivalents at end of year . . . . . .      $ 7,499    1,248
                                                              =======    =====

                                                                     (continued)

                                      F-32
<PAGE>


                 INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

              Notes to Consolidated Financial Statements, Continued


(19)  Selected Quarterly Financial Data (unaudited)
  Summarized quarterly financial data follows ($ in thousands,  except per share
figures):
<TABLE>
<CAPTION>

                                                                    Year Ended December 31, 1997
                                                    -------------------------------------------------------
                                                       First          Second          Third         Fourth
                                                      Quarter         Quarter        Quarter        Quarter
                                                      -------         -------        -------        -------
<S>                                                   <C>              <C>            <C>            <C>

       Interest income . . . . . . . . . . . .        $ 2,085          2,219          2,337          2,706
       Interest expense. . . . . . . . . . . .          1,309          1,379          1,480          1,726
                                                        -----          -----          -----          -----

       Net interest income . . . . . . . . . .            776            840            857            980

       Provision for loan losses . . . . . . .             92             92             82             86
                                                        -----          -----          -----          -----

       Net interest income after provision
        for loan losses. . . . . . . . . . . .            684            748            775            894

       Noninterest income. . . . . . . . . . .             31             37             28             40
       Noninterest expense . . . . . . . . . .            461            479            467            499
                                                       ------          -----          -----          -----
       Earnings before income taxes. . . . . .            254            306            336            435

       Income taxes. . . . . . . . . . . . . .             94            119            121            153
                                                       ------          -----          -----          -----

       Net earnings  . . . . . . . . . . . . .        $   160            187            215            282
                                                       ======          =====          =====          =====

       Basic earnings per share. . . . . . . .        $   .10            .11            .13            .15
                                                       ======          =====          =====          =====

       Diluted earnings per share. . . . . . .        $   .09            .09            .11            .12
                                                       ======          =====          =====          =====

                                                                    Year Ended December 31, 1996
                                                    -------------------------------------------------------
                                                       First          Second          Third         Fourth
                                                      Quarter         Quarter        Quarter        Quarter
                                                      -------         -------        -------        -------

       Interest income . . . . . . . . . . . .        $ 1,377          1,480          1,637          1,887
       Interest expense. . . . . . . . . . . .            788            840            975          1,142
                                                       ------          -----          -----          -----

       Net interest income . . . . . . . . . .            589            640            662            745

       Provision for loan losses . . . . . . .             73             55             62             60
                                                       ------          -----          -----          -----

       Net interest income after provision
        for loan losses. . . . . . . . . . . .            516            585            600            685

       Noninterest income. . . . . . . . . . .             30             48             24              4
       Noninterest expense . . . . . . . . . .            361            404            374            412
                                                       ------          -----          -----          -----

       Earnings before income taxes. . . . . .            185            229            250            277

       Income taxes. . . . . . . . . . . . . .             75             97            101            110
                                                       ------          -----          -----          -----

       Net earnings  . . . . . . . . . . . . .        $   110            132            149            167
                                                       ======          =====          =====          =====

       Basic earnings per share. . . . . . . .        $   .07            .08            .09            .10
                                                       ======          =====          =====          =====

       Diluted earnings per share. . . . . . .        $   .07            .08            .09            .10
                                                       ======          =====          =====          =====
</TABLE>

                                      F-33

<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 ........................    9
Use of Proceeds ..................   12
Market for Securities ............   12
Dividends ........................   13
Capitalization ...................   14
Selected Financial Data ..........   15
Management's Discussion and
  Analysis of Financial Condition
  and Results of Operation .......   16
Business .........................   38
Management .......................   43
Principal Stockholders ...........   43
Description of Securities ........   56
Supervision and Regulation .......   59
Plan of Distribution .............   64
Legal Matters ....................   65
Experts ..........................   65
Index to Financial Statements ....   F-1


INTERVEST BANCSHARES CORPORATION







                               Warrants Related to
                       1,732,683 shares of Class A Common
                       Stock and 50,000 shares of Class B
                                  Common Stock
                                       and
                    2,616,348 shares of Class A Common Stock
                                       and
                     200,000 shares of Class B Common Stock











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











                                ___________, 1998




<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. All
amounts except the registration fee are estimates.


Registration Fee                                    $   849
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                  $  --
Miscellaneous                                       $10,151
                                                    -------
                                            Total   $40,000
- ------------------------------------







<PAGE>



Item 26.          Recent Sales of Unregistered Securities.

         Unregistered  Warrants  related to a total of 188,700 shares of Class A
Common Stock were issued to officers, directors and employees of the Company and
the Bank in 1996. In addition,  in 1996 the Company authorized the issuance of a
warrant  to  purchase  150,000  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 (1)

3.2                  Bylaws of the Company1

4.1                  Form of Certificate for Shares of Class A Common Stock (2)

4.2                  Form of Certificate for Shares of Class B Common Stock (2)

4.3                  Form of Warrant for Class A Common Stock (1)

4.4                  Form of Warrant Agreement between the Company and the Bank
                     of New York (1)

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

- ----------------------
1        Incorporated  by  reference  from  Amendment  No.  1 to  the  Company's
         Registration  Statement  on Form SB-2 (No.  333-33419),  filed with the
         Commission on September 22, 1997.
2        Incorporated  by reference  from  Pre-Effective  Amendment No. 1 to the
         Company's  Registration  Statement on Form SB-2 (No.  33-82246),  filed
         with the Commission on September 15, 1994.



















                                      II-2



<PAGE>



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

         (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.














                                      II-3



<PAGE>



         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 or Amendment to be signed on its behalf by the undersigned,  thereunto
duly authorized,  in the City of New York, State of New York, on the 21st day of
September, 1998.

                                        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 or Amendment has been signed by the following persons in
the capacities and on the dates indicated.

                                  Title                           Date
                                  -----                           ----

/s/Lawrence G. Bergman    Vice President,                    September 21, 1998
- ----------------------    Secretary and Director
Lawrence G. Bergman

- ----------------------    Director                           September ___, 1998
Michael A. Callen

/s/Jerome Dansker         Chairman of the Board,             September 21, 1998
- ----------------------    Executive Vice President, 
Jerome Dansker            Director

/s/Lowell S. Dansker      President, Treasurer and Director  September 21, 1998
- ----------------------    (Principal Executive, Financial
Lowell S. Dansker         and Accounting Officer)

- ----------------------    Director                           September ___, 1998
Milton F. Gidge

/s/William F. Holly       Director                           September 21, 1998
- ----------------------
William F. Holly

- ----------------------    Director                           September 21, 1998
Edward J. Merz

/s/David J. Willmott      Director                           September 21, 1998
- ----------------------
David J. Willmott

/s/Wesley T. Wood         Director                           September 21, 1998
- ----------------------
Wesley T. Wood




                                      II-5



<PAGE>



                                  EXHIBIT INDEX


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

 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


                                                    Exhibit 5.1



September 16, 1998





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  1,732,683
shares of Class A Common  Stock and 150,000  shares of Class B Common Stock (the
"Warrants"),  as well as  2,616,348  shares of Class A common  Stock and 200,000
shares of 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 herein  collectively
referred to 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 any  exercise of the Warrants in
accordance  with the terms of the Warrants,  such shares of Common Stock will be
duly and validly issued, fully paid and nonassessable.

         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  heading
"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

                                                                 Exhibit 24.2


                              Accountants' Consent




The Board of Directors
Intervest Bancshares Corporation
New York, New York:


We consent to the use of our report  dated  January  23,  1998  relating  to the
consolidated  balance  sheets as of  December  31, 1997 and 1996 and the related
consolidated statements of earnings, stockholders' equity and cash flows 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 PA
Tampa, Florida
September 16, 1998





<PAGE>


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